Company Announcements

FY2022 Annual Financial Report (Replacement)

Source: RNS
RNS Number : 2518Q
Hanatour Service Inc.
29 May 2024
 

Annual Report

 

I. OUTLINE OF THE COMPANY

1. Purpose of the Company

Purpose

Remark

1. General Travel Business(Travel Agency)

2. Ticketing and Sales of Airline and Boat

3. Souvenir Sales

4. Issuing of Selling Offers

5. Real Estate Dealing and Lease

6. Optional Communication Business

7. Computer Programming and Supply

8. Telemarketing Business

9. Printing and Publishing Business

10. Issuing of Periodicals

11. Operating School to Train Travel Experts

12. Transportation Business(Chartered Buses)

13. Internet Business

(Install and Provide Contents, Internet Marketing)

14. E-commerce and Information Processing

15. Advertisement (Internet and Outdoor Advertisement)

16. Information and communication Related Business

17. Web Hosting and Homepage Establishment

18. Warehousing

19. Tourists Hotel & Lodging business

20. Operation and management of Tourists Hotels & Lodging

and other incidental facilities

21. Tourists Hotels & Lodging Management Business

22. Investment, Development, Operation and Asset Management

of the Domestic and Overseas Real Estate

23. Real Estate Agent Business

24. Management of Intellectual Property Rights and License

Business (Brand, Trademark Rights)

25. Intangible Assets Sales and Service (Knowledge, Information)

26. Production and Distribution

(Movies, Broadcasting, Videos and Other Cultural Products)

27. Production and Distribution of Digital Contents

28. Operating Performance Facilities

29. Planning Performance

30. Character business

31. Exhibition and Event Agency

32. Internet Broadcasting

33. Tourism Development and Incidental Business

(Marketing Counsel, Planning and Consulting)

34. Education service

35. Operation of Lifelong E-learning Education Facilities

36. Gift Certificate Sales

37. Wedding Consulting

38. Amusement Park Operation

39. Comprehensive Leisure Facilities and Operation Management

40. Tourist Attraction Development Business

41. Comprehensive Recreation Business

42. International Conference Planning Business

43. Camping Car Business

44. Bonded Goods and Tourism Product Sales Business

45. Accommodation Business

46. Accommodation reservation Service

47. Web Portal and Internet Information Service

48. Franchise Business

49. Restaurant Business

50. Shopping Center Leasing and Sublease Business

51. Ticket sales related to Culture, Arts and Sports Events

52. Database Development and Sales Related to Culture, Arts and

Sports

53. Investment of Cultural Projects

(Performances and Film Production)

54. Organization of Events and Sponsors

55. Importation and Agency Business of Performance Publication

Rights

56. Brokerage Agency Business for Copyrights and Neighboring

Copyrights of Performance

57. Membership Sales and Brokerage Arrangements

58. Overseas Studies Agency Business

59. Lifelong Education Facilities Operating

60. Financial Loan and Other Financial Service Business

61. Electronic Financial Business

62. Planning and Promotion of Performance, Concert, Exhibition

63. Credit Card Business

64. Real Estate Development Business

65. Insurance Agent Business

66. All Other Incidental Businesses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2. Important Business

General Travel Business(Travel Agency)

 

3. History of the Company

A. Changes after the establishment

Date

Important Changes

Oct. 25, 1993

Established Kookjin Travel Co., Ltd. (Capital: 350 million won)

55-4 Seosomun-dong, Jung-gu, Seoul

Dec. 01, 1995

Set the company policy in 'comprehensive wholesales' and launched 'Hana Tour', independent package brand, and commenced the agency sales

Nov. 28, 2000

Listed on KOSDAQ (commenced trading)

Nov. 10, 2006

Listed on LSE(London Stock Exchange)

Nov. 01, 2011

Listed on KOSPI

Jan. 01, 2012

CEO changed - SangHwan Park and HuynSyuk Choi

Mar. 25, 2016

CEO changed - SangHwan Park and JinKook Kim

Mar. 26, 2020

CEO changed - JinKook Kim and MiSun Song

Mar. 25, 2022

CEO changed - MiSun Song and KyungKen Yuk

Dec. 31, 2022

CEO changed - MiSun Song

 

B. Change of trade name

Date

Changes

Mar. 6, 1996

Changed the name from Kookjin Travel Co., Ltd. to Hana Tour Co., Ltd.

** Purpose is to unify the brand name and company image

 

C. Change of location for head office

Date

Location

Oct. 25, 1993

55-4 Seosomun-dong, Jung-gu, Seoul

Mar. 22, 1996

10F Inju Building, Tour cost fees-1 Seorin-dong, Jongro-gu, Seoul

Oct. 01, 1997

11F Hanmi Building, 1 Gonpyeong-dong, Jongro-gu, Seoul

Jun. 15, 2005

1 Gongpyeong-dong, Jongro-gu, Seoul

Jul. 01. 2013

HanaTour Bldg. 41, Insadon 5-gil, Jongno-gu, Seoul

 

D. Merger, spin off (merger), comprehensive stock swap, transfer, important business assignment and others

On June 29, 2022, the company issued 2,100,000 shares through rights offering.



 

4. Domestic Place of Business

Classification

Location

Main Business

Head Office

41, Insadong 5-gil, Jongno-gu, Seoul, Republic of Korea

General Travel Business

and

Ticketing

Busan Sales Office

7, Chungjang-daero 9beon-gil, Jung-gu, Busan, Republic of Korea

Airport Office

(Terminal1)

271, Gonghang-ro, Jung-gu, Incheon, Republic of Korea

Airport Office

(Commodity Support)

124, Yeongjong-daero, Jung-gu, Incheon, Republic of Korea

Daegu Sales Office

648, Gukchaebosang-ro, Jung-gu, Daegu, Republic of Korea

Daejeon Sales Office

69, Dunsanseo-ro, Seo-gu, Daejeon, Republic of Korea

Gwangju Sales Office

136, Geumnam-ro, Buk-gu, Gwangju, Republic of Korea

Gangneung Slaes Office

2141, Gyeonggang-ro, Gangneung-si, Gangwon-do, Republic of Korea

Chuncheon Slaes Office

110, Jungang-ro, Chuncheon-si, Gangwon-do, Republic of Korea

Wonju Sales Office

65, Neungnadong-gil, Wonju-si, Gangwon-do, Republic of Korea

Jeonju Sales Office

269, Hongsan-ro, Wansan-gu, Jeonju-si, Jeollabuk-do, Republic of Korea

Changwon

Sales Office

754, Changwon-daero, Seongsan-gu, Changwon-si, Gyeongsangnam-do,

Republic of Korea

Eulji-ro IT Center

343, Samil-daero, Jung-gu, Seoul, Republic of Korea

Travel Desk

51, Sogong-ro, Jung-gu, Seoul, Republic of Korea

 

5. Status of Employees (As of December 31, 2022)

(Unit: person)

Classification

Office & Operation

Men

579

Women

605

Total

1,184

 

6. Organization

텍스트, 스크린샷, 번호, 도표이(가) 표시된 사진 자동 생성된 설명



II. INFORMATION ON SHARES

1. Total Number of Stocks, Etc.

A. Total number of stocks (As of December 31, 2022)

(Unit: share)

Classification

Types of stocks

Remark

Common stock

Total

I. Total number of stocks to be issued

20,000,000

20,000,000

-

II. Total number of stocks issued to this point

16,039,185

16,039,185

-

III. Total number of stocks reduced to this point

-

-

-


1. Reduction of capital

-

-

-

2. Retirement of shares

-

-

-

3. Repayment of redeemed stocks

-

-

-

4. Others

-

-

-

IV. Total number of stocks issued (II-III)

16,039,185

16,039,185

-

V. Treasury stocks

549,253

549,253

-

VI. Outstanding stocks (IV-V)

15,489,932

15,489,932

-

 

B. Change of capital

(1) Status of capital increase

        (Unit: share, won)

Date of stock issuance

Type of issuance

Contents of issued stocks

Types

Quantity

Par value

Issuance amount per stock

Remark

Oct. 25, 1993

-

Common stock

35,000

10,000

10,000

Capital for incorporation

Jun. 12, 1996

Capital increase with consideration (shareholder allotment)

Common stock

21.500

10,000

10,000

-

Jul. 25, 1997

Capital increase with consideration (shareholder allotment)

Common stock

35,840

10,000

10,000

-

Oct.01, 1997

-

Common stock

184,680

5,000

-

1 to 2 shares

Dec. 02, 1999

Capital increase with consideration (shareholder allotment)

Common stock

115,320

5,000

5,000

-

Dec. 23, 1999

Capital increase with consideration (shareholder allotment)

Common stock

60,000

5,000

10,000

-

May, 05, 2000

Stock Split

Common stock

3,600,000

500

-

1 to 10 shares

Nov. 16, 2000

Capital increase with consideration (shareholder allotment)

Common stock

900,000

500

2,850

-

Aug. 26, 2003

Capital increase without consideration

Common stock

3,764,034

500

-

-

Oct. 27,2004

Capital increase with consideration (shareholder allotment)

Common stock

76,322

500

11,850

-

Oct. 27,2004

Bonus Issue

Common stock

1,977,029

500

-

-

Nov. 11, 2006

Capital increase

Common stock

1,161,000

500

55,711

DR

Feb. 28, 2020

Capital increase with consideration (Third-party allotment)

Common stock

2,323,000

500

55,500

-

Jun. 29, 2022

Capital increase with consideration (Rights offering)

Common stock

2,100,000

500

49,800

-

 

(2) Status of capital decrease

 (Unit: share, won)

Date of capital reduction

Type

Purpose

Contents of reduced stocks

Types

Quantity

Face value per stock

Amount of acquisition per stock

(for capital decrease for consideration)

Remark

-

-

-

-

-

-

-

-

 

C. Contents of scheduled change for capital

No applicable change

 

2. Matters on Dividends

A. Matters on dividend for three recent fiscal year

Classification

30th Term

29th Term

Face value per stock (won)

500

500

(Consolidated) Current net income (million won)

(66,774)

(43,987)

(Separated) Current net income (million won)

(74,617)

(38,741)

(Consolidated) Net income per share (won)

(4,618)

(3,285)

Total amount of cash dividend (million won)

-

-

Total amount of stock dividend (million won)

-

-

Dividend payout ratio (%)

-

-

Yield rate of cash dividend (%)

Common stock

-

-

Preferred stock

-

-

Yield rate of stock dividend (%)

Common stock

-

-

Preferred stock

-

-

Cash dividend per share (won)

Common stock

-

-

Preferred stock

-

-

Stock dividend per share

Common stock

-

-

Preferred stock

-

-



 

III. CONTENTS OF THE BUSINESS

1. Summary of the Business

In 2020, the COVID-19 pandemic posed unprecedented challenges, making the past three years exceptionally tough. Hopes of its end in 2021 were dashed with the emergence of the Omicron variant in 2022, along with subvariants, hindering the travel industry's recovery.
Fortunately, from the latter half of 2022, the global trend of decreasing COVID-19 cases led countries to ease entry and exit restrictions. In September, the South Korean government's announcement of lifting pre-entry COVID-19 tests and on-site quarantine measures marked a pivotal moment for the travel industry's recovery. Tourism to Japan resumed in October, and with the declaration of the end of the endemic situation in major Southeast Asian countries, the South Korean travel industry entered a full-fledged recovery.
By December 2022, outbound travelers had recovered to nearly 60% compared to December 2019, and our company experienced a rapid increase in customers, reaching around 40% of the 2019 volume. In Q4 2022, we recorded the highest sales since the pandemic, and operating losses hit a quarterly low. Annual figures for 2022 showed a 186% increase in sales, with the lowest operating and net losses since the pandemic, raising optimism for future recovery.
The recovery trend is accelerating in 2023, with profitability achieved in January and February, marking the first monthly surplus since the pandemic. Expectations for a surplus in Q1 are growing, and we anticipate achieving an annual surplus for the first time since the pandemic.
This year is significant for HanaTour, not only for improved operating performance but also for showcasing tangible results from efforts made during the COVID-19 period. Initiatives like 'HanaPack 2.0,' enhanced customer satisfaction, products for FIT customers, and a revamped mobile app demonstrate our commitment to growth. Targeting both traditional and FIT markets, we aim to create a new foundation for growth, leveraging our product development and overseas network. We seek the support of our shareholders as HanaTour embarks on this transformative journey.

 

2. Market Share Rate

The market share rate of the travel business is classified based on the calculation in which the "Total Departures from HANATOUR" is divided by the "Total Departures of Korea." (Crews are excluded from the total departing persons)

The "Total Departure of Korea" is announced by Korea Tourism Organization (KNTO) and the "Total Departures from HANATOUR" is the figure which we report to Korean Association of Travel Agents (KATA).

 

<Market share rate based on the number of people>

Year

2022

2021

2020


Total

Departures

from

HANATOUR

Total

Departures

of Korea

Total

Departures

from

HANATOUR

Total

Departures

of Korea

Total

Departures

from

HANATOUR

Total

Departures

of Korea

533,957

5,904,941

42,441

803,201

646,444

3,688,606

Share rate

9.04%

5.28%

17.53%

 

3. Characteristics of the market

There are three special characteristics that make travel industry distinctive.

 

First, Travel business has seasonality. The pricing and marketing strategies change in accordance to seasons. However, due to 5-work-day policy and more maturing society and corporate cultures, the gap between the demands of seasons is shrinking which demanding changes to the products and strategies of travel agents.

 

Second, travel industry has time limits and has no inventory. This is in-line with air transportation, and hotel business. Products must be sold on each day, or the inventories will disappear automatically. Therefore, it is very important to have marketing strategy and diversified portfolio of products in order to get rid of all the inventories that the company possesses.

 

Third, travel industry is easy to copy. Therefore, the company needs to find new elements that would differentiate the company among competitors.

 

Last, travel industry is volatile. Compared to other industries it is affected by political, diplomatic, various social issues, economic issue, diseases, and other aspects as well.

 

4. New Business Development

   Not Applicable.

 

. Status of the Parent Company and Affiliated Companies

1. Status of the parent company

   Not applicable.

 

2. Status of affiliated companies

(Unit: Share, %)

Name of the Company

Business Contents

No. of Shares

Ownership Ratio (%)

Hanatour Business Service Inc.

Travel Business

400,000

100.00

Hana Tourist Inc.

Travel Business

906,981

30.23

Hanatour Jeju Service Inc.

Travel Business

618,830

77.35

Hanatour ITC Service Inc.

Travel Business

24,400,000

100.00

Tour Marketing Korea Service Inc.

Travel Business

140,000

70.00

Web Tour Service Inc.

Travel Business

8,777,380

76.99

Mark Hotel Co., Ltd.

Hotel Business

40,000,000

100.00

Hana Finance Service Inc.

Finance Service

3,400,000

100.00

SM duty free Co., Ltd.

Duty Free Business

12,325,387

90.13

Hanatour Europe Ltd.

Travel Business

4,200

70.00

Hanatour Japan Co., Ltd.

Travel Business

6,836,300

53.98

Hanatour CHINA

Travel Business

-

100.00

Hanatour HongKong Co., Ltd.

Travel Business

5,000,000

100.00

Beijing Hana Information Technology Co., Ltd.

Software Technical Development

-

100.00

Hanatour Service (M) Sdn.Bhd.

Travel Business

1,500,000

100.00

HANATOUR EU GMBH

Travel Business

-

100.00

HANATOUR VIETNAM COMPANY LIMITED

Travel Business

-

85.00

HANATOUR PHILIPPINES CORP.

Travel Business

1,267,980

97.54

 

3. Concurrent status of the executive management

Not applicable.

 



 

. SUMMARY OF FINANCIAL DATA

* We've applied K-IFRS 1115 form 2018 and rewrote 2017 and 2016 Financial Results using K-IFRS 1115

 

1. Financial results

(In thousand won, except per share amounts)

Classification

30th Term

29th Term

28th Term

Sales

66,269,096

10,781,802

73,947,230

Operating Expenses

156,798,748

108,327,485

149,962,759

Operating Income

(90,529,652)

(97,545,683)

(76,015,530)

Profit Before Tax

(77,690,960)

(43,530,465)

(131,191,120)

Income Tax Expense

(3,074,173)

(4,789,718)

(31,981,313)

Net Income

(74,616,787)

(38,740,747)

(99,209,807)

Net Income per Share(Won)

(5,160)

(2,893)

(7,619)

 

2. Financial position

(In thousand won)

Classification

30th Term

29th Term

28th Term

Current Assets

202,531,190

86,185,310

121,274,400

Non-Current Assets

115,786,404

128,627,359

226,035,622

Total Assets

318,317,593

214,812,670

347,310,022

Current Liabilities

162,469,875

92,071,844

95,992,675

Long-term Liabilities

5,864,863

2,199,736

92,035,510

Total Liabilities

168,334,738

94,271,580

188,028,185

Capital Stock

8,019,593

6,969,593

6,969,593

Other Paid-in Capital

119,473,582

16,465,030

186,465,030

Elements of Other Shareholder's Equity

(9,097)

(9,097)

(9,097)

Retained Earnings

22,498,777

97,115,564

(34,143,689)

Total Shareholder's Equity

149,982,855

120,541,089

159,281,837

Total Liabilities

and Shareholder's Equity

318,317,593

214,812,670

347,310,022

 

. RISK FACTORS

Refer to III - 1. Summary of the Business

 

. MANAGEMENT

Full-time

/ Part-time

Name

Position

Assigned Task

Full-time

Chairman, Director

General Management

Full-time

Senior Vice Chairman, Director

General Management

Full-time

Chief Executive Officer and Director

General Management

Part-time

Auditor, Outside Director

Outside Director

Part-time

Auditor, Outside Director

Outside Director

Part-time

Auditor, Outside Director

Outside Director

Part-time

Auditor, Outside Director

Outside Director

Part-time

Non-Executive Director

Non-Executive Director

Part-time

Non-Executive Director

Non-Executive Director

Part-time

Non-Executive Director

Non-Executive Director

 

. LIST OF MAJOR SHAREHOLDERS

Shareholder

Number of shares

Percentage

Harmonia 1 limited company

and 11 people with a special relationship

4,457,202

27.79%

HANATOUR INC.

549,253

3.42%

 

. CURRENT STATUS OF INVESTMENTS

1. Domestic

Name of the Company

Ownership Company

No. of Shares

Ownership Ratio (%)

Hanatour Business Service Inc.

HANATOUR Service Inc.

400,000

100.00

Hana Tourist Inc.

HANATOUR Service Inc.

906,981

30.23

Hanatour Jeju Service Inc.

HANATOUR Service Inc.

618,830

77.35

Hanatour ITC Service Inc.

HANATOUR Service Inc.

24,400,000

100.00

Tour Marketing Korea Service Inc.

HANATOUR Service Inc.

140,000

70.00

OK Tour Service Inc.

HANATOUR Service Inc.

9,784

48.92

Web Tour Service Inc.

HANATOUR Service Inc.

8,777,380

76.99

Nextour Co., Ltd.

Web Tour Service Inc.

40,000

100.00

Gyoyugyeohaeng Co., Ltd

HANATOUR Service Inc.

398,000

19.90

Mark Hotel Co., Ltd.

HANATOUR Service Inc.

40,000,000

100.00

Hana Finance Service Inc.

HANATOUR Service Inc.

3,400,000

100.00

SM duty free Co., Ltd.

HANATOUR Service Inc.

12,325,387

90.13

Interpark Corp.

HANATOUR Service Inc.

60,876

0.50

K Culture Industry Co., Ltd.

HANATOUR Service Inc.

-

40.00

Hani Tour Inc.

HANATOUR Service Inc.

19,078

9.54

SAM Consulting Co.,Ltd.

HANATOUR Service Inc.

1,667

7.41

KC HOSPITALITY CO.,LTD

HANATOUR Service Inc.

57,600

10.00

KBSJ Tourism Venture Union

HANATOUR Service Inc.

-

9.26

P&I Cultural Innovation Investment Union

HANATOUR Service Inc.

-

9.26

Silla Animal Inc.

HANATOUR Service Inc.

11,310

11.87

Jeju Channel Inc.

Hanatour Jeju Service Inc.

50,000

8.06

Dream Co., Ltd.

HANATOUR Service Inc.

2,250

2.08

Hanatour Jeju Service Inc.

2,250

2.08

 

2. Overseas

Name of the Company

Ownership Company

Region

No. of Shares

Ownership Ratio (%)

Hanatour Europe Ltd.

HANATOUR Service Inc.

London

4,200

70.00

Hanatour Japan Co., Ltd.

HANATOUR Service Inc.

Japan

6,836,300

53.98

U.I Sightseeing Bus LLC

HANATOUR JAPAN CO., LTD

Japan

1,900

100.00

Hanatour CHINA

HANATOUR Service Inc.

China

-

100.00

Hanatour HongKong Co., Ltd.

HANATOUR Service Inc.

Hong Kong

5,000,000

100.00

Hanatour Europe S.R.L

HANATOUR Service Inc.

Italy

5,250

50.00

Allegrox TM Hotel

HANATOUR JAPAN CO., LTD

Japan

396

100.00

Beijing Hana Information Technology Co., Ltd.

HANATOUR Service Inc.

China

-

100.00

Hanatour Service (M) Sdn.Bhd.

HANATOUR Service Inc.

Malaysia

1,500,000

100.00

Hanatour Janpan System Vietnam

HANATOUR JAPN CO., LTD

Vietnam

-

100.00

HANATOUR EU GMBH

HANATOUR Service Inc.

Germany

-

100.00

HANATOUR VIETNAM COMPANY LIMITED

HANATOUR Service Inc.

Vietnam

-

85.00

HANATOUR PHILIPPINES CORP.

HANATOUR Service Inc.

Philippines

1,267,980

97.54

 

. MAJOR CREDITORS

Not applicable.

 

XI. IMPORTANT EVENTS AFTER THE SETTLEMENT OF

ACCOUNTS PERIOD

(1)  HANATOUR EU GMBH which is one of subsidiaries of the Group resolved to dissolve on January 18, 2023.

(2)  Mark Hotel Co., Ltd. which is one of subsidiaries of the Group resolved to dissolve on January 12, 2023.

 

 

XII. OTHER IMPORTANT FACTS ABOUT THE BUSINESS

None.




 

HANATOUR SERVICE INC. AND SUBSIDIARIES

Consolidated Statements of Financial Position

As of December 31, 2022 and 2021

(In thousands of won)

 

 

 

2022

 

2021

 

 

 

 

 

 

 

Assets

 






Cash and cash equivalents

 


W

92,497,218


105,686,896

Short-term financial instruments

 



88,602,428


17,109,692

Trade receivables




39,362,975


11,253,911

Other receivables

 



5,856,639


4,105,493

Finance lease receivables

 



570,354


449,764

Inventories

 



8,274,560


1,711,235

Advance payments

 



25,212,457


11,664,075

Other current assets

 



2,996,919


2,456,982

Other financial assets

 



6,795,589


11,437,194

Current tax assets

 



371,081


332,808

Assets held for sale

 



-


-

Current financial assets at FVTPL

 



-


-

Total current assets

 



270,540,219


166,208,050

 

 






Non-current financial assets at FVTPL

 



3,012,260


2,938,115

Financial assets at FVOCI




1,189,200


1,187,148

Investments in associates and joint ventures




702,932


946,873

Long-term finance lease receivables




-


-

Long-term other receivables




2,048,848


3,363,839

Investment property, net




1,108,747


1,396,521

Property and equipment, net




10,176,272


13,379,039

Right-of-use assets




76,601,501


140,108,105

Intangible assets




22,932,160


32,852,801

Other financial assets




14,800,596


20,293,002

Deferred tax assets




52,292,869


47,721,079

Other non-current assets




23,838


201,012

Total non-current assets




184,889,221


264,387,534

 


 





Total assets

 

 

W

455,429,440


430,595,584

 

 

 

 

 

 

 

 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES

Consolidated Statements of Financial Position, Continued

As of December 31, 2022 and 2021

(In thousands of won)

 

 

 

2022

 

2021

 

 

 

 


 

 

Liabilities

 




 


Trade payables

 


W

41,976,540

 

8,887,001

Other payables

 



47,177,054

 

57,384,884

Income tax payables

 



362,065

 

304,682

Deposits received for travel

 



77,008,167

 

8,068,636

Advances received

 



22,423,174

 

26,119,418

Short-term borrowings

 



14,370,131

 

16,563,494

Current portion of long-term borrowings

 



2,086,092

 

4,122,122

Finance lease liabilities

 



13,914,120

 

35,112,340

Provisions

 



892,688

 

1,023,018

Other financial liabilities

 



2,084,106

 

2,217,777

Other current liabilities

 



10,464,511

 

12,719,477

Total current liabilities

 



232,758,647

 

172,522,849


 




 


Long-term other payables

 



142,878

 

463,288

Long-term borrowings

 


 

7,865,108

 

10,527,204

Debentures

 


 

-

 

102,385

Long-term provisions

 


 

198,919

 

181,744

Long-term finance lease liabilities

 


 

105,785,176

 

182,746,487

Provision for long-term employee benefits

 


 

4,404,615

 

1,023,381

Other financial liabilities

 


 

-

 

-

Other non-current liabilities

 


 

4,572,449

 

5,272,119

Total non-current liabilities

 


 

122,969,145

 

200,316,608

 

 


 


 

 

Total liabilities

 


 

355,727,793

 

372,839,457

 

 


 


 

 

Equity

 


 


 

 

Capital stock




8,019,593


6,969,593

Other contributed capital




132,914,209


29,905,656

Components of other capital




2,642,459


1,947,292

Retained earnings




(20,268,959)


46,504,986

Equity attributable to the owners of

the Parent Company




123,307,301


85,327,527

Non-controlling interests




(23,605,653)


(27,571,400)

Total equity




99,701,648


57,756,127

 







Total liabilities and equity



W

455,429,440


430,595,584

 







 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income (Loss)

For the years ended December 31, 2022 and 2021

(In thousands of won, except earnings per share data)

 

 

 

2022

 

2021

 

 

 

 

 

 

 

Operating revenue



W

114,969,463


40,258,282

 







Operating expense

 



216,153,549


167,551,792

Bad debt expense

 



(1,500,026)


1,907,047

Other operating expense

 



217,653,575


165,644,745


 






Operating income

 



(101,184,086)


(127,293,510)

Interest income by effective interest method




2,854,656


1,173,029

Other financial income




303,802


12,622

Financial expense




2,847,390


8,594,071

Loss from investment in associates and joint ventures




355,249


(99,510)

Other income




43,045,885


110,530,654

Other expense




10,749,533


47,730,324

Other bad debt expense




629,191


3,304,424








Income (loss) before income taxes




(68,850,608)


(75,305,534)

Income taxes of continuing operations




(4,083,086)


(4,768,524)








Net loss

 


W

(64,572,425)


(70,446,260)

Net loss from continuing operations

 



(64,767,522)


(70,537,010)

Net loss from discontinued operations

 



195,097


90,750

 

 






Other comprehensive income after tax expense

 



2,757,022


740,869

 

 






Items that will never be reclassified to profit of loss:

 






Loss on valuation financial assets at FVOCI

 



2,749


(98,639)

 

 






Items that are or may be reclassified subsequently

to profit of loss:  

 






Changes in valuation of equity-accounted investees, net

 



-


-

Gain on foreign operations translation, net

 



2,754,273


839,507

 

 






Total comprehensive income (loss)

 


W

-61,815,403


(69,705,391)

 

 






Net income (loss) attributable to:

 






Owners of the Parent Company

 



(66,773,945)


(43,987,430)

Non-controlling interests

 



2,201,520


(26,458,830)

 

 


W

(64,572,425)


(70,446,260)

Comprehensive income (loss) attributable to:

 






Owners of the Parent Company

 



(66,053,865)


(43,678,822)

Non-controlling interests

 



4,238,462


(26,026,569)

 

 


W

(61,815,403)


(69,705,391)

Earnings (losses) per share







Basic earnings (losses) per share attributable to (in won) :




(4,618)


(3,285)

Continuing operation (in won)




(4,630)


(3,288)

Discontinued operation (in won)




12


3

Diluted earnings (losses) per share attributable to (in won) :

 


W

(4,618)


(3,285)

Continuing operation (in won)

 



(4,630)


(3,288)

Discontinued operation (in won)

 



12


3

 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES

Consolidated Statements of Changes in Equity

For the years ended December 31, 2022 and 2021

(In thousands of won)

 

Capital Stock


Other contributed capital


Components of other capital

 

Retained earnings


Non-controlling interests


Total shareholders' equity

January 1, 2021

W

6,969,593


205,366,093


2,210,944


(79,507,584)


(9,725,055)


125,313,991

Net loss


-   

 

-   

 

-

 

(43,987,430)

 

(26,458,830)

 

(70,446,260)

Gain on foreign operations

translation


-   


-   


384,299


-   


455,208


839,507

Gain on valuation financial

assets at FVOCI


-   


-


9,528


-


-


9,528

Loss on valuation financial

assets at FVOCI


-   


-


(85,219)


-


(22,947)


(108,166)

Introduction of capital surplus


-   


(170,000,000)


-   


170,000,000


-   


-

Acquisition of treasury stock


-   


(534)


-


-


(310)


(844)

Acquisition of investing stock


-   


-   


-   


-   


2,317,404


2,317,404

Paid-in capital increase of

Subsidiaries


-   


(5,522,994)


-


-   


9,524,734


4,001,740

Changes in scope of consolidation 


-   


63,091


(572,260)


-   


(3,661,604)


(4,170,773)














December 31, 2021

W

6,969,593


29,905,656


1,947,292


46,504,986


(27,571,400)


57,756,127

 

January 1, 2022

W

6,969,593


29,905,656


1,947,292


46,504,986


(27,571,399)


57,756,127

Net loss


-   

 

-   

 

-

 

(66,773,945)

 

2,201,520

 

(64,572,425)

Gain on foreign operations

translation


-   


-   


718,621


-   


2,035,652


2,754,273

Gain on valuation financial

assets at FVOCI


-   


-


1,458


-


1,291


2,749

Loss on valuation financial

assets at FVOCI


-   


-


-


-


-


-

Introduction of capital surplus


-   


-


-   


-


-   


-

Acquisition of treasury stock


-   


-


-


-


-


-

Acquisition of investing stock


-   


-   


-   


-   


2,317,404


2,317,404

Paid-in capital increase of parent company


1,050,000


103,008,553


-


-


-


104,058,553

Paid-in capital increase of

Subsidiaries


-   


-


-


-


-


-

Dividends of Subsidiaries










(343,611)


(343,611)

Changes in scope of consolidation 


-   


-


(24,913)


-


70,895


45,982














December 31, 2022

W

8,019,593


132,914,209


2,642,459


(20,268,959)


(23,605,653)


99,701,648

 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES                                           

Consolidated Statements of Cash Flows

For the years ended December 31, 2022 and 2021

(In thousands of won)

 

 

2022

 

2021

 

 





Cash flows from operating activities

 





Net loss

 

W

(64,572,425)


(70,446,260)

Additions of expenses not involving cash outflows and others

 


39,113,602


97,422,910

Deduction of incomes not involving cash inflows and others

 


(35,842,600)


(108,779,131)

Movements in operating assets and liabilities:

 





Decrease (increase) in trade receivables

 


(29,287,969)


(1,361,937)

Decrease in other receivables

 


2,242,569


2,725,948

Decrease in inventories

 


(6,699,621)


2,494

Decrease (increase) in advance payments

 


(12,171,934)


(8,527,408)

Decrease in other current assets

 


(960,839)


1,070,342

Increase in other non-current assets

 


167,560


(162,291)

Increase (decrease) in trade payables

 


33,362,874


1,540,475

Decrease in other payables

 


301,053


(17,153,030)

Increase (decrease) in deposits received for travel

 


68,989,862


1,830,804

Increase in advances received

 


(3,404,855)


2,405

Decrease in other financial liabilities

 


7,868


(110,315)

Decrease in other current liabilities

 


1,048,138


(844,767)

Decrease in provisions

 


(525,909)


(595,758)

Decrease in long-term other payables

 


(49,960)


(312,711)

Decrease in other long-term employee benefit

 


(179,055)


(324,900)


 


(8,461,641)


(104,023,130)


 





Interest expense paid

 


(2,859,892)


(4,338,649)

Interest income received

 


1,608,360


1,101,003

Dividend income received

 


-


-

Income taxes paid

 


(527,693)


(28,930)


 





Net cash provided by operating activities

 

W

(10,240,866)


(107,289,706)


 






 





 

 

 

 

 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows, Continued

For the years ended December 31, 2022 and 2021

(In thousands of won)

 

 

2022

 

2021


 





Cash flows from investing activities

 





 

 





                   Cash inflows from investing activities:

 





Decrease in short-term financial instruments

 

W

39,696,173


19,923,883

Decrease in other receivables

 


159,233


247,390

Disposal of financial assets at FVTPL

 


200,000


1,165,183

Disposal of investment in associates and joint venture

 


251,100


162,722

Disposal of financial assets at FVOCI

 


-


-

Disposal of property and equipment

 


677,031


308,437

Disposal of intangible assets

 


488,022


11,517

Disposal of intangible assets being acquired

 


-


-

Decrease in finance lease receivables

 


588,448


211,479

Decrease in other financial assets

 


5,997,337


11,332,739

Government Grants

 


32,846


-

Disposal of assets held for sale

 


-


211,178,338


 





                              Cash outflows for investing activities:

 





Increase in short-term financial instruments

 


111,311,078


16,676,202

Increase in other receivables

 


9,523


403,294

Acquisition of financial assets at FVTPL

 


-


250,000

Acquisition of financial assets at FVOCI

 


-


-

Acquisition of property and equipment

 


1,810,936


2,544,706

Acquisition of intangible assets

 


3,223,260


2,031,228

Increase in other financial assets

 


3,073,373


2,974,553


 





Net cash used in investing activities

 

W

(71,337,980)


219,661,705

 

 



 

HANATOUR SERVICE INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows, Continued

For the years ended December 31, 2022 and 2021

(In thousands of won)

 

 

2022

 

2021


 





                   Cash flows from financing activities

 





 

 





Cash inflows from financing activities:

 





Proceeds from short-term borrowings

 

W

40,488,800


55,724,965

Proceeds from long-term borrowings

 


15,923


1,281,219

Paid-in capital increase of parent company

 


104,058,553


-

Paid-in capital increase of subsidiaries

 


80,970


4,001,740

Proceeds from leasehold deposits received

 


296,200


110,457


 





Cash outflows for financing activities:

 





                                                                                                                                               Repayment of short-term borrowings

 


41,521,004


62,722,484

                                                                                                                      Repayment of current portion of long-term borrowings

 


3,916,979


6,614,496

                                              Repayment of long-term borrowings

 


-


81,570,000

                                                                                                                                               Repayment of finance lease liabilities

 


28,930,991


16,130,912

Payment of cost of stock issuing

 


-


74,841

                                                                                                                                                           Acquisition of treasury stocks



-


1,083

                                                                                                                                                                      Payment of dividends



352,519


2,972,884

Payment of leasehold deposits received

 


204,194


419,879


 





                                      Net cash provided by financing activities

 


70,014,760


(109,388,198)


 





Increase (decrease) in cash on changes in scope of consolidation 

 


-


641,277

Net decrease in cash and cash equivalents

 


(11,564,086)


3,625,078

Cash and cash equivalents at beginning of year

 

 

105,686,896

 

101,851,025

Effect of exchange rate change

 


(1,625,592)


210,794

 

 





                               Cash and cash equivalents at end of year

 

W

92,497,218


105,686,896

 

 





 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR FIFIDESIAFIS