ADRIS GRUPA d. d.

Interim financial statements at

30 September 2020

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

CONTENT

MANAGEMENT REPORT ON THE INTERIM FINANCIAL STATEMENTS

NON-CONSOLIDATED INTERIM FINANCIAL STATEMENTS ADRIS GRUPA d. d.

CONSOLIDATED INTERIM FINANCIAL STATEMENTS ADRIS GRUPA d. d.

1 - 10

11-18

19-26

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Adris GRUPA

Management Report on the Interim Financial Statement

Principal activity of the Company

The principal activity of ADRIS GRUPA d. d. (hereinafter: "Adris" or the "Company") is management and investment. The goal of the Company as the corporate centre is coordination of investments, management, development and operation of the entire system.

Adris comprises three strategic business units: tourism, with Maistra d. d. at the helm, healthy food production, with Cromaris d. d. at the helm and insurance, with Croatia osiguranje d.d. at the helm (hereinafter: the "Group").

Indication of significant business events which occurred during the report period and effects of such events on abbreviated financial statements

In the first nine months of 2020, Adris generated HRK 3.88 billion in total revenue, which is down 19% from revenue recorded for the same period last year. Revenues from sales of goods and services amount to HRK 3.36 billion and are 23% lower than last year. Consolidated EBITDA (earnings before interest, taxes, depreciation, and amortization) amounts to HRK 604 million, and consolidated net profit is HRK 141 million.

COVID-19 pandemic outbreak caused the global economic crisis. In such circumstances all companies of the Group have taken a series of measures to mitigate the consequences. Business activities have been focused on liquidity and cost optimization in order to preserve financial potential and long-term sustainability of the system. In line with a decline in revenues from sales of goods and services, manageable costs were brought down by more than HRK 400 million and investments by HRK 200 million, which resulted in preservation of the liquidity in the amount of HRK 600 million. On the other hand, the projects on operational excellence and digitalization in business have been speeded up, especially in tourism and insurance.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Croatia osiguranje increased consolidated net profit by 4%

In the first nine months of 2020, the Croatian insurance market saw a 3.1% decrease, primarily due to a strong decline in the segment of life insurance. Croatia osiguranje has retained the leading position in the Croatian market with the total market share of 27.9% which is at last year's level. Total gross written premium amounted to HRK 2,185 million, which is 2% lower in comparison with the first nine months last year, primarily due to a decline in life insurance market, and to targeted optimization and cancellation of nonprofitable part of the portfolio. Gross written premium at the CO Group level amounts to HRK 2,593 million and is down 4% from a year before. The combined operating ratio of the Group as one of the key indicators of profitability is 93.2 and is up 1.6 percentage point from the previous year. This is an indication that operational cost efficiency is improving.

In the first nine months, CO operations were burdened with a large number of one-time items, the largest being the earthquake costs, and with a decision of the Croatian Supreme Court on increasing the orientation criteria and amounts for non-material damage. These facts produced a negative impact on the result before taxes by more than HRK 100 million. Nevertheless, CO Group's net profit which was generated over the first nine months of 2020 amounted to HRK 292 million, up 4% from the same report period last year.

In 2020 a wide range of projects on business process improvement was implemented, primarily in the field of digitalization. As a market and digital leader, Croatia osiguranje is currently investing more than HRK 200 million in digitalization and development of new products.

At the beginning of October, LAQO - the first Croatian 100% digital insurance - was launched, thus Croatia joined a small group of European countries having this type of insurance.

The Group's tourism business in Istria shows resilience to the economic crisis. The luxury hotels in Rovinj and campsites achieved the best results.

In 2020, due to the COVID-19 outbreak, the tourism economy is severely affected worldwide, including the Mediterranean. Croatia had the lowest declines among the Mediterranean countries in the first nine months of 2020. The number of recorded overnight stays reached about 50% of last year's figure. Two market segments were hit the hardest: congress tourism and the markets relying on air travellers. In addition to the negative impact of the

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

epidemiological crisis, Zagreb was also hit by a powerful earthquake in March which damaged a number of structures and buildings.

As a response to the crisis, many measures were taken in the Group's tourism business in order to achieve process optimization and cost rationalization. Investments planned for 2020 were cut by almost 50% to preserve liquidity. About HRK 200 million was, for the most part, invested in quality improvement in the additional amenities in the Koversada/Porto Sole and Amarin campsites. The preparations for the planned projects and investments for the post- 2020 period have continued.

Maistra, including the Hilton hotel in Dubrovnik, sold 619,000 units in the first nine months of 2020, which represents 43% of last year's figure for the same period. Sales revenues reached 41% of last year's result for the same period. A segment analysis shows that the number of units in the campsites sold from June to September 2020 is 5 percentage points above Maistra's average, and the results reported by the luxury hotel segment increased 7 percentage points. The result is measured by a performance index relative to last year's result. The company HUP Zagreb generated 19% of sales and 17% of revenues from sales.

The consolidated revenues from sales in the tourism segment in the first nine months of 2020 amounted to HRK 416 million which represents 36% of the sales revenue reported for the same period last year. EBITDA (profit before interest, taxes and amortization) amounted to HRK 169 million, and net profit to HRK minus 29 million.

Maistra proved to be more resilient to the economic crisis caused by the global pandemic than other companies in the environment. This is due to several elements. The first one is the premiumization of business operations, and/or premium products in the highest segments of the hotel offering. The second reason is proactive sales as a result of well-developed direct sales channels. The third one refers to operating efficiency and fast adjustment of operating business and/or timely opening of facilities and efficient cost management. In the end, Rovinj itself, as a tourist destination considering that a great deal of marketing effort was dedicated to make it recognizable. In the period from June to September this year, thus in the four peak season months, the number of overnight stays in commercial accommodation facilities in Rovinj was 1 percentage point higher than the number reported for Croatia, and 2 percentage points higher than the figures reported for Istria. The result is measured by a performance index relative to last year's result.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

The Grand Park Hotel Rovinj, the key product which completed the premium hotel offering in Rovinj, was opened in early April last year. The market and the industry itself recognised this premium product in the challenging year 2020. This is confirmed by the fact that the Grand Park Hotel Rovinj won Hotel Property Award for 2020 and was chosen among 40 hotels from 12 European countries. Hotel Property Award is one of the most prestigious prizes in the industry, and has been awarded since 2002 for the most original accommodation concept, architectural quality, integration of a building in the environment, design, innovation and profitability.

Like in other segments of the Group, a new development cycle focused on digitalisation and operating excellence was launched. The purpose of the accelerated transformation programme is to strengthen competitiveness and sustainability of the Group's tourism business.

During the COVID-19 crisis Cromaris' sales increased by 5% and exports by 14%

In the first nine months of 2020, Cromaris generated sales in the amount of 7,746 tonnes whole fish equivalent, up 5% from the same period last year. In the July - September period, the company reported two record monthly sales of more than 1,000 tonnes whole fish equivalent.

Export volumes were increased by 14% in the first nine months. Export markets accounted for 83% of Cromaris' sales volumes, and 84% of its sales revenues. Revenues from differentiated products, mainly fresh gutted and packaged fish - sea bream, sea bass and meagre fillets - increased by 17%. Average prices record a 2% increase. Sales revenues generated in the first nine months of 2020 amounted to HRK 385 million and were up 7% from last year's revenues.

In the first nine months of 2020, Cromaris generated a net profit of HRK 5.1 million. Differentiated products currently account for 48% of the company's sales revenues, which is in line with Cromaris' strategy distinctiveness relative to competitors. Both consumers and specialist teams recognised top quality of Cromaris' products. This is best confirmed by a fact that Cromaris won Innovation of the Year Award received for its sea bream, sea bass and meagre fillets in skin packaging in this year's Labo de l'innovation contest run by the renowned French seafood magazine, Produit de la Mer.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

The forecasts project that the sales and revenue growth trend will continue by the end of the year. Cromaris is expected to make record sales in 2020 and to exceed the limit of 10,000 tonnes whole fish equivalent (WFE).

Research and development activities

The Company continuously monitors events in its surroundings and invests in market research, modifies and supports activities of the subsidiaries with the purpose of achieving organic growth, as well as recognising business opportunities and realising new acquisitions.

Data on the purchase of own shares

From 1 January till 30 September 2020 the Company acquired 9,003 own class ADRS (ADRS-R-A) shares, accounting for 0.0936% of the shares from this class and 0.0548% of the Company's total share capital. During the reporting period, the Company acquired 85,028 own class ADRS2 (ADRS-P-A) shares, accounting for 1.2533% of the shares from this class and 0.5184% of the Company's total share capital.

Detailed information on each individual acquisition transaction was publicly disclosed in accordance with the Companies Act, Capital Market Act and the Rules of the Zagreb Stock Exchange d. d.

At the end of the reporting period, the Company owned a total of 112,028 own class ADRS shares, accounting for 1.16% of the shares from this class, and 528,686 own class ADRS2 shares, accounting for 7.79% of the shares from this class, i.e. total of 640,714 own shares, accounting for 3.90% of the Company's total share capital.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Subsidiaries

Within the scope of its operation, the Company operates directly through the following subsidiaries:

Company name

% of share in share capital*

ABILIA d. o. o., Rovinj, Croatia

100%

MAISTRA d. d., Rovinj, Croatia

91.24%

CROMARIS d. d., Zadar, Croatia

100%

CROATIA Osiguranje d. d., Zagreb, Croatia

66.39%

EXPERTUS d. o. o., Zagreb, Croatia

100%**

HUP-ZAGREB d. d., Zagreb, Croatia

40.70%

*Percentage of share in share capital shows direct share of the Company in subsidiary. **Out of which 22.22 % is acknowledged based on Option Agreement

Company has no established subsidiaries in accordance with Article 7 of the Companies Act.

Risks and risk management

The beginning of 2020 was marked by the global epidemiological crisis caused by COVID-19, a result of which was a strong decline in economic activities across the world as well as in the Republic of Croatia. After the second wave of the epidemic had broken out, the HoReCa channels closed in most of Europe which would cause demand to fall. Movement of people across borders is heavily affected by the outbreak. Consequently, impossibility of tourist arrivals in the late season and cancellation of business and congress events represent a risk in the tourism division of the Group. Diminished opportunity for face-to-face communication with customers represents a risk in the insurance segment, especially in the regional markets. Development of on-line channels and the LAQO digital brand, as well as introduction of the new procedures by the use of information technology is a way to overcome the mentioned difficulties. The expected fall in GDP and a decline in economic activities in the Republic of Croatia will probably result in a decreased demand for insurance services and higher collection risk. Negative trends and volatility of capital markets may have an impact on the comprehensive investment income.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Information on significant transactions between related parties produced in accordance with the applicable financial reporting standards

In March 2020 the company CROATIA osiguranje d.d. acquired from the company HUP- Zagreb d.d. a 100 % share in the company ASTORIA d.o.o.

Other information

Dividend payment during the report period

Equal amounts of dividend are paid on ordinary and preferred shares.

During the report period the Company paid out HRK 309,000 in dividends to the shareholders. This refers to dividends in arrears from prior periods.

Information on business segments

The Management Board determined the business segments based on the reports reviewed by Adris' Management Board, which are used for strategic decision-making.

The Management Board determined its reportable segments as business activities based on differences in products and services, and determined that the reportable segments are: (1) Tourism - comprising tourist services such as accommodation in tourist facilities, sales of food and beverages, (2) Insurance and (3) Health Food - comprising production and sales of farmed sea fish. Other segments include construction and sale of real property and other related activities, other activities of the parent company and eliminations.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Internal reporting on the segment results is adjusted to business operations and key events for each segment separately, and disclosures of information are adjusted accordingly to the current and prior periods.

Year 2019

Year 2020

(in millions of HRK )

Cumulative

Quarter

Cumulative

Tromjesečje

amount

amount

Consolidated

Revenues from sales and services

4,342

1,881

3,355

1,440

EBITDA

1,070

616

604

334

Net profit

663

482

141

186

Insurance

Revenues from sales and services

2,424

803

2,384

839

EBITDA

384

105

410

122

Net profit

262

66

276

80

Tourism

Revenues from sales and services

1,557

954

585

447

EBITDA

705

530

169

211

Net profit

481

436

(30)

133

Health food

Revenues from sales and services

361

130

390

155

EBITDA

51

15

43

16

Net profit

13

1

5

1

Other

Revenues from sales and services

-

(6)

(4)

(1)

EBITDA

(70)

(34)

(17)

(15)

Net profit

(93)

(21)

(110)

(28)

EBITDA is operating profit plus depreciation and amortization and declines in value of real property, machinery and equipment and intangible assets. Insurance EBITDA is calculated, for the consolidation purposes, as earnings before taxes plus depreciation and amortization. Financial indicators (revenues from sales of goods and services, EBITDA and net profit) of the segment are reported in accordance with the Group's accounting policies.

The Group's result for the first nine months of 2020 is influenced by operations of the tourism segment, affecting revenues from sales as well as EBITDA and net profit.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

Explanation of seasonal and cyclic trends for the periods throughout the year

The Group's operations in the tourism segment are characterized by high seasonality. About 30% of annual revenues are generated during the first six months. The highest revenues are traditionally generated in the third quarter, averagely up to two-thirds of annual revenues. The health food segment also records the highest demand during the summer months. About 60% of annual sales are normally made in the second and the third quarter, whereas the remaining 40% is made in the first and the fourth quarter.

Description of significant items influencing assets, liabilities, equity, net profit and cash flow, that are unusual in respect of their content, size or frequency

Group

Year 2019

Year 2020

(in millions of HRK)

Cumulative

Quarter

Cumulative

Quarter

amount

amount

Material costs

2,551

1,025

2,307

934

Personnel costs

879

320

713

268

A wide range of cost reduction initiatives have been implemented at the Group's level. A part of them were put into use in mid-March, and the rest have been in use since the beginning of April. Fixed salaries for the managers are reduced for a period of three plus three months, seasonal and temporary employment has been optimized and material costs have been reduced according to the plan. These measures have resulted in a reduction of material costs by 10% or HRK 244 million relative to the first nine months last year. Personnel costs decreased by 19% or by HRK 166 million in comparison with the same report period last year.

On 22 March 2020 a sequence of earthquakes hit the City of Zagreb measuring 5.5 on the Richter scale. Some of the Group's insurance contracts include earthquake-insurance coverage. Damages covered by the insurance contracts in respect of this event (after reinsurance) amount to HRK 40 million.

On 15 June 2020 the Supreme Court of the Republic of Croatia took a decision on increasing the orientation criteria and amounts for calculating a fair compensation for non-material damage and this to be by 50%, which will be applied to all future and ongoing compensation procedures. The mentioned decision led to an increase in technical provisions for insurance and/or has an impact on earnings before tax (after reinsurance) in the referred report period in

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

the amount of more than HRK 80 million. Apart from the impact on the referred report period, the consequences of such decision are also reflected in higher future expenditure in respect of compensation for damage to which the insurance applies.

Due to a decline in business activities caused by the global epidemiological crisis, the Group received government support for the first nine months of 2020 in the total amount of HRK 64 million, the largest part of which was directed to the tourism segment.

Earnings per share

Basic EPS is determined by dividing net profit attributable to the shareholders of the parent company, by the weighted average number of ordinary shares, excluding the average number of ordinary shares purchased by the Company which holds them as treasury shares. Basic EPS is equal to diluted EPS since there are no diluted shares.

EPS in the current period

Group

Company

Cumulative

Quarter

Cumulative

Quarter

amount

amount

Net profit (in thousands of HRK)

141,470

228,378

485

(9,002)

Weighted average number of shares

15,790,189

15,767,144

15,790,189

15,767,144

Basic/diluted EPS (in HRK)

8.96

14.48

0.03

(0.57)

Significant events after the end of the reporting period

There were no significant events after the end of the reporting period.

Adris Grupa d.d. / Obala Vladimira Nazora 1 / 52210 Rovinj, Hrvatska

tel.: +385 (0)52 801 000, 801 122; fax: +385 (0)52 813 587 / adris@adris.hr / www.adris.hr

ISSUER'S GENERAL DATA

Reporting period:

1.1.2020

to

30.9.2020

Year:

2020

Quarter:

3.

Quarterly financial statements

egistration number (MB):

03075281

Issuer's home Member

State code:

Entity's registration

040001061

number (MBS):

Personal identification

82023167977

LEI: 3157003OO9IA06S5FS61

number (OIB):

Institution

3309

code:

Name of the issuer: ADRIS GRUPA d. d.

Postcode and town:

52210

Rovinj

treet and house number: Obala Vladimira Nazora 1

E-mailaddress: postmaster@adris.hr

Web address: www.adris.hr

Number of employees

24

(end of the reporting

Consolidated report:

KN

(KN-notconsolidated/KD-consolidated)

Audited:

RN

(RN-notaudited/RD-audited)

Names of subsidiaries (according to IFRS):

Registered office:

MB:

Bookkeeping firm:

No

(Yes/No)

Contact person: Palinec, Vitomir

(only name and surname of the contact person) Telephone: 052 801 118

E-mailaddress: postmaster@adris.hr

Audit firm:

(name of the audit firm)

Certified auditor:

BALANCE SHEET

balance as at 30.09.2020

Item

ADP

code

1

2

in HRK

Last day of the

At the reporting date

preceding business

of the current period

year

3

4

  1. FIXED ASSETS (ADP 003+010+020+031+036)

2 Concessions, patents, licences, trademarks, software and other rights

4 Advances for the purchase of intangible assets

5 Intangible assets in preparation

1 Land

4 Tools, working inventory and transportation assets

5 Biological assets

8 Other tangible assets

1 Investments in holdings (shares) of undertakings within the group 2 Investments in other securities of undertakings within the group

participating interests

participating interests

interests

8 Loans, deposits, etc. given

9 Other investments accounted for using the equity method

1 Receivables from undertakings within the group

2 Receivables from companies linked by virtue of participating interests

4 Other receivables

I INVENTORIES (ADP 039 to 045) 1 Raw materials and consumables

4 Merchandise

7 Biological assets

II RECEIVABLES (ADP 047 to 052)

interests

3 Customer receivables

4 Receivables from employees and members of the undertaking

III CURRENT FINANCIAL ASSETS (ADP 054 to 062)

2 Investments in other securities of undertakings within the group

4 Investments in holdings (shares) of companies linked by virtue of participating interests

participating interests

6 Loans, deposits etc. to companies linked by virtue of participating interests

8 Loans, deposits, etc. given

9 Other financial assets

  1. TOTAL ASSETS (ADP 001+002+037+064)

001

0

0

002

6.458.689.194

6.470.907.752

004

0

0

005

178.161

192.566

006

0

0

007

0

0

008

2.321.004

2.321.004

0

0

010

770.857.522

763.134.198

011

34.897.405

34.897.405

013

7.598.049

2.670.852

014

2.003.060

811.523

015

0

0

5.208.068

5.208.068

017

417.324.908

422.721.193

018

4.173.889

4.073.347

020

5.546.590.937

5.568.738.775

021

5.117.338.701

5.137.788.889

022

0

0

024

0

0

025

0

0

026

0

0

027

113.226.020

113.226.020

028

0

90.725

029

0

0

031

974.043

883.318

032

0

0

033

0

0

034

0

0

035

974.043

883.318

037

1.320.600.112

1.234.504.904

038

46.338

58.799

039

46.338

58.799

0

0

041

0

0

042

0

0

044

0

0

045

0

0

046

53.983.536

19.445.871

048

0

0

049

779.314

745.896

050

17.939

17.199

5.663.132

1.060.717

052

44.335.083

14.655.901

053

902.318.548

1.180.974.795

055

0

0

0

0

057

0

0

058

0

0

059

0

0

060

160.247.795

121.226.004

061

742.070.753

1.059.748.791

062

0

0

364.251.690

34.025.439

064

554.335

668.723

065

7.779.843.641

7.706.081.379

LIABILITIES

A) CAPITAL AND RESERVES (ADP 068 to

067

7.448.676.890

7.409.357.028

164.000.000

164.000.000

III RESERVES FROM PROFIT (ADP 071+072-073+074+075)

069

60.723.749

60.724.215

070

7.206.788.212

7.131.520.782

3

Treasury shares and holdings (deductible item)

072

242.093.633

281.898.665

073

-242.093.633

-281.898.665

4

Statutory reserves

074

7.194.339.537

7.119.072.107

0

0

V FAIR VALUE RESERVES (ADP 078 to 080)

076

0

0

077

52.627.327

52.627.327

3

Hedge of a net investment in a foreign operation - effective portion

079

0

0

080

0

0

VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-

081

-59.841.887

0

083)

2

Loss brought forward

082

0

0

083

59.841.887

0

2

Loss for the business year

085

24.379.489

484.704

086

0

0

VIII MINORITY (NON-CONTROLLING) INTEREST

087

0

0

1

Provisions for pensions, termination benefits and similar obligations

089

56.684

56.684

4

Provisions for renewal of natural resources

091

0

0

092

0

0

5

Provisions for warranty obligations

093

0

0

(ADP 096 to 106)

0

0

095

223.586.869

226.639.364

1

Liabilities to undertakings within the group

096

0

0

2

Liabilities for loans, deposits, etc. of undertakings within the group

097

0

0

participating interests

099

0

0

100

0

0

6

Liabilities to banks and other financial institutions

101

0

0

7

Liabilities for advance payments

102

0

0

10

Other long-term liabilities

104

0

0

105

223.586.869

226.639.364

1

Liabilities to undertakings within the group

96.635.092

68.911.133

108

189.381

347.238

2

Liabilities for loans, deposits, etc. of undertakings within the group

109

29.271.601

28.677.251

participating interests

111

0

0

5

Liabilities for loans, deposits etc.

112

0

0

6

Liabilities to banks and other financial institutions

113

0

0

0

52.067

9

Liabilities for securities

115

4.452.139

2.931.172

116

0

0

12

Liabilities arising from the share in the result

118

10.918.971

1.959.879

119

26.816.294

26.507.620

13

Liabilities arising from fixed assets held for sale

120

0

0

E) ACCRUALS AND DEFERRED INCOME

122

10.888.106

1.117.170

F) TOTAL - LIABILITIES (ADP 067+088+095+107+122)

123

7.779.843.641

7.706.081.379

STATEMENT OF PROFIT OR LOSS

for the period 01.01.2020 to 30.09.2020

Submitter: ADRIS GRUPA d. d.

in HRK

Item

ADP

Same period of the previous year

Current period

code

Cumulative

Quarter

Cumulative

Quarter

1

2

3

4

5

6

2 Income from sales (outside group)

5 Other operating income (outside the group)

  1. OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153)

2 Material costs (ADP 134 to 136)

  1. Costs of goods sold
  2. Other external costs
  1. Net salaries and wages
  2. Tax and contributions from salary costs
  1. Depreciation
  2. Other costs
    1. fixed assets other than financial assets

a) Provisions for pensions, termination benefits and similar

  1. Provisions for ongoing legal cases
  2. Provisions for renewal of natural resources

f) Other provisions

8 Other operating expenses

the group

2 Income from investments in holdings (shares) of companies linked by virtue of participating interests

3 Income from other long-term financial investment and loans granted to undertakings within the group

4 Other interest income from operations with undertakings within the group

5 Exchange rate differences and other financial income from operations with undertakings within the group

6 Income from other long-term financial investments and loans

9 Unrealised gains (income) from financial assets

group

undertakings within the group

5 Unrealised losses (expenses) from financial assets

  1. SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF PARTICIPATING INTERESTS

PARTICIPATING INTEREST

IX TOTAL INCOME (ADP 125+154+173 + 174)

1 Pre-tax profit (ADP 177-178)

2 Loss for the period (ADP 182-179)

126

15.648.219

5.115.217

15.395.067

4.947.369

127

2.619.391

905.690

2.000.312

598.173

129

0

0

0

0

130

8.734.622

2.109.522

36.788.211

4.180.067

131

73.700.742

16.736.464

65.193.019

25.138.398

132

0

0

0

0

133

12.282.191

4.432.942

9.162.923

3.187.354

135

0

0

0

0

136

10.863.492

3.914.054

8.269.332

2.857.372

138

8.017.330

3.237.769

7.086.323

3.263.144

139

5.005.458

2.191.141

3.756.710

1.606.373

141

13.363.831

4.429.285

13.410.082

4.459.047

142

29.880.312

2.068.245

6.408.659

2.198.853

144

0

0

0

0

146

0

0

0

0

147

0

0

0

0

149

0

0

0

0

150

0

0

0

0

152

0

0

0

0

153

3.017.260

-510.803

23.693.419

9.661.238

155

0

0

0

0

156

0

0

0

0

157

23.421.164

5.260.242

9.254.758

2.905.554

158

0

0

0

0

159

2

0

8

0

160

0

0

0

0

162

0

0

0

0

163

0

0

0

0

165

852.303

274.906

760.540

356.777

166

830.639

274.409

726.380

322.789

167

0

0

0

0

169

0

0

0

0

170

0

0

0

0

172

0

0

0

0

173

0

0

0

0

175

0

0

0

0

176

0

0

0

0

177

61.577.730

15.878.908

68.567.900

14.356.917

179

-12.975.315

-1.132.462

2.614.341

-11.138.258

180

0

0

2.614.341

0

182

0

0

2.129.636

-2.135.848

184

0

0

484.705

0

185

-12.975.315

-1.132.462

0

-9.002.410

DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations)

(ADP 187-188)

186

0

0

XV INCOME TAX OF DISCONTINUED OPERATIONS

188

0

0

189

0

0

2

Discontinued operations loss for the period (ADP 189-186)

191

1

Pre-tax profit (ADP 192)

192

0

0

193

XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195)

195

196

198

APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial statements)

0

0

0

0

0

0

0

0

2 Attributable to minority (non-controlling) interest

(ADP 204 to 211)

1 Exchange rate differences from translation of foreign operations

assets

assets available for sale

4 Profit or loss arising from effective cash flow hedging

5 Profit or loss arising from effective hedge of a net investment in a foreign operation

6 Share in other comprehensive income/loss of companies linked by virtue of participating interests

  1. TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD IV NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212)

V COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 202+213)

APPENDIX to the Statement on comprehensive income (to be filled in

VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217)

200

-12.975.317

-1.132.465

201

0

0

202

-12.975.317

-1.132.465

203

0

0

204

0

0

205

0

0

206

0

0

207

0

0

208

0

0

209

0

0

211

0

0

212

0

0

213

0

0

214

-12.975.317

-1.132.465

that draw up

ted

215

0

0

484.704

-9.002.410

0

0

484.704

-9.002.410

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

484.704

-9.002.410

0

0

217

0

0

0

0

STATEMENT OF CASH FLOWS - indirect method

for the period 01.01.2020 to 30.09.2020

Submitter: ADRIS GRUPA d. d.

in HRK

Item

ADP

Same period of the

Current period

code

previous year

1

2

3

4

Cash flow from operating activities

  1. Pre-taxprofit
  2. Adjustments (ADP 003 to 010):
  1. Depreciation
  2. Gains and losses from sale and value adjustment of fixed tangible and intangible assets
  3. Gains and losses from sale and unrealised gains and losses and value adjustment of financial assets
  4. Interest and dividend income
  5. Interest expenses
  6. Provisions
  7. Exchange rate differences (unrealised)

losses

  1. Cash flow increase or decrease before changes in working capital (ADP 001+002)
  1. Increase or decrease in inventories
  2. Other increase or decrease in working capital
  1. Cash from operations (ADP 011+012)
    4 Interest paid
  1. NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019) Cash flow from investment activities

001

-12.975.317

2.614.341

002

-26.680.488

8.912.283

003

13.363.831

13.410.082

004

0

0

005

0

11.931.718

006

-41.540.414

-16.044.427

007

852.303

760.540

008

0

0

009

643.792

-1.145.630

010

0

0

011

-39.655.805

11.526.624

013

-9.839.158

-26.820.937

014

20.871.489

-11.786.359

015

19.101

-12.461

016

-55.032.561

53.235.678

017

-83.636.934

26.142.545

018

-854.942

-854.889

020

-75.516.607

29.836.213

1

Cash receipts from sales of fixed tangible and intangible assets

021

480

294.720

2

Cash receipts from sales of financial instruments

022

0

4.747

3

Interest received

023

25.502.766

14.019.060

026

11.132

12.669

III Total cash receipts from investment activities (ADP 021 to 026)

027

1.407.784.187

1.322.516.734

1

Cash payments for the purchase of fixed tangible and intangible assets

028

-1.482.033

-8.885.808

2

Cash payments for the acquisition of financial instruments

029

0

-4.747

3

Cash payments for loans and deposits for the period

030

-899.334.220

-1.613.354.319

4

Acquisition of a subsidiary, net of cash acquired

031

-61.672.678

-19.721.088

IV Total cash payments from investment activities (ADP 028 to 032)

033

-962.488.931

-1.641.965.962

B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033)

034

445.295.256

-319.449.228

Cash flow from financing activities

1

Cash receipts from the increase in initial (subscribed) capital

035

0

0

2

Cash receipts from the issue of equity financial instruments and debt

036

29.758.765

3.397

financial instruments

3

Cash receipts from credit principals, loans and other borrowings

037

5.000.000

0

4

Other cash receipts from financing activities

038

0

0

V Total cash receipts from financing activities (ADP 035 to 038)

039

34.758.765

3.397

1

Cash payments for the repayment of credit principals, loans and other

040

-4.350.000

-500.000

borrowings and debt financial instruments

041

-288.457.640

-308.673

4

Cash payments for the redemption of treasury shares and decrease in

042

0

0

043

-93.346.007

-39.807.949

initial (subscribed) capital

5

Other cash payments from financing activities

044

-31

-14

VI Total cash payments from financing activities (ADP 040 to 044)

045

-386.153.678

-40.616.636

C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045)

046

-351.394.913

-40.613.239

1

Unrealised exchange rate differences in respect of cash and cash

047

631

0

equivalents

D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP

048

18.384.367

-330.226.254

020+034+046+047)

PERIOD

049

18.167.792

364.251.690

F) CASH AND CASH EQUIVALENTS AT THE END OF THE

050

36.552.159

34.025.436

PERIOD(ADP 048+049)

STATEMENT OF CHANGES IN EQUITY

for the period from

1.1.2020

to

30.9.2020

in HRK

Attributable to owners of the parent

Item

ADP

Treasury shares and

Fair value of

Hedge of a net

Retained profit /

Total attributable to

Minority (non-

Total capital and

Initial (subscribed)

Reserves for

Revaluation

Cash flow hedge -

investment in a

Profit/loss for the

controlling)

code

Capital reserves

Legal reserves

holdings (deductible

Statutory reserves

Other reserves

financial assets

loss brought

owners of the

reserves

capital

treasury shares

reserves

effective portion

foreign operation -

business year

interest

item)

available for sale

forward

parent

effective portion

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16 (3 to 6 - 7

17

18 (16+17)

+ 8 to 15)

Previous period

1 Balance on the first day of the previous business year

01

164.000.000

56.036.283

12.448.675

140.277.939

140.277.939

7.592.985.448

0

0

37.785.354

0

0

3.981.358

8.169.783

7.875.406.901

0

7.875.406.901

2 Changes in accounting policies

02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

3 Correction of errors

03

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

4 Balance on the first day of the previous business year (restated) (ADP 01 to

04

164.000.000

56.036.283

12.448.675

140.277.939

140.277.939

7.592.985.448

0

0

37.785.354

0

0

3.981.358

8.169.783

7.875.406.901

0

7.875.406.901

03)

5 Profit/loss of the period

05

0

0

0

0

0

0

0

0

0

0

0

0

-12.975.317

-12.975.317

0

-12.975.317

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

7 Changes in revaluation reserves of fixed tangible and intangible assets

07

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

8 Profit or loss arising from subsequent measurement of financial assets available for

08

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

sale

9 Profit or loss arising from effective cash flow hedge

09

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

10

Profit or loss arising from effective hedge of a net investment in a foreign operation

10

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

11

Share in other comprehensive income/loss of companies linked by virtue of

11

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

participating interests

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

13

Other changes in equity unrelated to owners

13

0

4.608.965

0

-25.149.770

-25.149.770

25.149.770

0

0

0

0

0

0

0

29.758.735

0

29.758.735

14

Tax on transactions recognised directly in equity

14

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

15

Increase/decrease in initial (subscribed) capital (other than from reinvesting profit

15

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

and other than arising from the pre-bankruptcy settlement procedure)

16

Increase in initial (subscribed) capital arising from the reinvestment of profit

16

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

17

Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement

17

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

procedure

18

Redemption of treasury shares/holdings

18

0

0

0

93.346.007

93.346.007

-93.346.007

0

0

0

0

0

0

0

-93.346.007

0

-93.346.007

19

Payment of share in profit/dividend

19

0

0

0

0

0

0

0

0

0

0

0

-290.553.227

0

-290.553.227

0

-290.553.227

20

Other distribution to owners

20

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21

Transfer to reserves according to the annual schedule

21

0

0

0

0

0

-296.830.217

0

0

0

0

0

305.000.000

-8.169.783

0

0

0

22

Increase in reserves arising from the pre-bankruptcy settlement procedure

22

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

22)

23

164.000.000

60.645.248

12.448.675

208.474.176

208.474.176

7.227.958.994

0

0

37.785.354

0

0

18.428.131

-12.975.317

7.508.291.085

0

7.508.291.085

APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)

I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF

24

0

4.608.965

0

-25.149.770

-25.149.770

25.149.770

0

0

0

0

0

0

0

29.758.735

0

29.758.735

TAX (ADP 06 to 14)

II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP

25

0

4.608.965

0

-25.149.770

-25.149.770

25.149.770

0

0

0

0

0

0

-12.975.317

16.783.418

0

16.783.418

05+24)

III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED

26

0

0

0

93.346.007

93.346.007

-390.176.224

0

0

0

0

0

14.446.773

-8.169.783

-383.899.234

0

-383.899.234

DIRECTLY IN EQUITY (ADP 15 to 22)

Current period

1 Balance on the first day of the current business year

27

164.000.000

60.723.749

12.448.675

242.093.633

242.093.633

7.194.339.537

0

0

52.627.327

0

0

-59.841.887

24.379.489

7.448.676.890

0

7.448.676.890

2 Changes in accounting policies

28

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

3 Correction of errors

29

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

4 Balance on the first day of the current business year (restated) (ADP 27 to 29)

30

164.000.000

60.723.749

12.448.675

242.093.633

242.093.633

7.194.339.537

0

0

52.627.327

0

0

-59.841.887

24.379.489

7.448.676.890

0

7.448.676.890

5 Profit/loss of the period

31

0

0

0

0

0

0

0

0

0

0

0

0

484.704

484.704

0

484.704

6 Exchange rate differences from translation of foreign operations

32

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

7 Changes in revaluation reserves of fixed tangible and intangible assets

33

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

8 Profit or loss arising from subsequent measurement of financial assets available for

34

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

sale

9 Profit or loss arising from effective cash flow hedge

35

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

10

Profit or loss arising from effective hedge of a net investment in a foreign operation

36

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

11

Share in other comprehensive income/loss of companies linked by virtue of

37

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

participating interests

12

Actuarial gains/losses on the defined benefit obligation

38

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

39

0

466

0

-2.917

-2.917

2.917

0

0

0

0

0

0

0

3.383

0

3.383

14

Tax on transactions recognised directly in equity

40

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

15

Increase/decrease in initial (subscribed) capital (other than from reinvesting profit

41

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

and other than arising from the pre-bankruptcy settlement procedure)

16

Increase in initial (subscribed) capital arising from the reinvestment of profit

42

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

17

Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement

43

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

procedure

18

Redemption of treasury shares/holdings

44

0

0

0

39.807.949

39.807.949

-39.807.949

0

0

0

0

0

0

0

-39.807.949

0

-39.807.949

45

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20

Other distribution to owners

46

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21

Transfer to reserves according to the annual schedule

47

0

0

0

0

0

-35.462.398

0

0

0

0

0

59.841.887

-24.379.489

0

0

0

22

Increase in reserves arising from the pre-bankruptcy settlement procedure

48

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

23

Balance on the last day of the current business year reporting period (ADP

49

164.000.000

60.724.215

12.448.675

281.898.665

281.898.665

7.119.072.107

0

0

52.627.327

0

0

0

484.704

7.409.357.028

0

7.409.357.028

30 to 48)

APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)

I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF

TAX

50

0

466

0

-2.917

-2.917

2.917

0

0

0

0

0

0

0

3.383

0

3.383

(ADP 32 to 40)

II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP

51

0

466

0

-2.917

-2.917

2.917

0

0

0

0

0

0

484.704

488.087

0

488.087

31+50)

III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED

52

0

0

0

39.807.949

39.807.949

-75.270.347

0

0

0

0

0

59.841.887

-24.379.489

-39.807.949

0

-39.807.949

DIRECTLY IN EQUITY (ADP 41 to 48)

NOTES TO FINANCIAL STATEMENTS - TFI (drawn up for quarterly reporting periods)

Name of the issuer: ADRIS GRUPA d. d.

Personal identification number (OIB): 82023167977

Reporting period: 01.01. to 30.09.2020

Notes to financial statements for quarterly periods include:

  1. an explanation of business events relevant to understanding changes in the statement of financial position and financial performance for the quarterly reporting period of the issuer with respect to the last business year: information is provided regarding these events and relevant information published in the last annual financial statement is updated,
  2. information on the access to the latest annual financial statements, for the purpose of understanding information published in the notes to financial statements drawn up for the quarterly reporting period,
  3. a statement explaining that the same accounting policies are applied while drawing up financial statements for the quarterly reporting period as in the latest annual financial statements or, in the case where the accounting policies have changed, a description of the nature and effect of the changes,
  4. a description of the financial performance in the case of the issuer whose business is seasonal.

Access to the last annual financial statements is available on the Company's website https://www.adris.hr/odnosi-s-javnoscu/odnosi-s-investitorima/financijska-izvjesca/2019-2/, website of the Zagreb Stock Exchange, and in the Official Register of Regulatory Information at HANFA.

Condensed financial statements are prepared in accordance with International Accounting Standard 34 - Interim Financial Reporting for interim periods. Condensed financial statements do not include all data and disclosures required for annual financial statements and should be read together with the most recent published annual financial statements.

The same accounting policies are applied in the preparation of the financial statements for the quarterly reporting period as in the last annual financial statements.

ISSUER'S GENERAL DATA

Reporting period:

1.1.2020

to

30.9.2020

Year:

2020

Quarter:

3.

Quarterly financial statements

egistration number (MB):

03075281

Issuer's home Member

State code:

Entity's registration

040001061

number (MBS):

Personal identification

82023167977

LEI: 3157003OO9IA06S5FS61

number (OIB):

Institution

3309

code:

Name of the issuer: ADRIS GRUPA d. d.

Postcode and town:

52210

Rovinj

treet and house number: Obala Vladimira Nazora 1

E-mailaddress: postmaster@adris.hr

Web address: www.adris.hr

Number of employees

6190

(end of the reporting

Consolidated report:

KD

(KN-notconsolidated/KD-consolidated)

Audited:

RN

(RN-notaudited/RD-audited)

Names of subsidiaries (according to IFRS):

Registered office:

MB:

MAISTRA d.d.

Rovinj, Obala Vladimira Nazora 6

01919016

CROMARIS d.d.

Zadar, Gaženička cesta 4/b

02561077

CROATIA osiguranje d. d.

Zagreb, Vatroslava Jagića 33

03276147

ABILIA d. o. o.

Rovinj, Obala Vladimira Nazora 1

01788493

EXPERTUS d. o. o.

Zagreb, Vatroslava Jagića 33

01885529

Bookkeeping firm:

No

(Yes/No)

Contact person: Palinec, Vitomir

(only name and surname of the contact person) Telephone: 052 801 118

E-mailaddress: postmaster@adris.hr

Audit firm:

(name of the audit firm)

Certified auditor:

BALANCE SHEET

balance as at 30.09.2020

Item

ADP

code

1

2

in HRK

Last day of the

At the reporting date

preceding business

of the current period

year

3

4

  1. FIXED ASSETS (ADP 003+010+020+031+036)

2 Concessions, patents, licences, trademarks, software and other rights

4 Advances for the purchase of intangible assets

5 Intangible assets in preparation

1 Land

4 Tools, working inventory and transportation assets

5 Biological assets

8 Other tangible assets

1 Investments in holdings (shares) of undertakings within the group 2 Investments in other securities of undertakings within the group

participating interests

participating interests

interests

8 Loans, deposits, etc. given

9 Other investments accounted for using the equity method

1 Receivables from undertakings within the group

2 Receivables from companies linked by virtue of participating interests

4 Other receivables

I INVENTORIES (ADP 039 to 045) 1 Raw materials and consumables

4 Merchandise

7 Biological assets

II RECEIVABLES (ADP 047 to 052)

interests

3 Customer receivables

4 Receivables from employees and members of the undertaking

III CURRENT FINANCIAL ASSETS (ADP 054 to 062)

2 Investments in other securities of undertakings within the group

4 Investments in holdings (shares) of companies linked by virtue of participating interests

participating interests

6 Loans, deposits etc. to companies linked by virtue of participating interests

8 Loans, deposits, etc. given

9 Other financial assets

  1. TOTAL ASSETS (ADP 001+002+037+064)

001

0

0

002

17.161.755.893

17.021.620.591

004

0

0

005

297.796.073

273.599.719

006

330.810.481

330.810.482

007

0

15.829

008

8.976.396

49.403.830

370.330.682

355.570.092

010

7.532.728.692

7.493.707.250

011

1.003.678.004

968.121.563

013

602.422.769

563.712.845

014

226.713.893

206.895.557

015

32.471.996

23.489.755

13.088.837

13.227.863

017

483.734.191

616.869.793

018

28.011.371

29.136.658

020

8.185.336.376

8.135.459.695

021

0

0

022

0

0

024

89.589.582

97.046.007

025

0

0

026

0

0

027

7.203.742.062

7.386.302.708

028

892.004.732

652.110.980

029

0

0

031

191.915.405

132.459.427

032

0

0

033

0

0

034

905.418

372.055

035

191.009.987

132.087.372

037

4.467.703.745

5.026.145.432

038

649.283.317

685.579.189

039

41.975.625

54.025.091

599.404.533

622.811.830

041

3.252.237

4.743.444

042

2.459.455

2.058.136

044

2.080.277

1.868.075

045

0

0

046

1.152.890.786

1.408.695.241

048

0

0

049

623.070.339

802.469.620

050

7.836.375

7.692.960

39.698.385

77.318.951

052

482.285.687

521.213.710

053

1.984.333.992

2.098.284.115

055

0

0

0

0

057

0

0

058

0

0

059

0

0

060

834.755.778

431.766.270

061

1.146.205.389

1.658.456.819

062

3.372.825

8.061.026

681.195.650

833.586.887

064

60.287.494

75.400.804

065

21.689.747.132

22.123.166.827

LIABILITIES

A) CAPITAL AND RESERVES (ADP 068 to

067

10.564.819.525

10.543.014.465

164.000.000

164.000.000

III RESERVES FROM PROFIT (ADP 071+072-073+074+075)

069

60.723.749

60.724.215

070

7.756.480.697

7.681.213.267

3

Treasury shares and holdings (deductible item)

072

242.093.633

281.898.665

073

-242.093.633

-281.898.665

4

Statutory reserves

074

7.744.032.022

7.668.764.592

0

0

V FAIR VALUE RESERVES (ADP 078 to 080)

076

0

0

077

343.419.353

269.195.608

3

Hedge of a net investment in a foreign operation - effective portion

079

0

0

080

0

0

VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-

081

264.403.805

705.364.564

083)

2

Loss brought forward

082

264.403.805

705.364.564

083

0

0

2

Loss for the business year

085

402.198.591

63.774.594

086

0

0

VIII MINORITY (NON-CONTROLLING) INTEREST

087

1.573.593.330

1.598.742.217

1

Provisions for pensions, termination benefits and similar obligations

089

64.470.285

46.300.538

4

Provisions for renewal of natural resources

091

90.250.077

78.855.392

092

0

0

5

Provisions for warranty obligations

093

0

0

(ADP 096 to 106)

0

0

095

7.175.423.096

7.249.826.675

1

Liabilities to undertakings within the group

096

0

0

2

Liabilities for loans, deposits, etc. of undertakings within the group

097

0

0

participating interests

099

0

0

100

37.519.790

82.166.641

6

Liabilities to banks and other financial institutions

101

1.499.961.125

1.526.772.346

7

Liabilities for advance payments

102

0

0

10

Other long-term liabilities

104

0

0

105

5.365.405.411

5.386.338.496

1

Liabilities to undertakings within the group

3.414.812.731

3.838.531.245

108

0

0

2

Liabilities for loans, deposits, etc. of undertakings within the group

109

0

0

participating interests

111

0

0

5

Liabilities for loans, deposits etc.

112

0

0

6

Liabilities to banks and other financial institutions

113

51.184.814

41.286.502

25.056.326

36.300.343

9

Liabilities for securities

115

148.507.601

124.190.805

116

0

0

12

Liabilities arising from the share in the result

118

105.119.547

153.129.483

119

31.170.548

31.456.621

13

Liabilities arising from fixed assets held for sale

120

0

0

E) ACCRUALS AND DEFERRED INCOME

122

379.971.420

366.638.512

F) TOTAL - LIABILITIES (ADP 067+088+095+107+122)

123

21.689.747.134

22.123.166.827

STATEMENT OF PROFIT OR LOSS

for the period 01.01.2020 to 30.09.2020

Submitter: ADRIS GRUPA d. d.

in HRK

Item

ADP

Same period of the previous year

Current period

code

Cumulative

Quarter

Cumulative

Quarter

1

2

3

4

5

6

2 Income from sales (outside group)

5 Other operating income (outside the group)

  1. OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153)

2 Material costs (ADP 134 to 136)

  1. Costs of goods sold
  2. Other external costs
  1. Net salaries and wages
  2. Tax and contributions from salary costs
  1. Depreciation
  2. Other costs
    1. fixed assets other than financial assets

a) Provisions for pensions, termination benefits and similar

  1. Provisions for ongoing legal cases
  2. Provisions for renewal of natural resources

f) Other provisions

8 Other operating expenses

the group

2 Income from investments in holdings (shares) of companies linked by virtue of participating interests

3 Income from other long-term financial investment and loans granted to undertakings within the group

4 Other interest income from operations with undertakings within the group

5 Exchange rate differences and other financial income from operations with undertakings within the group

6 Income from other long-term financial investments and loans

9 Unrealised gains (income) from financial assets

group

undertakings within the group

5 Unrealised losses (expenses) from financial assets

  1. SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF PARTICIPATING INTERESTS

PARTICIPATING INTEREST

IX TOTAL INCOME (ADP 125+154+173 + 174)

1 Pre-tax profit (ADP 177-178)

2 Loss for the period (ADP 182-179)

126

0

0

0

0

127

4.342.226.219

1.881.323.371

3.355.158.532

1.440.618.118

129

0

0

0

0

130

441.757.804

139.767.295

511.760.528

127.741.677

131

4.067.659.719

1.520.424.784

3.644.645.346

1.363.934.073

132

-53.558.226

-79.216.108

-19.194.673

-57.956.481

133

2.551.274.085

1.025.012.922

2.307.476.686

933.601.504

135

15.414.855

9.062.355

11.082.161

6.301.815

136

2.052.747.036

749.669.571

1.930.365.982

706.238.676

138

593.493.574

215.382.967

466.701.142

177.424.994

139

185.012.789

67.974.766

160.467.872

58.676.321

141

353.279.735

121.797.062

382.580.088

127.085.379

142

229.781.189

72.929.823

131.710.741

67.612.733

144

0

0

2.875.765

2.875.765

146

10.848.264

4.310.500

12.096.711

7.888.239

147

10.848.264

4.310.500

12.096.711

7.888.239

149

0

0

0

0

150

0

0

0

0

152

0

0

0

0

153

87.019.214

53.684.069

114.331.351

14.931.684

155

0

0

0

0

156

0

0

0

0

157

0

0

0

0

158

0

0

0

0

159

770.671

770.671

0

0

160

0

0

0

0

162

0

0

0

0

163

0

0

0

0

165

43.185.546

14.602.479

39.440.858

7.813.732

166

0

0

0

0

167

0

572.791

2.114.192

-365.988

169

0

0

0

0

170

0

0

0

0

172

0

0

0

0

173

9.210.914

2.890.872

7.438.215

2.505.991

175

0

0

0

0

176

0

0

0

0

177

4.821.911.170

2.032.213.492

3.882.285.625

1.568.936.962

179

711.065.905

497.186.229

198.199.421

197.189.157

180

711.065.905

497.186.229

198.199.421

197.189.157

182

48.370.963

15.673.392

56.729.667

10.282.554

184

662.694.942

481.512.837

141.469.754

186.906.603

185

0

0

0

0

DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations)

(ADP 187-188)

186

0

0

0

0

XV INCOME TAX OF DISCONTINUED OPERATIONS

188

0

0

0

0

189

0

0

0

0

2 Discontinued operations loss for the period (ADP 189-186)

191

1 Pre-tax profit (ADP 192)

192

0

0

0

0

193

XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195)

195

196

198

APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial statements)

2 Attributable to minority (non-controlling) interest

(ADP 204 to 211)

1 Exchange rate differences from translation of foreign operations

assets

assets available for sale

4 Profit or loss arising from effective cash flow hedging

5 Profit or loss arising from effective hedge of a net investment in a foreign operation

6 Share in other comprehensive income/loss of companies linked by virtue of participating interests

  1. TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD IV NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212)

V COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 202+213)

APPENDIX to the Statement on comprehensive income (to be filled in

VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217)

200

547.784.275

424.479.534

63.774.594

150.682.138

201

114.910.668

57.033.305

77.695.159

36.224.462

202

662.694.943

481.512.839

141.469.753

186.906.600

203

302.682.095

102.852.823

-136.965.152

47.619.659

204

-109.228

777.476

3.281.557

-549.215

205

0

0

0

0

206

302.791.323

102.075.347

-140.246.709

48.168.874

207

0

0

0

0

208

0

0

0

0

209

0

0

0

0

211

0

0

0

0

212

53.198.371

18.166.422

-25.208.542

-59.178.431

213

249.483.724

84.686.401

-111.756.610

106.798.090

214

912.178.667

566.199.240

29.713.143

293.704.690

that draw up

ted

215

912.178.667

566.199.240

29.713.143

293.704.690

217

198.762.148

85.496.405

40.139.006

72.114.289

STATEMENT OF CASH FLOWS - indirect method

for the period 01.01.2020 to 30.09.2020

Submitter: ADRIS GRUPA d. d.

in HRK

Item

ADP

Same period of the

Current period

code

previous year

1

2

3

4

Cash flow from operating activities

  1. 1 Pre-tax profit

  2. Depreciation
  3. Gains and losses from sale and value adjustment of fixed tangible and intangible assets

adjustment of financial assets

  1. Interest and dividend income
  2. Interest expenses
  3. Provisions
  4. Exchange rate differences (unrealised)
  5. Other adjustments for non-cash transactions and unrealised gains and losses
  1. Cash flow increase or decrease before changes in working capital (ADP 001+002)
  1. NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019) Cash flow from investment activities

001

711.065.906

198.199.421

002

188.691.368

235.117.856

003

353.279.735

382.580.088

004

175.100

-504.494

005

-41.401.095

-35.084.968

006

-143.206.286

-154.685.647

007

29.155.858

33.607.684

008

-78.114.360

-56.377.707

009

2.071.695

-1.145.630

010

66.730.721

66.728.530

011

899.757.274

433.317.277

012

-92.890.323

38.672.935

013

430.483.800

507.641.400

014

-321.371.767

-225.059.686

015

-72.527.271

-36.295.872

016

-129.475.085

-207.612.907

017

806.866.951

471.990.212

018

-34.891.705

-22.505.791

019

2.853.995

-58.479.093

020

774.829.241

391.005.328

1

Cash receipts from sales of fixed tangible and intangible assets

021

19.670.071

81.181.879

022

1.234.951.197

2.057.573.813

023

234.506.601

212.634.376

024

31.411.874

14.418.280

025

1.764.145.041

1.563.704.129

026

121.113.208

12.669

III Total cash receipts from investment activities (ADP 021 to 026)

027

3.405.797.992

3.929.525.146

1

Cash payments for the purchase of fixed tangible and intangible assets

028

-423.697.794

-337.361.082

IV Total cash payments from investment activities (ADP 028 to 032)

033

-3.718.543.965

-4.107.096.740

B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033)

034

-312.745.973

-177.571.594

Cash flow from financing activities

1

Cash receipts from the increase in initial (subscribed) capital

035

0

0

2

Cash receipts from the issue of equity financial instruments and debt

036

29.758.765

3.397

financial instruments

V Total cash receipts from financing activities (ADP 035 to 038)

borrowings and debt financial instruments

4 Cash payments for the redemption of treasury shares and decrease in initial (subscribed) capital

VI Total cash payments from financing activities (ADP 040 to 044)

C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045)

1 Unrealised exchange rate differences in respect of cash and cash equivalents

  1. NET INCREASE OR DECREASE IN CASH FLOWS (ADP 020+034+046+047)

PERIOD

  1. CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD(ADP 048+049)

037

673.172.483

148.000.000

038

0

0

039

702.931.248

148.003.397

040

-660.218.792

-132.886.136

041

-300.682.544

-465.424

042

-18.458.871

0

043

-93.346.007

-39.807.949

044

-87.868.727

-35.886.385

045

-1.160.574.941

-209.045.894

046

-457.643.693

-61.042.497

047

-6.577

0

048

4.432.998

152.391.237

049

633.055.461

681.195.650

050

637.488.459

833.586.887

STATEMENT OF CHANGES IN EQUITY

for the period from

1.1.2020

to

30.9.2020

in HRK

Attributable to owners of the parent

Item

ADP

Treasury shares and

Fair value of

Hedge of a net

Retained profit /

Total attributable to

Minority (non-

Total capital and

Initial (subscribed)

Reserves for

Revaluation

Cash flow hedge -

investment in a

Profit/loss for the

controlling)

code

Capital reserves

Legal reserves

holdings (deductible

Statutory reserves

Other reserves

financial assets

loss brought

owners of the

reserves

capital

treasury shares

reserves

effective portion

foreign operation -

business year

interest

item)

available for sale

forward

parent

effective portion

1

2

3

4

5

6

7

8

9

10

11

12

13

14

15

16 (3 to 6 - 7

17

18 (16+17)

+ 8 to 15)

Previous period

1 Balance on the first day of the previous business year

01

164.000.000

56.036.283

12.448.675

140.277.939

140.277.939

7.592.985.447

533.322.271

0

158.688.805

0

0

-28.694.718

307.477.342

8.796.264.105

1.473.521.506

10.269.785.611

2 Changes in accounting policies

02

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

3 Correction of errors

03

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

4 Balance on the first day of the previous business year (restated) (ADP 01 to

04

164.000.000

56.036.283

12.448.675

140.277.939

140.277.939

7.592.985.447

533.322.271

0

158.688.805

0

0

-28.694.718

307.477.342

8.796.264.105

1.473.521.506

10.269.785.611

03)

5 Profit/loss of the period

05

0

0

0

0

0

0

0

0

0

0

0

0

547.784.275

547.784.275

114.910.668

662.694.943

0

0

0

0

0

0

-59.464

0

0

0

0

0

0

-59.464

-30.103

-89.567

7 Changes in revaluation reserves of fixed tangible and intangible assets

07

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

8 Profit or loss arising from subsequent measurement of financial assets available for

08

0

0

0

0

0

0

0

0

165.691.708

0

0

0

0

165.691.708

83.881.583

249.573.291

sale

9 Profit or loss arising from effective cash flow hedge

09

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

10

Profit or loss arising from effective hedge of a net investment in a foreign operation

10

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

11

Share in other comprehensive income/loss of companies linked by virtue of

11

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

participating interests

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

13

Other changes in equity unrelated to owners

13

0

4.608.965

0

-25.149.770

-25.149.770

25.149.771

115.216.137

0

1.560.739

0

0

-147.281.962

0

-746.350

-68.641.672

-69.388.022

14

Tax on transactions recognised directly in equity

14

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

15

Increase/decrease in initial (subscribed) capital (other than from reinvesting profit

15

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

and other than arising from the pre-bankruptcy settlement procedure)

16

Increase in initial (subscribed) capital arising from the reinvestment of profit

16

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

17

Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement

17

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

procedure

18

Redemption of treasury shares/holdings

18

0

0

0

93.346.007

93.346.007

-93.346.007

0

0

0

0

0

0

0

-93.346.007

0

-93.346.007

19

Payment of share in profit/dividend

19

0

0

0

0

0

0

0

0

0

0

0

-290.553.227

0

-290.553.227

0

-290.553.227

20

Other distribution to owners

20

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21

Transfer to reserves according to the annual schedule

21

0

0

0

0

0

-296.830.217

0

0

0

0

0

604.307.559

-307.477.342

0

0

0

22

Increase in reserves arising from the pre-bankruptcy settlement procedure

22

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

22)

23

164.000.000

60.645.248

12.448.675

208.474.176

208.474.176

7.227.958.994

648.478.944

0

325.941.252

0

0

137.777.652

547.784.275

9.125.035.040

1.603.641.982

10.728.677.022

APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)

I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF

24

0

4.608.965

0

-25.149.770

-25.149.770

25.149.771

115.156.673

0

167.252.447

0

0

-147.281.962

0

164.885.894

15.209.808

180.095.702

TAX (ADP 06 to 14)

II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP

25

0

4.608.965

0

-25.149.770

-25.149.770

25.149.771

115.156.673

0

167.252.447

0

0

-147.281.962

547.784.275

712.670.169

130.120.476

842.790.645

05+24)

III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED

26

0

0

0

93.346.007

93.346.007

-390.176.224

0

0

0

0

0

313.754.332

-307.477.342

-383.899.234

0

-383.899.234

DIRECTLY IN EQUITY (ADP 15 to 22)

Current period

1 Balance on the first day of the current business year

27

164.000.000

60.723.749

12.448.675

242.093.633

242.093.633

7.744.032.022

0

0

343.419.353

0

0

264.403.805

402.198.591

8.991.226.195

1.573.593.330

10.564.819.525

2 Changes in accounting policies

28

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

3 Correction of errors

29

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

4 Balance on the first day of the current business year (restated) (ADP 27 to 29)

30

164.000.000

60.723.749

12.448.675

242.093.633

242.093.633

7.744.032.022

0

0

343.419.353

0

0

264.403.805

402.198.591

8.991.226.195

1.573.593.330

10.564.819.525

5 Profit/loss of the period

31

0

0

0

0

0

0

0

0

0

0

0

0

63.774.594

63.774.594

77.695.159

141.469.753

6 Exchange rate differences from translation of foreign operations

32

0

0

0

0

0

0

1.786.473

0

0

0

0

0

0

1.786.473

904.404

2.690.877

7 Changes in revaluation reserves of fixed tangible and intangible assets

33

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

8 Profit or loss arising from subsequent measurement of financial assets available for

34

0

0

0

0

0

0

0

0

-75.986.930

0

0

0

0

-75.986.930

-38.460.557

-114.447.487

sale

9 Profit or loss arising from effective cash flow hedge

35

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

10

Profit or loss arising from effective hedge of a net investment in a foreign operation

36

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

11

Share in other comprehensive income/loss of companies linked by virtue of

37

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

participating interests

12

Actuarial gains/losses on the defined benefit obligation

38

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

39

0

466

0

-2.917

-2.917

2.917

-1.786.473

0

1.763.185

0

0

3.299.770

0

3.279.865

-14.990.119

-11.710.254

14

Tax on transactions recognised directly in equity

40

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

15

Increase/decrease in initial (subscribed) capital (other than from reinvesting profit

41

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

and other than arising from the pre-bankruptcy settlement procedure)

16

Increase in initial (subscribed) capital arising from the reinvestment of profit

42

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

17

Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement

43

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

procedure

18

Redemption of treasury shares/holdings

44

0

0

0

39.807.949

39.807.949

-39.807.949

0

0

0

0

0

0

0

-39.807.949

0

-39.807.949

45

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

20

Other distribution to owners

46

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

21

Transfer to reserves according to the annual schedule

47

0

0

0

0

0

-35.462.398

0

0

0

0

0

437.660.989

-402.198.591

0

0

0

22

Increase in reserves arising from the pre-bankruptcy settlement procedure

48

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

0

23

Balance on the last day of the current business year reporting period (ADP

49

164.000.000

60.724.215

12.448.675

281.898.665

281.898.665

7.668.764.592

0

0

269.195.608

0

0

705.364.564

63.774.594

8.944.272.248

1.598.742.217

10.543.014.465

30 to 48)

APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)

I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF

TAX

50

0

466

0

-2.917

-2.917

2.917

0

0

-74.223.745

0

0

3.299.770

0

-70.920.592

-52.546.272

-123.466.864

(ADP 32 to 40)

II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP

51

0

466

0

-2.917

-2.917

2.917

0

0

-74.223.745

0

0

3.299.770

63.774.594

-7.145.998

25.148.887

18.002.889

31+50)

III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED

52

0

0

0

39.807.949

39.807.949

-75.270.347

0

0

0

0

0

437.660.989

-402.198.591

-39.807.949

0

-39.807.949

DIRECTLY IN EQUITY (ADP 41 to 48)

NOTES TO FINANCIAL STATEMENTS - TFI (drawn up for quarterly reporting periods)

Name of the issuer: ADRIS GRUPA d. d.

Personal identification number (OIB): 82023167977

Reporting period: 01.01. to 30.09.2020

Notes to financial statements for quarterly periods include:

  1. an explanation of business events relevant to understanding changes in the statement of financial position and financial performance for the quarterly reporting period of the issuer with respect to the last business year: information is provided regarding these events and relevant information published in the last annual financial statement is updated,
  2. information on the access to the latest annual financial statements, for the purpose of understanding information published in the notes to financial statements drawn up for the quarterly reporting period,
  3. a statement explaining that the same accounting policies are applied while drawing up financial statements for the quarterly reporting period as in the latest annual financial statements or, in the case where the accounting policies have changed, a description of the nature and effect of the changes,
  4. a description of the financial performance in the case of the issuer whose business is seasonal.

Access to the last annual financial statements is available on the Company's website https://www.adris.hr/odnosi-s-javnoscu/odnosi-s-investitorima/financijska-izvjesca/2019-2/, website of the Zagreb Stock Exchange, and in the Official Register of Regulatory Information at HANFA.

Condensed financial statements are prepared in accordance with International Accounting Standard 34 - Interim Financial Reporting for interim periods. Condensed financial statements do not include all data and disclosures required for annual financial statements and should be read together with the most recent published annual financial statements.

The same accounting policies are applied in the preparation of the financial statements for the quarterly reporting period as in the last annual financial statements.

Attachments

  • Original document
  • Permalink

Disclaimer

Adris grupa dd published this content on 12 November 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 13 November 2020 14:56:01 UTC