Recent Updates
Recently added Catalysts
SPRC

Automax Motors Ltd. Consolidated Financial Statements as for

Key Takeaway: Consolidated Financial Statements as for Consolidated Financial Statements as for Page Auditor's report to the shareholders F-2 - F-3 Consolidated statements of financial position F-4 - F-5 Consolidated statements of profit and loss F-6 Consolidated statements of comprehen

Full Press Release Details

Consolidated Financial Statements as for
Consolidated Financial Statements as for
Page
Auditor's report to the shareholders F-2 - F-3
Consolidated statements of financial position F-4 - F-5
Consolidated statements of profit and loss F-6
Consolidated statements of comprehensive income F-7
Consolidated statements of changes in shareholders' equity F-8
Consolidated statements of cash flows F-9 - F-11
Notes to the consolidated financial statements F-12 - F-102
To the shareholders of
We have audited the accompanying balance
sheets of Automax Motors Ltd. (hereafter: "the Company") as of December 31, 2023 and 2022, and the related statements of profit
and loss, statements of changes in equity and statements of cash flow for the years then ended. These financial statements are the responsibility
of the Company's board of directors and management. Our responsibility is to express an opinion on these financial statements based on
We conducted our audits in accordance
with the standards of the AICPA. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates
made by the board of directors and management, as well as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the financial statements
referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022 and
the results of its operations, the changes in equity and cash flow for those years then ended, in conformity with International Financial
Reporting Standards (IFRS) and the provisions of the Securities Regulations (Annual Financial Statements), 2010.
Without qualifying our above opinion,
we refer to note 21(a) to the financial statements regarding the indictment that was filed against the company Global Automax Ltd. along
with its officers, for suspicions of committing offenses as detailed in the note, and also to what is stated in note 1(d) regarding the
company's financial situation, the company's losses and regarding the steps the company is taking in order to meet its obligations. The
company estimates that its financial strength, together with its financial sources and taking the actions detailed in the note, will allow
it to continue to finance its activities and meet its obligations in the foreseeable future.
Key matters in the audit
Key matters in the audit are matters that were
communicated, or were required to be communicated, to the company's board of directors and which, according to our professional
judgment, were most significant in the audit of the consolidated financial statements for the current period. These matters include,
among other things, any matter which: (1) relates, or may relate, to material sections or disclosures in the financial statements
and (2) our judgment regarding it was particularly challenging, subjective or complex. These matters are answered as part of our
audit and formation of our opinion on the consolidated financial statements as a whole. The communication of these matters below
does not change our opinion on the consolidated financial statements as a whole and we do not use it to give a separate opinion on
these matters or on the sections or disclosures to which they refer.
As described in note 8 to the consolidated
financial statements, as of December 31, 2023, the balance of the vehicle inventory amounts to approximately 183,647 thousand NIS and
constitutes approximately 60% of the total assets in the company's consolidated financial statements.
Also, as described in note 2(9), the
company's management measures the inventory according to the lower of cost or net realizable value. The inventory cost includes the expenses
for purchasing the inventory and bringing it to its current location and condition. Net realizable value is the estimate of the sale price
in the normal course of business minus the estimate of costs for completion and costs necessary to carry out the sale. Vehicle inventory
cost is determined based on a specific cost.
Due to the materiality of the vehicle
inventory balance in the consolidated financial statements and due to the fact that the audit of the inventory is an essential part of
the audit work, we determined, according to our professional judgment, that the examination of the existence and evaluation of the inventory
as of December 31, 2023 is a key matter in the audit.
The audit procedures carried out in response to the key
The audit procedures we performed,
related to this key matter, included, among others, the following procedures: understanding the internal control environment regarding
the vehicle inventory registration process; Attending the company's inventory counts and sampling inventory details for the purpose of
checking their existence; receiving direct counting approvals from external websites; checking vehicle inventory costs and their book
value; Assessing the adequacy of the disclosure in the consolidated financial statements; Checking that inventory items are shown according
to the lower of cost or net realizable value.
Examining the decline in value of the company's assets
As a continuation of Notes 2(12) and
2(15), the company identified signs of asset impairment and performed an asset impairment assessment, in accordance with the requirements
of International Accounting Standard IAS 36, through a comparison between the book value of the cash-generating unit and its recoverable
amount. We identified the examination of the decline in value of the company's assets, as of December 31, 2023, as a key matter in the
audit. Determining the recoverable amount for the aforementioned cash-generating units involved a great deal of subjective judgment, since
changes in the assumptions can have a material effect on the result of the examination of the decline in value of the cash-generating
The audit procedures carried out in response to the key
The audit procedures we performed, related to
this key matter, included, among others, the following procedures: understanding of processes and the control environment, regarding
the examination of impairment by the company; Examining the adequacy of the identification of the cash generating units; Examining
the methodology used in determining the refundable amount; assessment of the skills, experience and independence of the valuer on
behalf of the company's management; Assessing the plausibility of the significant assumptions underlying the works to examine
impairment; Performing a sensitivity analysis regarding the management's significant assumptions used in the valuation; due
diligence of the book value and value in use of the cash-generating units; Examination of the adequacy of the disclosures in the
financial statements related to the examination of the decrease in value.
Sincerely,
Ben David Shalvi, Kop & Co.
Certified Public Accountants, (Isr.)
Jerusalem,
Jerusalem, March 31, 2024
Consolidated statements of financial position
As for 31 December
Note 2023 2022
Current Assets
Cash and cash equivalents 5 1,552 2,234
Trade receivables 6 26,552 17,819
Accounts receivable and debit balances 7 34,801 48,331
Receivable current taxes 2,023 119
Vehicles inventory 8 183,647 176,863
Indemnity assets 1,000 1,000
249,575 246,366
Non-current assets
Investments in companies treated according to the book value method 9 12,489 17,779
Right-of-use assets, net 10 20,485 16,797
Property, plant and equipment, net 11 7,871 7,430
Intangible assets, net 12 11,119 10,670
Financial assets stated at fair value recognized through profit and loss 172 172
Long-term prepaid expenses 191 -
Long term deposits in banking corporations 13 409 535
Deferred taxes 24 3,005 3,333
55,741 56,716
Total Assets 305,316 303,082
The accompanying notes constitute an
integral part of the financial statements.
Consolidated statements of financial position
As for 31 December
Note 2023 2022
Current Liabilities
Short term credit from banking corporations and financing bodies 14 141,430 141,392
Current maturities of liabilities with respect to lease agreements 5,775 4,177
Suppliers and service providers 15 16,169 27,975
Accounts payable and credit balances 16 45,820 24,145 (*)
Payable current taxes - 1,451
Liabilities with respect to bonds 19 6,849 4,566
216,043 203,706
Non-current liabilities
Long term credit from banking corporations 17 1,807 3,675
Long-term redeemable cheks - 2,143
Long-term liabilities with respect to lease 16,329 13,855
Loans from non-controlling shareholders 18 985 957 (*)
Liabilities with respect to bonds 19 34,598 42,543
Investments in companies treated according to the book value method - 133
Liabilities with respect to employee benefits, net 20 140 215
53,859 63,521
Total Equity
Total equity attributed to Company shareholders
Share capital 22 5,184 2,389
Share premium 78,466 67,382
Options 1,845 1,457
Capital reserves (312 ) (430 )
Share-based payment 20,014 17,465
Retained loss (68,635 ) (52,252 )
Total equity attributable to Company' shareholders 36,562 36,011
Non-controlling interest rights (1,148 ) (156 )
Total equity 35,414 35,855
Total liabilities and equity 305,316 303,082
31/03/2024 /S/ Daniel Levy /S/ Amitay Weiss /S/ Yaara Alfie
Date of approval Daniel Levy Amitay Weiss Yaara Alfie
of financial CEO Chairman of the CFO
statements Board
The accompanying notes constitute an integral part of the
financial statements.
Consolidated statements of profit and loss
For the year ended December 31,
Note 2023 2022
Revenues 25 418,932 453,617
Cost of sales 26 (381,089 ) (392,918 )
Gross profit 37,843 60,699
Sales and marketing expenses 27 (27,194 ) (27,612 )
Administrative and general expenses 28 (16,965 ) (16,849 )
Granting options to employees (2,549 ) (9,976 )
Issuance related expenses - -
Other incomes 1,557 226
Operational profit (loss) (7,308 ) 6,488
Financing expenses 29 (16,831 ) (8,935 )
Financing incomes 29 7,722 3,703
Financing expenses, net (9,109 ) (5,232 )
Company's share in losses of companies handled according to the book value method (600 ) (585 )
Profit (loss) before taxes on income (17,017 ) 671
(Taxes on income) tax benefit 24 (358 ) (1,931 )
Total profit (loss) for the year (17,375 ) (1,260 )
Annual profit (loss) allocation:
Company' shareholders (16,384 ) (1,104 )
Non-controlling shareholders (991 ) (156 )
(17,375 ) (1,260 )
Profit (loss) per share attributable to Company' shareholders
Profit (loss) per share in ILS 30 (0.21 ) (0.02 )
The accompanying notes constitute an integral part of the
financial statements.
Consolidated statements of comprehensive
For the year ended
December 31,
2023 2022
Loss for the year (17,375 ) (1,260 )
Other comprehensive income (loss):
Items not reclassified to profit or loss:
Recalculation of net liability with respect to employment termination 118 98
Total annual other comprehensive income (loss) 118 98
Total annual comprehensive income (loss) (17,257 ) (1,162 )
Annual comprehensive income (loss) allocation:
Company' shareholders (16,266 ) (1,006 )
Non-controlling shareholders (991 ) (156 )
Total (17,257 ) (1,162 )
The accompanying notes constitute an integral part of the
financial statements.
Consolidated statements of changes in shareholders'
Shares capital Shares premium Options Capital reserves Share- based payment Retained loss Total equity attributed to Company shareholders Minority Shares Total
Balance as for January 1, 2023 2,389 67,382 1,457 (430 ) 17,465 (52,252 ) 36,011 (156 ) 35,855
Issuance of shares and allocation of options - - 388 - - - 388 - 388
Issuance of shares via private offer 1,114 12,765 - - - - 13,879 - 13,879
Issuance of shares according to milestones 1,681 (1,681 ) - - - - - - -
Share-based payment - - - - 2,549 - 2,549 - 2,549
Other comprehensive income - - - 118 - - 118 - 118
Loss for the year - - - - - (16,383 ) (16,383 ) (992 ) (17,375 )
Balance as for December 31, 2023 5,184 78,466 1,845 (312 ) 20,014 (68,635 ) 36,562 (1,148 ) 35,414
Shares capital Shares premium Options Capital reserves Share- based payment Retained loss Total equity attributed to Company shareholders Minority Shares Total
Balance as for January 1, 2022 2,389 67,382 1,457 (413 ) 7,488 (51,148 ) 27,155 - 27,155
Share-based payment - - - - 9,977 - 9,977 - 9,977
Allocation of rights to shares - - - (115 ) - - (115 ) - (115 )
Other comprehensive income - - - 98 - - 98 - 98
Loss for the year - - - - - (1,104 ) (1,104 ) (156 ) (1,260 )
Balance as for December 31, 2022 2,389 67,382 1,457 (430 ) 17,465 (52,252 ) 36,011 (156 ) 35,855
The accompanying notes constitute an integral
part of the financial statements.
Statements of Cash Flows
For the year ended
December 31,
2023 2022
Cash flows from operating activities:
Loss of the year (17,375 ) (1,260 )
Adjustments required for the presentation of net cash flows from operating activities (Appendix A) 20,517 96,782 (*)
Net cash generated by (used for) operating activities 3,142 (98,042 )
Cash flows from investing activities:
Consolidation commencement (Appendix B) - 465
Withdrawal from (investment in) affiliated companies 5,268 (14,534 )
Acquisition of leasehold assets (90 ) -
Consideration with respect to realization of property, plant and equipment items, net 1,703 460
Investment in indemnity assets - -
Investment in financial asset measured at fair value, recognized through profit and loss - (172 )
Investment in intangible assets (3,416 ) (923 )
Purchase of property, plant and equipment (3,951 ) (3,810 )
Withdrawal of (investment in) short-time deposit 133 61
Net cash generated by (used for) investing activities (353 ) (18,453 )
Cash flows from financing activities
Issuance of equity 8,879 -
Receipt (repayment) of short-term credit from banking corporations (391 ) 77,874
Repayment of liability with respect to lease agreements (5,272 ) (3,785 )(*)
Repayment of long-term loans from banking corporations (1,969 ) (2,446 )
Provision of loans to related parties in consolidated companies (151 ) (767 )
(Repayment) issuance of bonds (4,567 ) 45,015
Net cash generated by (used for) financing activities (3,471 ) 115,891
Decrease in cash and cash equivalents (682 ) (604 )
Cash and cash equivalents as for the beginning of the year 2,234 2,838
Cash and cash equivalents as for year end 1,552 2,234
The accompanying notes constitute
an integral part of the financial statements.
Consolidated Statements of Cash Flows
Appendix A - Adjustments required for the presentation of net
cash flows from operating activities
For the year ended
December 31,
2023 2022
Incomes and expenses non-involving cash flows
Depreciation and amortization 10,392 8,182
Deferred tax expenses (income) 293 421
Other incomes (104 ) (226 )
Share-based payment 2,549 9,976
The group's share in the results of companies treated according to the book value method, net 600 585
IFRS 16 implementation effects - - (*)
Financing expenses, net 2,939 2,662
Trade registration expenses - -
16,669 21,600
Changes in assets and liabilities items
Increase in vehicles inventory (6,551 ) (97,082 )
Decrease (increase) in accounts receivable and debit balances 9,806 (21,238 )
Increase in trade receivables (8,733 ) (9,253 )
Increase (decrease) in suppliers and service providers (8,949 ) 6,403
Increase (decrease) in accounts payable and credit balances 21,743 1,368
Increase in long-term prepaid expenses (191 ) -
Increase in employee' benefits and employee related provisions 78 88
Increase (decrease) in current payable taxes (3,355 ) 1,332
3,848 (118,382 )
20,517 (96,782 )
The accompanying notes constitute
an integral part of the financial statements.
Last updated: May 2, 2024