Quarterly Report • Nov 15, 2022
Quarterly Report
Open in ViewerOpens in native device viewer
Corporate Bodies
Report on operations for 30 September 2022
Consolidated statement of financial position Consolidated income statement Consolidated statement of Comprehensive income Consolidated statement of Changes in Equity Consolidated statement of Cash flows
Notes to the interim report on operations
Certification pursuant to Article 154-bis of Italian Legislative Decree 58/1998
E-MARKET
SDIR CERTIFIED
| BOARD OF DIRECTORS | ||
|---|---|---|
| ma a bhaile an chuidh an chuidh an chuidh an chuidh an chuidh an chuidh an chuidh an chuidh an chuidh an chuid CHAIRMAN |
МR | FILIPPO CASADIO |
| EXECUTIVE DIRECTOR | МR | FRANCESCO GANDOLFI COLLEONI |
| NON-EXECUTIVE DIRECTOR | MR. | GIANFRANCO SEPRIANO |
| NON-EXECUTIVE DIRECTOR | МR | ORFEO DALLAGO |
| NON-EXECUTIVE DIRECTOR | MS | FRANCESCA PISCHEDDA |
| INDEPENDENT DIRECTOR | МS | GIGLIOLA DI CHIARA |
| INDEPENDENT DIRECTOR | МS | CLAUDIA PERI |
| A POSTAGE AND CONTRACT OF THE REPORT OF THE REPORT OF THE REPORT OF THE REPORT OF THE REPORT OF THE REPORT OF | ||
|---|---|---|
| CHAIRMAN | MR | FABIO SENESE |
| STANDING STATUTORY AUDITOR | МR | ADALBERTO COSTANTINI |
| STANDING STATUTORY AUDITOR | мs | DONATELLA VITANZA |
| SUBSTITUTE STATUTORY AUDITOR | МR | GIANFRANCO ZAPPI |
| SUBSTITUTE STATUTORY AUDITOR | MS | CLAUDIA MARESCA |
DELOITTE & TOUCHE SPA
MS GIGLIOLA DI CHIARA MR GIANFRANCO SEPRIANO MS CLAUDIA PERI
MR GIANFRANCO SEPRIANO MS GIGLIOLA DI CHIARA MS CLAUDIA PERI
MS FRANCESCA PISCHEDDA MS GIGLIOLA DI CHIARA MS CLAUDIA PERI
MS ELENA CASADIO
MR FABRIZIO BIANCHIMANI
MR FRANCESCO BASSI MR GABRIELE FANTI MR GIANLUCA PIFFANELLI
The consolidated financial statements of IRCE Group (hereinafter also the "Group") for the first nine months of 2022 closed with a profit of €4.99 million.
Consolidated turnover was $\epsilon$ 366.39 million, up 7.4% compared to $\epsilon$ 341.13 million of the nine months 2021, mostly due to the copper turnover (the first nine-month average LME price in Euro were 10.8% higher than in the same period of 2021).
Results were negatively affected by the continuous growth of raw materials costs, especially of electric energy, which reached their highest values in the third quarter. At the same time, demand continued to slowdown, in particular for winding wire sector starting from the first quarter, while for the cable one beginning from the third quarter.
To limit the negative effects of the increasing costs on margins, the Group adopted an appropriate pricing policies.
The consolidated turnover without metal1 grew by 7.8%; the winding wires sector increased by 8.0% and the cable sector by 7.5%.
In detail:
| Consolidated turnover without metal $(\epsilon$ /million) |
3 rd quarter | 2022 | 2021 3 rd quarter |
Change | |
|---|---|---|---|---|---|
| Value | % | Value | $\%$ | % | |
| Winding wires | 55.07 | 73.3% | 51.01 | 73.2% | 8.0% |
| Cables | 20.05 | 26.7% | 18.65 | 26.8% | 7.5% |
| Total | 75.12 | 100.0% | 69.66 | 100.0% | 7.8% |
The following table reports the results compared with those of the first nine months of last year, including the adjusted values of EBITDA and EBIT.
| Consolidated income statement data $(\epsilon$ /million) |
2022 3 rd quarter |
2021 $3rd$ quarter |
Change |
|---|---|---|---|
| Turnover 2 | 366.39 | 341.13 | 25.26 |
| EBITDA 3 | 12.33 | 21.73 | (9.40) |
| EBIT | 6.11 | 14.29 | (8.18) |
| Profit / (loss) before taxes | 5.60 | 13.15 | (7.55) |
| Net profit / (loss) of the period | 4.99 | 8.88 | (3.89) |
| Adjusted EBITDA 4 | 12.72 | 20.59 | (7.87) |
| Adjusted EBIT 4 | 6.50 | 13.15 | (6.65) |
$1$ Turnover without metal corresponds to overall turnover after deducting the metal component.
2 The item "Turnover" represents the "Sales Revenues" reported in the income statement.
<sup>3 EBITDA is a performance indicator used by the Management of the Group in order to assess the operating performance of the company and is not identified as an accounting item within IFRS; it is calculated by IRCE S.p.A. by adding amortisation/depreciation, allocations and write-downs to EBIT.
<sup>4 Adjusted EBITDA and EBIT are respectively calculated as the sum of EBITDA and EBIT and the income/charges from operations on copper and electricity derivatives transactions ( $\epsilon$ +0.39 million in nine months 2022 and $\epsilon$ -1.14 million in nine months 2021). These indicators are used by the Management of the Group in order to monitor and assess the operational performance of the Group and are not identified as accounting items within IFRS. Given that the composition of these measures is not requlated by the reference accounting standards, the criterion used by the Group could potentially not be consistent with that adopted by others and therefore not be comparable.
| Consolidated statement of financial position data $(\epsilon/\text{million})$ . The contract of the contract of the contract of the contract of $(\epsilon/\text{million})$ |
As of 30.09.2022 As of 31.12.2021 Change | ||
|---|---|---|---|
| Net capital employed | 205.17 | 196.25 | 8.92 |
| Shareholders' equity | 143.14 | 131.96 | 11.18 |
| Net financial debt 5 | 62.03 | 64.29 | (2.26) |
As at September 30, 2022 net financial debt was $\epsilon$ 62.03 million, down from $\epsilon$ 64.29 million as at December 31, 2021, also in relation to the cash generated by operating activities net of investments made in the period.
Shareholders' equity increased by $\epsilon$ 11.18 million, thanks to the positive change in the translation reserve for $\epsilon$ 6.86 million, following in particular by the revaluation of the Brazilian real, which, since the beginning of the year, strengthened by almost 20% over the Euro.
The Group's investments, in the first nine months of 2022, were $\epsilon$ 9.40 million, mainly related to IRCE S.p.A.
In the fourth quarter, we are experiencing contractions in market demand. However, the increase in sales prices and the significant decrease in the cost of electricity allowed margin recoveries. Taking also into account that non-European activities were not affected by the increase in energy prices, the Group expects to close 2022 with a positive result, although lower than in 2021.
Imola, 14th November 2022
On behalf of the Board of Directors
The Chairman Mr Filippó Casadio
$5$ Net financial debt is measured as the sum of short-term and long-term financial liabilities minus cash and current financial assets (see note n. 14). It should be noted that the methods for measuring net financial debt comply with the methods for measuring the Net Financial Position as defined by Consob's Notice no. 5/21 attention recall of 29 April 2021, which takes over the ESMA guideline of 4 March 2021
|--|
| (Thousand of Euro) | Notes | 2022 30 September |
2021 31 December |
|
|---|---|---|---|---|
| ASSETS | ||||
| Non current assets | ||||
| Goodwill and Other intangible assets | 50 | 60 | ||
| Property, plant and machinery | 4 | 34,160 | 37,267 | |
| Equipments and other tangible assets | 4 | 1,269 | 1,445 | |
| Assets under constructions and advances | 4 | 14,112 | 5,475 | |
| Investments | 194 | 111 | ||
| Non current financial assets | 5 | 5 | ||
| Deferred tax assets | 2,092 | 2,002 | ||
| NON CURRENT ASSETS | 51,882 | 46,365 | ||
| Current assets | ||||
| Inventories | 5 | 117,032 | 104,985 | |
| Trade receivables | 6 | 86,523 | 91,924 | |
| Tax receivables | 7 | 1,039 | 18 | |
| (of which related parties) | 841 | |||
| Other current assets | 8 | 5,465 | 1,680 | |
| Current financial assets | 9 | 1,020 | 673 | |
| Cash and cash equivalent | 6,840 | 10,678 | ||
| CURRENT ASSETS | 217,919 | 209,958 | ||
| TOTAL ASSETS | 269,801 | 256,323 |
E-MARKET
SDIR
CERTIFIED
| 2022 | 2021 | ||
|---|---|---|---|
| (Thousand of Euro) | Notes | 30 September | 31 December |
| EQUITY AND LIABILITIES | |||
| Shareholders' equity | |||
| Share capital | 13,802 | 13,802 | |
| Reserves | 124,664 | 109,089 | |
| Profit (loss) for the period | 4,992 | 9,376 | |
| Shareholders' equity attributable to shareholders of Parent company |
143,458 | 132,267 | |
| Shareholders equity attributable to Minority interests | (323) | (305) | |
| TOTAL SHAREHOLDERS' EQUITY | 10 | 143,135 | 131,962 |
| Non current liabilities | |||
| Non current financial liabilities | 11 | 15,738 | 17,846 |
| Deferred tax liabilities | 128 | 87 | |
| Non current provisions for risks and charges | 12 | 315 | 167 |
| Non current provisions for post employment obligation | 13 | 3,711 | 4,842 |
| NON CURRENT LIABILITIES | 19,892 | 22,942 | |
| Current liabilities | |||
| Current financial liabilities | 14 | 54,151 | 57,790 |
| Trade payables | 15 | 44,005 | 30,402 |
| Current tax payables | 16 | 8 | 2,986 |
| (of which related parties) | 2,163 | ||
| Social security contributions | 1,823 | 1,897 | |
| Other current liabilities | 17 | 6,513 | 8,045 |
| Current provisions for risks and charges | 12 | 274 | 299 |
| CURRENT LIABILITIES | 106,774 | 101,419 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | 269,801 | 256,323 |
| 2022 | 2021. | ||
|---|---|---|---|
| (Thousand of Euro) | Notes | 30 September | 30 September |
| Sales revenues | 18 | 366,386 | 341,125 |
| Other revenues and income | 19 | 1,817 | 416 |
| (of which non recurrent) | 1 | 665 | |
| TOTAL REVENUES | 368,203 | 341,541 | |
| Raw materials and consumables | 20 | (295, 191) | (286, 946) |
| Change in inventories of work in progress and finished goods |
338 | 15,050 | |
| Cost for services | 21 | (37, 112) | (24, 238) |
| Personnel costs | 22 | (22, 670) | (22, 603) |
| Amortization /depreciation/write off tangible and intagible assets |
23 | (5,616) | (5,919) |
| Provision and write downs | 24 | (603) | (1, 518) |
| Other operating costs | (1, 240) | (1,078) | |
| EBIT | 6,109 | 14,289 | |
| Financial income / (charges) | 25 | (511) | (1, 143) |
| RESULT BEFORE TAX | 5,598 | 13,146 | |
| Income taxes | 26 | (625) | (4,261) |
| NET RESULT FOR THE PERIOD | 4,973 | 8,885 | |
| Net result for the period attributable to non-controlling interests |
(18) | 5 | |
| Net result for the period attributable to the parent company |
4,992 | 8,880 |
| - basic EPS for the period attributable to shareholders of the Parent company |
27 | 0.1881 | 0.3345 |
|---|---|---|---|
| - diluted EPS for the period attributable to shareholders of the Parent company |
27 | 0.1881 | 0.3345 |
$\sim$
| 2022 | 2021 | ||
|---|---|---|---|
| (Thousand of Euro) | Notes | 30 September | 30 September |
| Net result for the period | 4,973 | 8,885 | |
| Translation difference on financial statements of foreign companies |
10 | 6,860 | 807 |
| Total items that will be reclassified to net result | 6,860 | 807 | |
| Actuarial gain / (losses) IAS 19 | 13 | 858 | 201 |
| Tax effect | (189) | (41) | |
| Total IAS 19 reserve variance | 10 | 669 | 160 |
| Total items that will not be reclassified to net result | 669 | 160 | |
| Total comprehensive income for the period | 12,503 | 9,852 | |
| Attributable to shareholders of Parent company | 12,521 | 9,847 | |
| Attributable to Minority interest | (18) | 5 |
E-MARKET
SDIR $\begin{tabular}{c} \quad \quad \text{CERTIFIED} \end{tabular}$
| Other reserves | Retained earnings | Equity | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Thousand of Euro | Share capital |
Share premium reserve |
Other reserves |
Legal reserve |
las 19 reserve |
Retained earnings |
Translation reserve |
Result for the period |
attributable to parent company shareholders' |
Equity attributable to minority interest |
Total shareholders' equity |
| Opening balance previous year | 13,822 | 40,562 | 45,923 | 2,925 | (1, 212) | 52,689 | (34, 502) | 2,726 | 122,932 | (308) | 122,624 |
| Dividends | (797) | (797) | (797) | ||||||||
| Sell / (purchase) own shares | (19) | (89) | (108) | (108) | |||||||
| Allocation of previous year net result | 2,726 | (2,726) | |||||||||
| Other comprehensive income for the period |
۰ | $\overline{\phantom{a}}$ | $\overline{\phantom{a}}$ | 160 | $\blacksquare$ | 807 | 967 | 967 | |||
| Net result for the period | 8,880 | 8,880 | 5 | 8,885 | |||||||
| Total comprehensive income for the period |
٠ | $\bullet$ | 160 | 807 | 8,880 | 9,847 | 5 | 9,852 | |||
| Closing balance previous period | 13,802 | 40,474 | 45,923 | 2,925 | (1, 052) | 54,617 | (33, 696) | 8,880 | 131,873 | (303) | 131,570 |
| Opening balance current year | 13,802 | 40,474 | 45,923 | 2.925 | (1, 183) | 54.617 | (33, 667) | 9.376 | 132,267 | (305) | 131,962 |
| Dividends | ٠ | (1, 327) | (1, 327) | (1, 327) | |||||||
| Sell / (purchase) own shares | (3) | (3) | (3) | ||||||||
| Allocation of previous year net result | 9,376 | (9,376) | |||||||||
| Other comprehensive income for the period |
$\blacksquare$ | $\blacksquare$ | 669 | 6,860 | 7,529 | 7,529 | |||||
| Net result for the period | 4,992 | 4,992 | (18) | 4,973 | |||||||
| Total comprehensive income for the period |
٠ | ٠ | 669 | 6,860 | 4,992 | 12,521 | (18) | 12,503 | |||
| Closing balance current period | 13,802 | 40,471 | 45,923 | 2,925 | (514) | 62,667 | (26, 807) | 4.992 | 143,458 | (323) | 143,135 |
| 2022 | 2021 | ||
|---|---|---|---|
| (Thousand of Euro) | Notes | 30 September | 30 September |
| OPERATING ACTIVITIES | |||
| Result of the period (Group and Minorities) Adjustments for: |
4,973 | 8,885 | |
| Depreciation / Amortization | 23 | 5,616 | 5,919 |
| Net change in deferred tax (assets) / liabilities | 26 | (206) | (162) |
| Capital (gains) / losses from disposal of fixed assets | (699) | (7) | |
| Losses / (gains) on unrealised exchange rate differences | (358) | (395) | |
| Provisions for risks | 24 | 200 | 500 |
| Income taxes | 26 | 831 | 4,423 |
| Financial (income) / expenses | 25 | 26 | 1,193 |
| Operating result before changes in working capital | 10,383 | 20,356 | |
| Income taxes paid | (5, 278) | (862) | |
| Financial charges paid | (2,629) | (2,931) | |
| Financial income collected | 2,603 | 1,738 | |
| Decrease / (Increase) in inventories | (8,909) | (23, 368) | |
| Change in trade receivables | 7,828 | (24, 521) | |
| Change in trade payables | 12,937 | 7,584 | |
| Net changes in current other assets and liabilities | (1,940) | (728) | |
| Net changes in current other assets and liabilities - related parties | (3,003) | 1,654 | |
| Net changes in non current other assets and liabilities | (376) | (121) | |
| CASH FLOW FROM OPERATING ACTIVITIES | 11,616 | (21, 199) | |
| INVESTING ACTIVITIES | |||
| Investments in intangible assets | (13) | (23) | |
| Investments in tangible assets | 4 | (9,276) | (3,090) |
| Investments in subsidiaries, associates, other entities | (73) | (1) | |
| Disposals of tangible and intangible assets | 713 | 11 | |
| CASH FLOW FROM INVESTING ACTIVITIES | (8, 649) | (3, 103) | |
| FINANCING ACTIVITIES | |||
| Repayments of loans | (9, 224) | (6, 572) | |
| Obtainment of loans | 7,000 | 10,000 | |
| Net changes of current financial liabilities | (4, 205) | 14,756 | |
| Net changes of current financial assets | 44 | 1,347 | |
| Other effetcs on shareholders' equity | |||
| Dividends paid to shareholders | 10 | (1, 327) | (797) |
| Sell/(purchase) of own shares | 10 | (3) | (108) |
| CASH FLOW FROM FINANCING ACTIVITIES | (7, 714) | 18,626 | |
| NET CASH FLOW FROM THE PERIOD | (4, 747) | (5,676) | |
| CASH BALANCE AT THE BEGINNING OF THE PERIOD | 14 | 10,678 | 10,260 |
| Exchange rate differences | 909 | 167 | |
| NET CASH FLOW FROM THE PERIOD | (4, 747) | (5,676) | |
| CASH BALANCE AT THE END OF THE PERIOD | 14 | 6,840 | 4,752 |
The interim report on operations of IRCE SpA and its subsidiaries (hereafter referred to as "IRCE Group" or "Group") as of 30 September 2022 was approved by the Board of Directors (hereafter also referred to as the "Company" or the "Parent Company") on 14 November 2022.
IRCE S.p.A., as issuer traded on the STAR segment of the MTA market managed by Borsa Italiana, is subject to the provisions of Article 2.2.3 of the Stock Exchange Regulations. The Parent Company will make available to the public within 45 days the interim financial information of the first and third quarters of the year end.
IRCE Group owns 8 plants and is one of the maior industrial players in Europe in winding wires as well as in electrical cables in Italy.
Italian plants are located in the towns of Imola (BO), Guglionesi (CB) and Umbertide (PG), while foreign operations are carried out by Smit Draad Niimegen BV in Niimegen (NL). FD Sims Ltd in Blackburn (UK). IRCE Ltda in Joinville (SC - Brazil), Stable Magnet Wire P.Ltd in Kochi (Kerala - India) and Isodra GmbH in Kierspe (D).
The distribution network consists of agents and of the following trading subsidiaries: Isomet AG in Switzerland, DMG GmbH in Germany, Isolveco 2 Srl in Italy, IRCE S.L. in Spain, and IRCE SP.ZO.O in Poland.
The new companies recently established, IRCE Electromagnetic wire (Jiangsu) Co. Ltd. and Irce S.r.o, host the offices respectively in Haian (China) and in Ostrawa (Rep. Ceca) and are not currently operating.
The interim report on operations have been drawn up in compliance with the IAS 34 "Interim Financial Reporting" pursuant to the provisions for the condensed interim financial statements and with article 154 ter of TUF. This interim consolidated financial report doesn't include all information requested by annual consolidated financial statements and should be read jointly with the December 31st 2021 consolidated financial statements.
The interim report on operations is drafted in thousands of Euro, unless specified otherwise.
The formats used for the consolidated financial statements have been prepared in accordance with the provisions of IAS 1. In particular:
The Directors have assessed the applicability of the going concern assumption in the preparation of the interim consolidated financial statements, concluding that this assumption is appropriate as there is no doubt about the company's ability to continue as a going concern.
The accounting principles and criteria adopted for the preparation of the Interim Report on operations as at 30 September 2022 are consistent with those used for the preparation of the financial statements as at 31 December 2021 to which reference should be made for further information, with the exception of the new standards which have come into force and which became effective from 1 January 2022, subsequently summarized.
E-MARKET
SDIR $C$ EDTIEIED
| Accounting standard, Amendment, Interpretation | Entry into dorces |
Effective date | Endorsement Gale |
|---|---|---|---|
| Amendments to IFRS 3 Business Combinations; IAS 16 Property, Plant and Equipment; IAS 37 Provisions, Contingent Liabilities and Contingent Assets; |
14/05/2020 | 01/01/2022 | 28/06/2021 |
| Annual Improvements 2018-2020 to IFRS 1, IFRS 9, IAS 41, IFRS 16 |
14/05/2020 | 01/01/2022 | 28/06/2021 |
The adoption of these amendments did not have any impact on the Group consolidated financial statements.
The drafting of Interim report on operations pursuant to IFRSs requires to make estimates and assumptions which affect the amounts of the assets and liabilities recognised in the financial statements as well as the disclosure related to contingent assets and liabilities at the reporting date. The final results could differ from these estimates. Estimates are mainly used to recognise the provisions for bad debt, inventory and deferred tax assets as well as the provisions for risks and charges, depreciation and amortisation, impairment of assets and taxes. The estimates and assumptions are reviewed periodically and the effects of each change are reflected in the income statement.
The following table shows the list of companies included in the scope of consolidation as of 30 June 2022:
| Company | $%$ of investment |
Registered office |
Share capital | Consolidation | |
|---|---|---|---|---|---|
| Isomet AG | 100% | Switzerland | CHF | 1,000,000 | line by line |
| Smit Draad Nijmegen BV | 100% | Netherlands | € | 1,165,761 | line by line |
| FD Sims Ltd | 100% | UK | £ | 15,000,000 | line by line |
| Isolveco Srl in liquidation | 75% | Italy | € | 46,440 | line by line |
| DMG GmbH | 100% | Germany | € | 255,646 | line by line |
| IRCE S.L. | 100% | Spain | € | 150,000 | line by line |
| IRCE Ltda | 100% | Brazil | BRL | 157,894,223 | line by line |
| ISODRA GmbH | 100% | Germany | € | 25,000 | line by line |
| Stable Magnet Wire P.Ltd. | 100% | India | INR | 165,189,860 | line by line |
| IRCE SP.ZO.O | 100% | Poland | PLN | 200,000 | line by line |
| Isolveco 2 S.R.L. | 100% | Italy | € | 10,000 | line by line |
| Irce Electromagnetic Wire | 100% | China | CNY | 15,209.587 | line by line |
| (Jiangsu) Co. Ltd | |||||
| Irce S.r.o. | 100% | Czech Republic |
CZK | 3,300,000 | line by line |
The exchange rates used to translate in Euro the figures of the subsidiaries as at 30 September 2022 as well as comparative periods were as follows:
| Current period | Previous year | Comparative period | ||||
|---|---|---|---|---|---|---|
| Currency | Average | Spot | Average | Spot | Average | Spot |
| GBP | 0.8469 | 0.8833 | 0.8599 | 0.8401 | 0.8640 | 0.8608 |
| CHF | 1.0124 | 0.9561 | 1.0815 | 1.0329 | 1.0904 | 1.0830 |
| BRL | 5.4754 | 5.2629 | 6.3820 | 6.3107 | 6.3816 | 6.2684 |
| INR | 82.3221 | 79.2880 | 87.4656 | 84.1569 | 88.0445 | 85.9834 |
| CNY | 7.0214 | 6.9380 | 7.6332 | 7.1939 | 7.7398 | 7.4841 |
| PLN | 4.6703 | 4.8496 | 4.5643 | 4.5962 | 4.5467 | 4.6325 |
| CZK | 24.5763 | 24.5490 | 25.3960 | 24.8580 | 25.3960 | 25.4950 |
RCE
On June 30, 2022, Irce SpA completed the sale of its business unit relating to the production of power cables located in the Miradolo Terme (PV) plant.
The Company considers that the production of power cord, which has always been a secondary activity, will not be in the future of strategic interest for the Group.
The business unit sold, consisting of tangible fixed assets, inventories and deferred payables to employees (Tfr. holidays, 13th month), recorded a turnover in 2021 of € 5.3 million and in the first half of 2022 of € 2.8 million.
As can be seen from the attached summary prospectus, Irce SpA collected $\epsilon$ 1.2 million following the sale, of which € 0.9 million within 30 June and the remaining amount in July 2022.
Taking into account that the book value of the business unit sold was equal to $\epsilon$ 0.5 million, the accounting capital gain was approximately € 0.7 million mainly attributable to the item "Tangible fixed assets".
| Business Unit sold | Thousand of Euro |
|---|---|
| Inventories | 838 |
| Tangible fixed assets | 9 |
| Deferred payables to employees | (308) |
| Total Net Book Value | 539 |
| Sale price | 1,204 |
| Capital gain | 665 |
accordance with IFRS $88$ an operating segment is a component of In. an entitv: a) that engages in business activities from which it may earn revenues and incur expenses (including revenues and expenses relating to transactions with other components of the same entity);
b) whose operating results are reviewed regularly by the entity's chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance; and c) for which financial information is available.
Strategic decisions, including the allocation of financial resources, are the responsibility of the Chairman of the Board of Directors of the Parent Company as well as the Parent Company's General Manager—the top operational decision-making level.
At least on a quarterly basis, the General Manager assesses and monitors the Group's performance by geographic area of production of operating results.
In accordance with IFRS 8, the companies of the IRCE Group were grouped in the following 3 operating segments, considering their similar economic characteristics:
The following table shows, broken down by operating segment, the main consolidated economic data compared with 30 September 2021 as well as the Intangible Fixed Assets and Tangible Fixed Assets compared with 31 December 2021.
| (Thousand of Euro) | Italy | UE | Extra UE | Consolidation entries |
Total Irce Group |
|---|---|---|---|---|---|
| Current period | |||||
| Sales revenues | 246,924 | 32,134 | 99,692 | (12, 364) | 366,386 |
| Ebitda | 8,526 | (640) | 4,360 | 82 | 12,328 |
| Ebit | 5,297 | (1, 384) | 2,115 | 82 | 6,109 |
| Financial income / (charges) | (129) | 85 | (325) | (141) | (511) |
| Income taxes | (80) | (560) | 15 | (625) | |
| Net result for the period | 5,088 | (1, 299) | 1,229 | (45) | 4,973 |
| Intangible assets | 19 | 31 | 50 | ||
| Tangible assets | 27,869 | 6,060 | 15,613 | 49,541 | |
| Previous period | |||||
| Sales revenues | 230,437 | 28,355 | 94,075 | (11, 742) | 341,125 |
| Ebitda | 14,196 | (718) | 8,266 | (19) | 21,725 |
| Ebit | 9,664 | (1, 315) | 5,958 | (19) | 14,289 |
| Financial income / (charges) | (1,031) | (76) | 9 | (46) | (1, 143) |
| Income taxes | (2, 168) | (2, 121) | 29 | (4,261) | |
| Net result for the period | 6,465 | (1, 390) | 3,846 | (36) | 8,885 |
| Intangible assets | 26 | 35 | 60 | ||
| Tangible assets | 23,189 | 5,380 | 15,617 | 44,186 |
The Group used the following types of derivative instruments:
Derivative instruments related to copper purchase and sale forward transactions with maturity after $\bullet$ September 30th, 2022. These transactions do not qualify as hedging instruments for the purposes of hedge accounting.
Below is a summary of copper commodity derivative contracts for forward sales and purchases, outstanding as of September 30, 2022:
| Measurement unit of the notional amount |
Notional amount - tonnes |
Result with fair value measurement as of 31/03/2022 |
|||
|---|---|---|---|---|---|
| Assets | Liabilities | Assets - €/000 |
Liabilities - €/000 |
Net carrying amount - $\epsilon$ /000 |
|
| Current assets and liabilities | |||||
| Tonnes | 325 | 325 | 47 | 127 | (80) |
| Total | 47 | (127) | (80) |
Derivative instruments related to GBP forward sale contracts with maturity after September 30, 2022. $\bullet$ These transactions do not qualify as hedging instruments for the purposes of cash flow hedge accounting.
Below is a summary of the currency derivative contracts for forward sales, outstanding as of September 30, 2022:
| Measurement unit of the notional amount |
Net notional amount - currency |
Result with fair value measurement as of 31/03/2022 |
||||
|---|---|---|---|---|---|---|
| Assets (000) | Liabilities (000) |
Assets - €/000 |
Liabilities - €/000 |
Net carrying amount - $E/000$ |
||
| Current assets and liabilities | ||||||
| GBP | 6.000 | 279 | 279 | |||
| Total | 279 | 279 |
The following table shows the breakdown and changes in tangible assets for the period.
| (Thousand of Euro) | Lands | Buildings | Plant and machinery |
Equipments | Other tangible assets |
Assets under constructions and advances |
Total |
|---|---|---|---|---|---|---|---|
| Closing balance - previous period |
14,305 | 11.483 | 11.479 | 1,156 | 289 | 5.475 | 44,187 |
| Changes - current period | |||||||
| Purchases | 8 | 69 | 397 | 162 | 125 | 8,639 | 9,400 |
| Depreciation | (24) | (879) | (4,217) | (327) | (143) | (5,590) | |
| Reclassification | (28) | 28 | |||||
| Disposals | (20) | (11, 424) | (888) | (238) | - | (12,570) | |
| Disposals - Depreciation fund | 20 | 11.418 | 879 | 237 | 12,554 | ||
| Exchange rate differences | 464 | 312 | 769 | 4 | 13 | (2) | 1,560 |
| Closing balance- current period |
14,753 | 10,985 | 8.422 | 958 | 311 | 14,112 | 49,541 |
Investments of the Group in the first months of 2022 have been equal to $\epsilon$ 9.400 thousand of which $\epsilon$ 124 thousand related to Right-of-use assets and mainly concerned the investments in machinery of IRCE SpA.
The disposals refer, mainly, to the sale of the "Miradolo" business unit.
The "Exchange rate differences" substantially refer to the Brazilian subsidiary following the revaluation of the Real against the Euro.
Assets under constructions and advances, amounting to Euro 14.1 million, mainly related to investments for the renewal of the plant stock, which will be partly come to operation during this year.
Inventories are detailed as follows:
| 2022 | 2021 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Raw materials, ancillary and consumables | 48,832 | 38,126 |
| Work in progress and semi-finished goods | 16,462 | 17,897 |
| Finished products and goods | 58,097 | 54,700 |
| Provision for write down of raw material | (3,801) | (3, 340) |
| Provision for write down of work in progress | ||
| Provision for write down of finished products | (2, 557) | (2,398) |
| Total inventories | 117,032 | 104,985 |
Inventories are not pledged nor used as collateral.
The significant increase in the period compared to 31 December 2021 is attributable both to the quantity effect (higher in particular on the Brazilian subsidiary) and to the price effect (processing and raw materials) partially offset by $\epsilon$ 838 thousand from the sale of the Miradolo business unit.
It should be noted, however, that the copper in stock has been written down to the estimated realisable value. In particular, the price of copper, compared to 8.56 $\epsilon$ /kg at the end of 31 December 2021, grew until April 2022 where it reached a peak of 9.41 €/kg, while from May a downward trend began, reaching 7.40 €/kg in July; since August, although prices recovered (the average price of copper in October was $\in 7.76$ / kg), they were lower than the weighted average cost of the period, consequently leading to a write down of stocks.
The table below shows the changes in the provision for write-down of inventories in the first nine months of 2022.
| (Thousand of Euro) | Opening balance |
Provisions | Reversal | Exchange rate differences |
Closing balance |
|---|---|---|---|---|---|
| Provision for write down of raw material | (3, 340) | (535) | 90 | (16) | (3,801) |
| Provision for write down of work in progress | (56) | 55 | (1) | ||
| Provision for write down of finished products | (2,398) | (443) | 330 | (46) | (2, 557) |
| Total | (5,738) | (1,034) | 475 | (62) | (6, 359) |
The provision for the write-down of raw materials corresponds to the amount deemed necessary to cover the risks of obsolescence, mainly of packaging, whilst the provision for the write-down of finished products and goods is made against slow-moving or non-moving finished products as well as for aligning the fair value to their estimated realizable value.
The item was broken down as follows:
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Current trade receivables | 88,462 | 93,690 |
| Current bad debt provision | (1.946) | (1,766) |
| Total trade receivables | 86,516 | 91,924 |
The balance of receivables due from customers is entirely composed of receivables due within the next 12 months.
The change in the period is due to the lower Group turnover in the third quarter of 2022 compared to the last quarter of 2021, partially offset by the increase in trade receivables of the Brazilian subsidiary following the lower non-recourse receivables sold, not yet due at 30 September 2022, compared to 31 December 2021. The deadlines of trade receivables are broken down below:
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
Change |
|---|---|---|---|
| Due dates | |||
| Not yet due | 51,007 | 53,390 | (2, 383) |
| $\leq 30$ days | 33,309 | 37,630 | (4, 321) |
| 30-60 days | 2,397 | 1,162 | 1,235 |
| 61-120 days | 962 | 688 | 274 |
| > 120 days | 787 | 820 | (33) |
| Total trade receivables | 88,462 | 93,690 | (5, 228) |
The table below shows the changes in the bad debt provision during the first nine months of 2022:
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Closing balance |
|---|---|---|---|---|
| Current bad debt provision | ,766) | (310) | 130 | (1.946) |
The provisions of the period mainly relate to the Parent Company.
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Tax receivables | 198 | 18 I |
| Tax receivables - Aequafin | 841 | |
| Total | 1,039 | 18 |
"Tax receivables" relate to advance payments paid by Group companies as well as by the Parent Company, the latter limited to IRAP.
The item "Tax receivables - Aequafin" refers to the IRES advances paid by Irce SpA to its Parent company Aequafin with which a National Tax Consolidation agreement is in place.
The item was broken down as follows:
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Accrued income and prepaid expenses | 115 | 87 |
| Other current assets | 2,650 | 650 |
| VAT receivables | 2.700 | 943 |
| Total receivables due from others | 5.465 | 1,680 |
The increase in "Other current assets" is mainly related to the tax credit recorded by the Parent Company, and not yet offset, in accordance with the provisions of the Sostegni-ter decree, against the expenses incurred on the energy component purchased and actually used in the first nine months of 2022.
The change in "VAT receivables" is due to the increase in ICMS and PIS/Cofins tax receivables of the Brazilian subsidiary, since in the period 2022 the purchases of copper exceeded the sales.
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Copper mark-to-market derivatives | 420 | |
| Guarantee deposits and other current financial assets | 741 | 143 |
| Mark to market gains derivatives exchange rate | 279 | |
| MWh mark-to-market derivatives | 107 | |
| Total current financial assets | 1,020 | 673 |
The items "Mark to market derivatives on metal", "Mark to market derivatives on currency" and "Mark to market derivatives on electricity " refer to the fair value of forward contracts on copper, foreign exchange and electricity open at the end of the period by the Parent company.
"Security deposits" mainly refer to the balance of restricted account opened for copper forward transactions on the LME (London Metal Exchange) and in particular to the so-called margin calls required by the Broker.
The item " Other current financial assets " mainly includes the energy efficiency certificates TEE.
Shareholders' equity is broken down below:
| 2022 | 2021 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Share capital | 14,627 | 14,627 |
| Own share capital | (825) | (824) |
| Share premium reserve | 40,539 | 40,539 |
| Revaluation reserve | 22,328 | 22,328 |
| Own share premium | (68) | (65) |
| Legal reserve | 2,925 | 2,925 |
| IAS 19 Reserve | (514) | (1, 183) |
| Extraordinary reserve | 49,300 | 45,075 |
| Other reserve | 23,595 | 23,595 |
| Profit (losses) of previous years | 13,367 | 9,542 |
| Translation Reserve | (26, 807) | (33, 667) |
| Profit (loss) for the period | 4,992 | 9,376 |
| Total shareholders' equity attributable to Parent company | 143,458 | 132,267 |
| Shareholders' equity attributable to Minority interests | (323) | (305) |
| Total shareholders' equity | 143,135 | 131,962 |
The following table shows the breakdown of the share capital.
| (Thousands of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Subscribed share capital Treasury share capital |
14,627 (825) |
14.627 (824) |
| Total share capital | 13,802 | 13,803 |
The share capital is composed of 28,128,000 ordinary shares for an equivalent of $\epsilon$ 14,626,560 without nominal value. The shares are fully subscribed and paid up and bear no rights, privileges or restrictions as far as dividend distribution and capital distribution, if any, are concerned.
"Treasury share capital" refers to the nominal value of the treasury shares held by the Company and, as required by IFRS, is deducted from "Subscribed share capital".
Treasury shares as of 30 September 2022 amounted to 1,586,388, corresponding to 5.64% of the share capital.
The total number of outstanding shares is then 26,541,612.
E-MARKET
SDIR .
CERTIFIER
| Thousands of shares | |
|---|---|
| Balance as of 31/12/2021 | 26.543 |
| Share buyback | |
| Balance as of 31/03/2022 | 26.542 |
The extraordinary reserve is increased annually by the retained earnings of the Parent Company and decreased by the dividends distributed during the period equal to $\epsilon$ 1,3 million.
The reserve represents the accounting differences in value with respect to the historical exchange rate resulting from the conversion of the financial statements of the foreign subsidiaries, with a local currency other than the Euro, at the official exchange rate of 30 September 2022.
The improvement of 6,8 million in the translation reserve is mainly due to the significant revaluation of the Brazilian Real against the Euro.
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Non current Financial liabilities due to banks | 15,601 | 17.680 |
| Non current Financial liabilities - IFRS 16 | 137 | 166 |
| Total non current financial liabilities | 15.738 | 17,846 |
The table below shows the breakdown of "Non current financial liabilities due to banks" at the closing date, highlighting, in particular, type of rate and due date.
| Due date 31.12.2021 |
30.09.2022 | Company | Rate | Currency | Thousand of Euro |
|---|---|---|---|---|---|
| 2026 4,821 |
3,811 | IRCE SPA | Floating | EUR | Banca di Imola |
| 2025 5,000 |
IRCE SPA | Floating | EUR | Unicredit | |
| 2025 2,307 |
1.385 | IRCE SPA | Floating | EUR | Mediocredito |
| 2023 625 |
IRCE SPA | Floating | EUR | Banco Popolare | |
| 2026 2,630 |
2,072 | IRCE SPA | Fixed | EUR | Banco Popolare |
| 2027 | 6,564 | IRCE SPA | Fixed | EUR | Deutsche Bank |
| 2025 404 |
305 | Isomet AG | Zero | EUR | NAB |
| 2026 1,893 |
1,464 | Isomet AG | Fixed | EUR | Banco Popolare |
| 17,680 | 15,601 | Total |
It should be noted that as at 31 December 2021 all the financial constraints relating to existing loans, where envisaged, were fully satisfied. At 30 September 2022, however, the compliance with financial constraints is not envisaged as the "testing date" is contractually at the end of the year.
The movements of the provisions for risks and charges - non current and current - are shown below:
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Closing balance |
|---|---|---|---|---|
| Provision for severance payments to agents | 145 | (30) | 115 | |
| Other provision for risks and charge | 22 | 200 | (22) | 200 |
| Total provision for risk and charges - non current | 167 | 200 | (52) | 315 |
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Closing balance |
|---|---|---|---|---|
| Provision for severance payments to agents - current | 51 | |||
| Other provision for risks and charges - current | 295 | (26) | 269 | |
| Total provision for risk and charges- current | 299 | (26) | 274 |
The item "Provision for severance payments to agents" refers to allocations made for severance payments relating to outstanding agency contracts of the Parent Company and Smit Draad Nijmegen BV.
The provision of the period, equal to $\epsilon$ 200 thousand, refers to a conservative allocation made by the Dutch subsidiary against some disputes, still at the preliminary stage.
In May 2021, the Brazilian Supreme Court of Justice (Receipta Federal do Brasil - RFB) issued a ruling irrevocably defining that the ICMS regional tax should be excluded from the federal tax base PIS and Cofins. The lawsuit started by the Brazilian subsidiary in order to obtain the reimbursement of the higher PIS and Cofins taxes paid to the Brazilian Treasury on sales invoices issued from March 2017, as well as the legal interest accrued in the meantime, had a negative outcome in September 2022. Irce Brazil appealed the judgment and in addition started an administrative refund request although the latter does not allow, compared to the lawsuit, the recovery of legal interest and has the risk, for older years, of a five-year prescription. The Directors assessed that there were no conditions in these financial statements to record the tax income because, accordingly with the opinion of the lawyer in charge, although it is probable to obtain a positive judgment, the requirement of reasonable certainty required by IAS 37 for its accounting is currently missing. On the basis of a preliminary estimate, the potential maximum effect on the income statement as of 30 September 2022 deriving from the recording of this tax income would be, net of the tax effect, equal to 10.7 million of Reais (some € 2.0 million), excluding interest.
During 2021, the subsidiary FD Sims was sued by its customer to a French court for alleged defects in its supplies. The lawyer of Irce Group, after evaluating the conclusions of the expert appointed by the Parent Company that excludes any responsibilities of the products supplied by FD Sims, assessed that, in relation to the plaintiff's claim for damages quantified in $\epsilon$ 307 thousand, the risk of loss is only possible. Therefore, the Directors, consistently with the accounting principles and also taking into account that this claim is covered by insurance, have not made any provision.
The table below shows the changes in the Provision for employee defined benefits:
| (Thousand of Euro) | Opening balance |
Provisions | Effects on Equity |
Utilization | Exchange rate differences 1 |
Closing balance |
|---|---|---|---|---|---|---|
| Provision for employee defined benefit |
4,842 | 15) | (858) | (309) | 51 | 3,711 |
| Total | 4,842 | (15) | (858) | (309) | 51 | 3,711 |
The "Provision for employee defined benefit", which is part of the defined benefit plans, includes $\epsilon$ 3,053 thousand related to the Parent Company, $\epsilon$ 496 thousand to Isomet, $\epsilon$ 55 thousand to Magnet Wire, $\epsilon$ 65 thousand to Isolveco in liquidation, $\epsilon$ 36 related to Isolveco 2 as well as $\epsilon$ 4 thousand to Dmg.
The item "Utilization" includes $\epsilon$ 179 thousand for the Provision for defined benefit relating to employees of the "Miradolo" business unit, which has been sold.
The significant decrease of "Net equity effects" is mainly attributable to the increase in the annual discount rate of the Plans which has consistently resulted in a reduction in liabilities.
Current financial liabilities are detailed below:
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Current Financial liabilities due to banks | 48,467 | 53,446 |
| Derivatives on exchange rate | 21 | |
| Derivatives on metal | 80 | |
| Current Financial liabilities - IFRS 16 | 131 | 101 l |
| Other current financial liabilities | ||
| Long term loans- current portion | 5,469 | 4,222 |
| Total current financial liabilities | 54,151 | 57,790 |
The items "Derivatives on metal" and "Derivatives on exchange rate" refer to the fair value measurement of forward contracts on copper and currency, outstanding as of 30/09/2022, concluded by the Parent Company.
The following table highlights the net financial position of Irce Group, determined on the basis of the new scheme envisaged by Consob attention call no. 5/21 of 29 April 2021, which incorporates the ESMA guideline published on 4 March 2021:
| 2022 | 2021 | ||
|---|---|---|---|
| (Thousand of Euro) | 30 September | 31 December | |
| Cash and cash equivalents | 6,840 | 10,678 | |
| Current financial assets | 1,020 | 673 | |
| Cash and cash equivalents | 7,860 | 11,351 | |
| Other current financial liabilities | (48, 682) | (53, 568) | |
| Long term loans- current portion | (5, 469) | (4,222) | |
| Current net financial position | (46, 291) | (46, 439) | |
| Non current financial liabilities third parties | (15, 738) | (17, 846) | |
| NET FINANCIAL POSITION | (62,029) | (64, 285) |
Net financial debt at 30 September 2022 amounted to $\epsilon$ 62.03 million, down from $\epsilon$ 64.29 million at 31 December 2021, thanks to the operating result net of investments for the period.
Trade payables amounted to €44.0 million at 30 September, up from €30.4 million of 31/12/2021.
The change in the period is mainly attributable to the Brazilian subsidiary and in particular to the higher quantities of copper in transit recorded at the end of the period compared to 31 December 2021 as well as to higher electricity payables, following the significant increase in the unit cost per MWh.
Trade payables are all due in the next 12 months.
The significant reduction in tax payables compared to December 31, 2021 is attributable to the payment of the balance of taxes mainly by the Parent Company and the Brazilian subsidiary.
"Other current liabilities" are detailed as follows:
| (Thousand of Euro) | 2022 30 September |
2021 31 December |
|---|---|---|
| Payables due to employees | 3,466 | 3,513 |
| Accrued liabilities and deferred income | 692 | 332 |
| Other payables | 848 | 1,038 |
| VAT payables | 1,294 | 2,682 |
| Income taxes withheld on income from employee | 213 | 480 |
| Total other current liabilities | 6,513 | 8.045 |
"Other payables" are mainly due to tax authorities for withholdings, advances to customers, when noncountervailable with related receivables, and other miscellaneous liabilities.
The change of "VAT payables" is referring essentially to the Parent Company.
These items refer to revenues for the sales of goods after returns and discount.
The consolidated turnover of the first nine months 2022, equal to $\epsilon$ 366.4 million, increased for some 7,4% compared to the same period of the previous year ( $\epsilon$ 341.1 million).
In the following tables are broken down respectively the revenues by product and the revenues by geographical area of destination of finished goods sold.
| Current period | Previous period | ||||||
|---|---|---|---|---|---|---|---|
| (Thousand of Euro) | Winding wires |
Cables | Total | Winding wires |
Cables | Total | |
| Revenues ، % of total |
292,085 80% |
74.301 20% |
366,386 100% |
274,703 81% |
66,422 19% |
341,125 $100\%$ |
| Current period | Previous period | |||||||
|---|---|---|---|---|---|---|---|---|
| (Thousand of Euro) | Italy | JE | Extra UE |
Total | Italy | UE | Extra UE |
Total |
| . Revenues | 148,773 | 110,606 | 107,007 | 366,386 | 135,493 | 103,627 | 102,005 | 341.125 |
| % of total | 41% | 30% | 29% | 100% | 40% | 30% | 30% | 100% |
For further details please refer to paragraph 2 "Segment reporting" and to the Report on Operations.
Other revenues and income are broken down as follows:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Increase in internally generated fixed assets | 304 | 5 | 299 |
| Capital gains on assets disposals | 704 | 697 | |
| Insurance reibmursements | 50 | 16 | -34 |
| Contingent assets | 74 | 169 | (95) |
| Other revenues | 685 | 219 | 466 |
| Total other revenues and income | 1,817 | 416 | 1,401 |
"Capital gains on asset disposals" includes for $\epsilon$ 665 thousand the capital gain related to the sale of the business unit "Miradolo".
The item "Other revenues" mainly includes revenues from the sale of energy efficiency certificates TEE, revenues from the recognition of the tax credit related to "ex super/iper ammortamento" and for costs incurred for sanitisation and purchases of anti-COVID-19 protective equipment, training fees, chargebacks to customers for reimbursement of expenses as well as charging of damages and penalties to suppliers. The change in the period is mainly due to the charge to the service provider of the damages suffered for the theft of a wire rod truck.
Cost of raw material and consumables are broken down as follows:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Raw materials and consumables | (298,070) | (288, 994) | (9,076) |
| Change in inventory of raw materials and consumables | 9.409 | 8,318 | 1,091 |
| Purchasing finished goods | (6,530) | (6,270) | (260) |
| Total raw materials and consumables | (295, 191) | (286, 946) | (8, 245) |
This item "Raw materials and consumables", equal to $\epsilon$ 298,1 million, includes the costs incurred for the acquisition of raw materials, of which the most significant are copper, insulating materials and packaging and maintenance materials. The change in the period is mainly due to the increase in the average price of copper and other raw materials compared to the comparative period.
Cost of services are broken down below:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| External processing | (4,831) | (4,130) | (701) |
| Utility expenses | (21, 177) | (10, 363) | (10, 814) |
| Maintenance | (1,746) | (1,613) | (133) |
| Transport of sales and purchase | (4,710) | (3,879) | (831) |
| Payable fees | (130) | (106) | (24) |
| Statutory auditors compensation | (86) | (56) | (30) |
| Other services | (4, 265) | (3,935) | (330) |
| Operating leasing | (167) | 156) | (11) |
| Total cost for services | (37, 112) | (24, 238) | (12, 874) |
E-MARKET
SDIR .
CERTIFIER
The change in "Utility expenses" is essentially attributable to the significant increase in the unit cost per MWh of electricity, only partially offset by the contribution recognized to energy-intensive companies as a tax credit in accordance with the Sostegni-ter decree.
The item "Other services" includes primarily technical, legal and tax consulting fees as well as insurance and business expenses.
The item "Operating leasing" include lease payments to which IFRS 16 does not apply because the underlying asset has a low value (less than $\epsilon$ 5 thousand) or the lease term is 12 months or less.
Here below is the breakdown of personnel cost:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Salaries and wages | (15, 593) | (15, 297) | (296) |
| Social security charges | (3,621) | (3,803) | 182 |
| Pension costs | (1, 337) | (1, 104) | (233) |
| Other personnel costs | (2, 119) | (2, 399) | 280 |
| Total personnel costs | (22, 670) | (22, 603) | (67) |
The item "Other personnel costs" includes costs for temporary work, contract work, and the compensation of Directors.
The Group's average number of employees during the first nine months 2022 and the current number at the end of the period is shown below:
| (Number of employees) | Closing December 2021 |
Closing September 2022 |
Average September 2022 |
|
|---|---|---|---|---|
| Executives | 29 | 29 | 29 | |
| Whitecollars | 142 | 140 | 143 | |
| Bluecollars | 546 | 501 | 532 | |
| Total | 717 | 670 | 705 |
The number of employees is calculated according to the Full-Time Equivalent method and includes both internal and external (temporary and contract) staff. Personnel is classified according to the type of employment contract.
Amortisation and depreciation are detailed as follows:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Amortization of intangible assets | (26) | (72) | 46 |
| Depreciation of tangible assets | (5, 450) | (5,574) | 124 |
| Depreciation of tangible assets - IFRS 16 | (140) | (126) | (14) |
| Write off tangible assets | (147) | 147 | |
| Total amortization/depreciation and write-down | (5, 616) | (5, 919) | 303 |
Provisions and write-downs are broken down as follows:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Bad debt provision | (310) | (990) | 680 |
| Receivables losses | (93) | (28) | (65) |
| Provision for risks | (200) | (500) | 300 |
| Total provisions and write-downs | (603) | (1, 518) | 915 |
The change in the period of the item "Bad debt provision" is due to the "extraordinary" provision made in 2021 following the redetermination of the "expected losses" following the non-renewal of the insurance policy on trade receivables.
Financial income and charges are detailed as follows:
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Financial income | 2.603 | 1,738 | 865 |
| Financial charges | (2,629) | (2,931) | 302 |
| Foreign exchanges | (485) | 50 | (535) |
| Total financial income and charges | (511) | (1, 143) | 632 |
The item "Financial income" includes $\epsilon$ 2.2 million of interest income on payment extension granted to customers mainly by the Brazilian subsidiary and $\epsilon$ 0.4 million of net effect of derivatives on copper, both already settled and form valuation.
The item "Financial charges" includes mainly $\epsilon$ 2.3 million of charges related to the discount without recourse of trade receivables made mainly by the Parent Company and the Brazilian subsidiary and $\epsilon$ 0.3 million of interest expenses on financing, either short and long term.
The balance of the item "Foreign exchange" includes for $\epsilon$ 0.8 million the net negative effect of realized and unrealised exchange differences, partly offset by the net positive effect of exchange differences on derivatives.
| (Thousand of Euro) | 2022 30 September |
2021 30 September |
Change |
|---|---|---|---|
| Current taxes | (831) | (4,423) | 3,592 |
| Deferred tax assets / (liabilities) | 206 | 162 | 44 |
| Total income tax | (625) | (4, 261) | 3,636 |
Current taxes refer mainly to the Brazilian subsidiary and marginally to the Parent Company.
In fact, the IRES tax base of Irce SpA includes significant permanent decreases attributable both to hyper/super-depreciation and to the contributions for the electricity tax credit granted to energy-intensive companies, the latter not present in the comparative period.
As required by IAS 33, here below are the disclosures on the data used to calculate basic and diluted earnings per share.
For the purposes of calculating the basic earnings per share, the profit or loss for the period less the portion attributable to non-controlling interests was used as the numerator. In addition, it should be noted that there were no preference dividends, settlements of preference shares, and other similar effects to be deducted from the profit or loss attributable to the ordinary equity holders. The weighted average number of ordinary shares outstanding was used as the denominator; this figure was calculated by deducting the average number of own shares held during the period from the overall number of shares composing the share capital.
Basic and diluted earnings per share were equal, as there are no ordinary shares that could have dilutive effects and no shares or warrants that could have dilutive effects will be exercised.
| 2022 30 September |
2021 30 September |
|
|---|---|---|
| Result for the period (Thousand of Euro) | 4,992 | 8.880 |
| Average weighted number of ordinary shares outstanding | 26.541.612 | 26,579,912 |
| Basic earnings/(loss) per Share | 0.1881 | 0.3345 |
| Diluted earnings/(loss) per Share | 0.1881 | 0.3345 |
In compliance with the requirements of IAS 24, the quarterly compensation for the members of the Board of Directors is shown below:
| (Thousand of Euro) | Compensation for office held |
Compensation for other tasks |
Total |
|---|---|---|---|
| Directors | 235 | 396 |
This table shows the compensation paid for any reason and under any form, excluded social security contributions.
There are no significant commitments made by the Group as of the reporting date; it should be noted that the Parent company issued four guarantees respectively of € 670 thousand, € 79 thousand, € 230 thousand and € 38 thousand in favour of a publicly owned company to guarantee a supply of electrical cables.
No significant events occurred between the reporting date and the current drafting date.
The Financial Reporting Officer assigned to draw up the company books, Ms. Elena Casadio, declares that the information contained in this quarterly report is an accurate representation of the supporting documentation, accounting books and records.
Filippo Casadio Chairman
Elena Casadio Manager responsible for preparing the corporate accounting documents
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.