1. Agriculture. AGRO Holding «KHLiBODAR»

2. KEY FACTS:
Agro holding “Khlibodar” is a vertically integrated structure, which includes holding company LLCKhlibodar, grain market operator LLC Krupyaniy Dim and pig production complex PE Presto Capital;
Agro holding “Khlibodar” has been operating on the market for 21 years, since 1991, resulting in a positive reputation with end product buyers, traders and a network of loyal farmer customers in a 100 km radius;
Storage capacity for agricultural products reaches 35 thousand tons, annual turnover reaches 100 thousand tons;
Cereals production plant capacity is measured at 10 thousand tons per annum;
6000 pigs sales capacity per annum.

3. HOLDING STRUCTURE LLC Khlibodar 4 1 2 3 LLC Krupyaniy Dim 5
PE Presto Capital 6
Market:
Wholesale livestock marketing;
Wholesale meat and meat products marketing.
Markets:
Sale of milled cereals;
Sale of feeds;
Sale of other products and services;
Sale of storage services;
Grain and oilseed trading.
Providing goods and services;
Paying for goods and services.
1. Lease of the elevator, cereals production plant equipment, office;
2. Payment for the leased property;
3. Office lease;
4. Payment for the office lease;
5. Supply of feed;
6. Payment for feed;

4. GEOGRAPHY
Location: central region of Ukraine, Kirovograd, Kirovograd region;
Elevator and plant for production of cereals are located 1 km away from each other.
The distance between pig production complex, elevator and plant is 18 kilometers.
Transport expenses are minimized due to location of the three firms.
Location: Kirovohrad, Ukraine

5. BUSINESS MODEL
Major share of the revenues is allocated on LLC “Krunyaniy Dim”. 53% of revenue resulted from sale of agricultural products, 22% originate from sales of the cereals, 14% comprise revenues from elevator (storage) services and 11% are revenues from other sources.
According to the forecast the revenues from resale and sale of cereals will grow in the future periods.

6. OPERATIONAL INCOME
M, UAH
2011 F
2012 F
2013
2014
2015
2020
2021
Total for the period
Structure, %
From sales of ag. products
49,4
53,3
582,6
56%
From services
13,1
11,3
126,2
12%
From sales of cereals
20,2
22,9
248,9
24%
Sales of feed
4,2
2,4
0,8
13,5 1%
Sales (other)
5,1
0,6
Sales of pigs (Presto )
2,5
2,9
50,9 5%
Other services (Khlebodar)
1,4
1,3
14,5
Total income
95,9
94,7
95,3
1 047,9
100%
Presto-capital income consists specifically from sale of pigs. There is a plan to increase sales by 75% to UAH 5,0 M per annum by reaching planned volume of 180 heads in sales per month (110 to as of making this presentation).

7. ELEVATOR. KRUPYANOY DOM
Main component of the production capacities of the group is grain storage and processing elevator in Kirovograd.
Elevator capacity allows for simultaneous storage of 35 thousand tons of agricultural products and drying of tons. Elevator is equipped with modern communication system, has automobile and railroad connections. Elevator equipment allows for simultaneous loading and unloading processes in the following volumes:
Loading capacity from vehicle – tons/24hours;
Loading capacity from railroad – tons/24hours;
Loading capacity to the vehicle – tons/24hours;
Loading capacity to the railroad –
10 wagons/24 hours ( t).
Sketch (structure) of the elevator

8. Location of the production capacities in Kirovohrad
CEREALS PRODUCTION PLANT
Cereals production plant is a part of the production capacities of the group. It is located in Kirovograd, at 0,55 ha of land with the total area of 2,309.3 m2. Plant is equipped with all of the facilities (gas, water, central heating). Cereals production plant includes:
Administrative building (3 stories) – square meters;
Storage facilities – square meters;
Garage – square meters;
Location of the production capacities in Kirovohrad
А – location of elevator and cereals plant (Kirovohrad)
B – location of the pig production complex (village Pokrovskoye) А

9. PIG PRODUCTION COMPLEX
LTD. “PRESTO-CAPITAL”
Pig production complex is located at 2,9 ha of land, the area formerly used for breeding cattle. Complex consists of three industrial barns, used for storing pigs.
Name of the firm
City
Demand, units / week
Ltd. Kombitrade
Zhitomir
2100
Ltd. Alan
Dnepropetrovsk
120
PE. VKIK
Svetlovodsk
Boynya 36
Ltd. Kremenchug Myaso
Kremenchug 60
Nikolaev
Ltd. Myasoproduct Kirovograd
Kirovograd
Total
2,556

10. KEY FINANCIAL INDICATORS
M UAH
2011Ф
2012П
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Revenues
95.9
94.7
95.3
Expenses
81.0
81.6
ЕBITDA
14.9
13.0
13.6
Amortization
1.8
1.7
1.6
1.0
0.4
0.3
0.0
Financial expenses
6.1
5.8
6.3
Income tax
0.1
1.4
1.2
2.4
2.5
2.6
Net profit/loss
6.8
4.1
4.2
4.4
4.5
10.1
10.7
11.0
EBITDA margin
15.5%
13.8%
14.3%
NetIncomeMargin
7.1%
4.3%
4.4%
4.6%
4.7%
10.6%
11.2%
11.3%
11.6%

11. POTENTIAL EFFECT FROM INVESTMENT
Based on growing demand for company’s products, specifically pigs, company plans further development of its pig farm complex by attracting additional investments specifically for this activity. Therefore at this stage of the development capital expenses for increasing pig count, storage capacity and modernization, are evaluated and approximately 19.4 M UAH. Based on data available, economic effect of such measure will be as follows:
Income Statement, M UAH
2011
2012
2013
2014
2015
2016
2020
2025
Revenues
95,9
94,7
96,8
97,1
97,4
97,7
99,3
102,1
Costs
81,0
81,6
81,7
ЕBITDA
14,9
13,0
15,2
15,4
15,7
16,0
17,6
20,4
Amortization
1,8
1,7
1,6
0,4
0,0
Financial expense
6,1
5,8
6,3
Income tax
0,1
1,4
3,3
3,9
Net income/loss
6,8
4,1
5,4
5,9
6,4
13,9
16,5
EBITDA margin
15,5%
13,8%
15,6%
15,9%
16,1%
16,4%
17,7%
Net Income Margin
7,1%
4,3%
5,6%
6,1%
6,3%
6,6%
14,0%

12. Contacts Tyupa Viktor Ivanovych Director Tel: +380522-35-90-50 Email:
Yulia Koptseva
Manager
Antonina Kabanets
Adress
Agroholding KHLIBODAR
11, Inzheneriv av., Kirovohrad,
25014, Ukraine Phone/fax