STATUS |
|
|
The Bank is a privately owned company
established in 1995 in accordance with the
“Licensing and Supervision of Banking business
proclamation No.84/1994” of Ethiopia to undertake
commercial banking activities.
The bank obtained its license from
the National Bank of Ethiopia on 20 September 1995
and started normal business activities on the first
of January 1996. it operates through its head office
in Addis Ababa and thirty seven area banks
established within and outside Addis Ababa and four
forex bureaus.
ACCOUNTING POLICIES |
|
|
The significant accounting policies
adopted by the bank are summarized hereunder:
(a) Accounting convention
These financial statements are
prepared under the historical cost convention.
(b) Interest income and expenses
Interest income and interest expenses
are accounted for on the accrual basis. However, no
interest is accounted for unpaid past due loans and
advances.
(c) Other income
All other income is accounted for at
the time of completion of related banking
transaction
(d) Conversion of foreign currencies
(i) Foreign currencies denominated
transactions are converted into Birr at the
prevailing rates of exchange and realized foreign
exchange gains or losses are reflected in the profit
and loss account.
(ii) Year-end balances of foreign
currencies on hand and with correspondent banks are
converted into Birr at the mean of the buying and
selling rates ruling at the balance sheet date.
(e)
Provision
for doubtful debts
The provision is maintained at a
level adequate to cover possible losses. Management
determines the adequacy of the provision based upon
reviews of individual credits and other related
factors, and pursuant to the Directives of the
National Bank of Ethiopia.
(f) Fixed assets
Fixed assets are stated at cost, net
of depreciation calculated on the following basis at
their respective rates per annum.
(i) Building
is depreciated based on the straight-line method at
a rate of 5% per annum.
(ii)
The following categories of business
assets are depreciated based on the declining
balance method:
|
Furniture and fixtures
|
10% |
|
Office and other equipment
|
10% |
|
Motor vehicles
|
20% |
|
Computer hardware and software
|
20% |
The depreciation base is the book
value as recorded in the opening balance sheet of
the tax period including assets acquired during the
tax period and excluding sales price of assets.
INVESTMENTS |
|
|
(i) The Bank and Midroc Ethiopia PLC
following their agreements on 5 October 2001
acquired jointly the Tana Department Store Building
in Addis Ababa, as a result of a tender procedure
instituted by the commercial Bank of Ethiopia.
According to the terms of the
agreement between the two joint venture parties:
a) The contributions for the
acquisition are:
| |
|
BIRR |
|
|
Midroc Ethiopia PLC
|
60% |
32,021,096 |
|
|
IDashen Bank |
40% |
21,347,398 |
|
| |
|
53,368,494 |
|
b) Dashen Bank S.C is appointed to
manage and administer the affairs of the building.
c) The results of operations are to
be shared pro-rata to the respective contributions.
(ii) The bank owns 2,750 shares at
par value of Birr 1,000 each in Nyala Insurance
Share company.
LOANS AND ADVANCES TO
CUSTOMERS |
|
|
| |
2002 |
2001 |
|
Agriculture |
5,241,978 |
3,096,718 |
|
Manufacturing
|
239,682,581 |
174,078,806 |
|
Domestic trade and services
|
227,668,219 |
189,262,863 |
|
Export |
46,988,326 |
53,738,548 |
|
Import
|
81,178,076 |
73,633,689 |
|
Building and construction
|
62,330,473 |
42,846,047 |
|
Transport term loan |
87,233,082 |
77,660,123 |
|
Personal loans |
687,522 |
556,157 |
|
Loans in litigation |
62,212,498 |
45,252,215 |
|
Loans under re-activation
|
17,137,595 |
8,118,095 |
|
Advances on letters of credits |
41,741,990 |
45,286,308 |
|
Less:
Provision for doubtful debts
|
(27,077,895) |
(22,951,097) |
| |
845,024,445 |
690,578,472 |
| |
|
|
5
The Bank is a party to various legal proceedings in
relation to loans and advances, the ultimate
resolution of which is not expected to have a
materially adverse effect on the financial position
of the bank or the results of its operations.
6
The Bank is able to report that under the guarantee
issued by the Federal Government of Ethiopia it has
recovered in the year to 30 June 2005 advances
against import bills and accrued interest thereon in
respect of goods stranded in Eritrean ports in 1998.
OTHER DEBIT BALANCES |
|
|
| |
|
2002 |
2001 |
|
National Trading Co -Deposit |
|
2,500,000 |
2,500,000 |
|
- Stationery and supplies
|
|
574,615 |
406,626 |
|
- Passbooks, drafts and CPOs
|
|
408,667 |
106,964 |
|
- Cheque books stock |
|
159,640 |
271,190 |
|
- Advertising materials
stock |
|
121,435 |
1,276,068 |
|
- Prepaid expenses |
|
5,975,548 |
1,258,027 |
|
-Staff advances |
|
1,,925,581 |
1,177,425 |
|
- Western Union |
|
2,650,184 |
476,430 |
|
Suspense account
(National Bank of Ethiopia) |
|
683,387 |
683,387 |
|
Sundry account
|
|
1,855,497 |
710,419 |
|
|
16,854,554 |
8,866,536 |
FIXED ASSETS |
|
|
|
Cost |
30/06/01 |
Additions |
Adjustments/
Disposals
|
30/06/02 |
|
Furniture and fittings |
7,567,025 |
1,040,607 |
|
8,607,632 |
|
Office and other equipment |
5,114,120 |
1,447,416 |
|
6,561,536 |
|
Computers and software
|
10,199,152 |
3,204,180 |
|
13,403,332 |
|
Motor vehicles
|
12,859,402 |
1,999,757 |
|
14,859,159 |
|
Furniture
& equipment- in stores |
716,162 |
207,219 |
|
923,381 |
|
Acquired property
|
1,569,678 |
986,870 |
|
2,556,548 |
|
|
38,025,539 |
8,886,049 |
|
24,498,341 |
|
Accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
Furniture and fixtures
|
2,890,005 |
803,740 |
|
3,693,745 |
|
Office and other equipment
|
1,721,845 |
567,547 |
|
2,289,392 |
|
Computers and software
|
6,222,451 |
1,447,355 |
|
7,669,806 |
|
Motor vehicles
|
9,015,205 |
1,830,193 |
|
10,845,398 |
|
|
19,849,506 |
4,648,835 |
|
24,498,341 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book values |
|
|
|
2003 |
|
Furniture and fittings |
|
|
4,677,020 |
4,913,887 |
|
Office and other equipment
|
|
|
3,392,274 |
4,272,144 |
|
Computers and software
|
|
|
3,976,637 |
5,733,526 |
|
Motor vehicles
|
|
|
3,844,197 |
4,013,761 |
|
|
|
|
15,890,129 |
18,933,318 |
|
Furniture
& equipment - in store |
|
|
716,163 |
923,381 |
|
Acquired property
|
|
|
1,569,678 |
2,556,548 |
|
|
|
|
18,175,970 |
22,413,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ESTABLISHMENT EXPENSE |
|
|
|
2002 |
2001 |
|
Cost
|
5,438,719 |
5,438,719 |
|
Less: Amorization
|
5,438,719 |
5,438,719 |
|
|
|
|
OTHER CREDIT BALANCES |
|
|
|
2002 |
2001 |
|
Client outstanding
transfers
|
26,977,980 |
7,304,584 |
|
CPOs ad certified cheques issued
|
25,486,475 |
20,382,890 |
|
Blocking
inwards |
2,353,068 |
3,414,979 |
|
Exchange payable to National Bank
of Ethiopia |
5,658,165 |
5,650,477 |
|
MTs/TTs payable |
8,100,618 |
4,664,748 |
|
Blocked current and saving accounts
|
1,408,970 |
4,244,569 |
|
Demand drafts payable
|
420,416 |
137,900 |
|
Accrued interest payable |
1,824,430 |
5,623,743 |
|
Accrued leave pay |
973,418 |
959,077 |
|
Bonus payable
|
800,000 |
610,000 |
|
Accrued expenses |
2,279,085 |
1,635,859 |
|
Government
Taxes |
602,189 |
1,002,360 |
|
Stamp duty tax |
541,968 |
416,861 |
|
Special provision, Article 28 of
proclamation 84/1994 |
1,800,000 |
1,600,000 |
| Project cost
of Tana Department Store building |
2,561,712 |
|
|
Sundries accounts |
1,212,344 |
689,153 |
|
83,000,838 |
58,330,200 |
|
|
|
PROPOSED DIVIDENDS |
|
|
Dividends are
subject to 10% with holding tax upon payment.
|
|
SHARE CAPITAL |
|
|
|
|
|
|
Authorized
capital 300,000 ordinary Shares of
Birr 1,000 each
|
300,000,000
|
50,000,000 |
|
Paid-up capital 75,000,000 Ordinary
shares of Birr 1,000 each
|
75,000,000 |
50,000,000 |
|
|
|
MEMORANDUM ACCOUNTS |
|
|
|
interest
on loans in litigation |
18,469,346 |
11,370,917 |
|
outward
bill for collection |
49,479,229 |
7,307,385 |
|
inward
bills in collation |
8,093,171 |
15,668,520 |
|
Guarantees issued |
12,863,885 |
11,061,446 |
|
Travelers
cheques |
182,200 |
2,238,031 |
|
89,087,831 |
47,646,299 |
SUNDRY INCOME |
|
|
|
Tel/Telex /Telegram/Fax |
2,621,519 |
2,339,722 |
|
Postage |
128,325 |
137,117 |
|
Estimation fee |
144,317 |
115,589 |
|
Legal |
33,661 |
257,597 |
|
Profit
on sale of fixed assets |
|
112,187 |
| Sundry income |
783,914 |
325,563 |
|
3,711,736 |
3,287,775 |
GENERAL EXPENSES |
|
|
|
Stationery and printing
|
1,243,719 |
1,085,858 |
|
Tel/Telex/Telegram/Fax |
1,913,476 |
1,096,646 |
|
Advertisements |
1,233,318 |
1,283,910 |
|
Correspondent and bank charges
|
690,546 |
627,685 |
|
Entertainment |
209,239 |
236,143 |
|
Insurance |
484,571 |
516,314 |
|
Petrol
and Oil |
373,770 |
316,588 |
|
Per diem |
464,965 |
360,754 |
|
Representation allowance
|
417,471 |
323,166 |
|
Transport |
300,037 |
307,947 |
|
Postage |
117,680 |
114,964 |
|
Water and
Light |
148,278 |
85,848 |
|
Special
Provision |
200,000 |
600,000 |
|
Maintenance and repairs
|
792,758 |
613,459 |
|
Donations and contributions |
5,300 |
106,600 |
|
Professional fees
|
222,918 |
164,304 |
|
SWIFT charges
|
225,068 |
361,449 |
|
Computer supplies
|
254,766 |
143,324 |
|
Sundry expanses |
543,049 |
335,804 |
|
|
9,840,929 |
8,680,763 |
EARNINGS PER SHARE |
|
|
The Earnings per share for the year
were
calculated on the basis of the average number of
shares during the year weighted on a monthly basis.
Accordingly, the capital increases having taken
place on June 27,2002, the calculations were
based on the paid up capital as of that date i.e.
50,000 shares.
CASH FLOW STATEMENTS |
|
|
Reconciliation of operating income before tax to net
cash inflow from operating activities:
|
|
2002 |
2001 |
|
operating
income before tax |
|
38,428,858 |
36,745,083 |
|
Adjustments to reconcile net income to cash flow
provided by operating activities:
|
|
|
|
|
Depreciation fixed asset |
|
4,648,835 |
5,001,131 |
|
(increase) in loans and advances |
|
(154,445,983) |
(175,539,683) |
|
(increase ) in other debit advances |
|
(7,988,081) |
(1,851,924) |
|
increase
in demand deposits |
|
107,732,157 |
52,673,022 |
|
increase
in saving deposit |
|
204,364,769 |
162,322,125 |
|
increase in time deposit |
|
(31,611,547) |
40,972,696) |
| increase in margin
held on L/Cs |
|
(1791,757) |
280,524 |
|
in
advance payment on L/Cs |
|
(7,952,047) |
(47,324,158) |
|
increase
other credit balances |
|
24,670,638 |
67,103 |
|
Gain on
disposals of fixed assets |
|
|
(107,189) |
|
|
137,626,984 |
36,493,647 |
|
Net cash
inflow from operating Activities |
|
|
|
|
|
|
176,055,842 |
73,238,730 |
|
|
|
|
|
|
|
|
|