Quarterly Report • May 31, 2021
Quarterly Report
Open in ViewerOpens in native device viewer

Publicly Listed Company
Registered office: Praça do Bom Sucesso, 105/159, 9th floor, Porto Share Capital Euros 36.000.000 Commercial Registry: Oporto under number 501669477 Fiscal number: 501669477
Consolidated Turnover of 55.7 million Euros Decrease of 41.4% over 1 st quarter of 2020
In the first quarter of 2021, activity was marked in Portugal by the severity of a third Covid-19 wave and by the decree of a new general lockdown in January that lasted until the 19th of April, the second in 10 months, from which resulted in a new period of closure of restaurants and restrictions on those that remained in operation.
During this period, the Group's activity remained conditioned by:
In order to mitigate the damages, the working hours were suspended or reduced, the Group's companies in Portugal signed in January, the simplified lay-off and the "Progressive Resume Support" program, which covered about 60% of the employees, while in Spain, it remained with around 49% of employees in ERTE (equivalent to the lay-off), which resulted in support in the amount of 4.3 million Euros.
At the same time, the renegotiation of contracts continued, namely lease agreements aiming at their rebalancing, resulting in discounts of 1.6 million Euros.
In the impossibility of reaching an acceptable agreement with AENA, we were forced to file injunctions to stop AENA from executing bank guarantees that were presented to guarantee the fulfillment of obligations regarding from the lease agreements entered into, as in our understanding contractual rents are not due.
At the beginning of March, these injunctions were decreed. At the same time, we filed a suit in which we asked the court to rebalance the leases, in line with reductions in airport traffic.
In general terms, the declines observed in 2020, during the 1st lockdown were much more expressive than those seen in this one, with a faster recovery pace, despite the important restrictions to the operation of restaurants located in Shopping Centers and Airports.
In Spain, the operating limitations were different from region to region, with Madrid applying tighter restrictions as opposed to what happened in Barcelona.
However, the pace at which existing restrictions and limitations, and especially those affecting mobility between countries, will be lifted is unpredictable, as well as the resumption of consumer confidence levels, which does not allow to clearly define the moment when will see a recovery in pre-Covid sales levels, particularly in regions with a high proportion of tourist activities.
In this context, the Group, as far as possible, worked in order to keep some restaurants open and to reduce operating costs. At the same time, maintained a close articulation with financial institutions, to negotiate the extension of available financing lines.
Consequently, until April, we took advantage of the extension of the grace periods and State guaranteed funding deadlines:
Consolidated turnover in the first quarter of 55.7 million Euros, compared to 95.0 million Euros in the first quarter of 2020, which corresponds to a reduction of 41.4%.
| 3M 2019 | Var 21/19 | |||
|---|---|---|---|---|
| 54.6 | 92.1 | -40.7% | 98.9 | -44.7% |
| 0.8 | 2.4 | -65.9% | 3.0 | -73.6% |
| 0.2 | 0.6 | -64.6% | 0.8 | -75.1% |
| 55.7 | 95.0 | -41.4% | 102,8 | -45,8% |
| 3M 2021 - 3M 2020 - Var. 21/20 |
At the beginning of the first quarter of 2021, a new lockdown was decreed, which resulted in a new period of closure of the restaurants and limitations to the delivery, take-away and drive-thru services, remaining on March 31 closed about 25% of the total restaurants operated by Ibersol.
Despite the limited opening hours, channels and sales range, the Group maintained a high number of restaurants in operation:
| % Operating own stores | ||||||
|---|---|---|---|---|---|---|
| Month | Portugal | Spain | Angola | |||
| January 21 | 76% | 62% | 100% | |||
| February 21 | 74% | 65% | 100% | |||
| March 21 | 75% | 72% | 100% |
Despite the worsening of mobility restrictions, in the context of combating the third wave of the Covid-19 pandemic, this second lockdown had less significant impacts than occurred in March 2020. However, there were losses and recovery rates with different behaviors, depending on the geography and the weight of the segments operated in each of them.

In Portugal, the effects of the second lockdown were at the level of those registered in June 2020, when restrictive measures had already been lifted, showing a greater responsiveness of our operations and the adaptation of customers to different consumption habits.
In Spain, with a smaller number of restaurants with drives and locations that are more dependent on tourism, sales declines remained the same as in the last quarter of 2020, with a recovery starting in March, with the gradual lifting of restrictions on different regions.
Sales from restaurants located in Angola reflect gains in local currency, which do not include losses due to currency conversion, continuing to be the least penalized by the pandemic outbreak.
In this context, the monthly evolution of sales by segment illustrates the impact of the new lockdown in mid-January and the respective comparison with previous periods.

The concessions and catering segment continued to present greater difficulties in recovery, resulting from the reduced mobility of people which penalize the Travel channel and limitations on gatherings at events in the catering channel, with the cancellation and postponement of most of them.
Restaurants located in airports continue to be strongly affected by the reduction in air travel.
In Spain, where the group operates restaurants in nine different airports, passenger traffic dropped in the first quarter 85%, compared to pre-covid traffic in 2019, with airports located in the Canaries and Balearic Islands suffering less than urban airports in Barcelona and Madrid, which saw drops in passengers over 90% in February compared to the same period in 2019.
In Portugal, drops in passenger traffic at airports where the group is present amounted to 87%, behaving identically to Spain.
During the first quarter, in permanent contact with the operators, the closings and reopening of the restaurants located in the concessions were re-evaluated in order to adjust the offer to the expected traffic.
| SALES IN RESTAURANTS (euro million) |
3M 2021 3M 2020 Var. 21/20 | 3M 2019 | Var 21/19 | ||
|---|---|---|---|---|---|
| Restaurants | 11.8 | 21.6 | -45.1% | 24.0 | -50,7% |
| Counters | 38.5 | 49.2 | -21.9% | 51.3 | -25.0% |
| Concessions&Catering | 4.4 | 21,3 | -79,5% | 23,6 | -81,5% |
| Total Sales | 54.6 | 92.1 | -40.7% | 98.9 | -44.7% |
Restaurants, with dine-in service, recorded identical losses of June 2020, as a result of the occupation and operating hours limits, and consequently closure with the decree of a new lockdown in January.
However, the increase in delivery sales, which represented around 42% of total restaurant sales, through the boosting of internal capacity and greater articulation with home delivery operators, allowed reducing the impact of the new lockdown in the segments of restaurants and counters.
The counter segment proved, once again, to be more resilient to the pandemic restrictions, with fewer losses and a recovery at a faster pace compared to the first quarter of previous year, to which three factors contributed decisively:
The combination of these factors, allowed Burger King to have achieved sales growth compared to the same period of 2019, which allows the prospect of a faster return to pre-covid growths.
During the quarter, 5 restaurants were definitively closed in Spain, three of which were franchised and a new Burger King restaurant opened in Portugal.
The closure of the two equity restaurants in Spain resulted from the option of not renewing the lease contracts for two Pans restaurants.
At the end of the quarter, the total number of restaurants was 659 (550 equity and 109 franchises), as shown below:
| Nº of Restaurants | 2020 | 2021 | 2021 | ||
|---|---|---|---|---|---|
| 31-Dec | Openings | Transfer | Closures | 31/Mar | |
| PORTUGAL | 362 | 1 | 0 | 0 | 363 |
| Equity Restaurants | 361 | 1 | 0 | 0 | 362 |
| Pizza Hut | 97 | 97 | |||
| Okilo+MIIT+Ribs | 4 | 4 | |||
| Pans+Roulotte | 42 | 42 | |||
| Burger King | 107 | 1 | 108 | ||
| KFC | 35 | 35 | |||
| Pasta Caffé | 4 | 4 | |||
| Quiosques | 8 | 8 | |||
| Taco Bell | 4 | 4 | |||
| Coffee Shops | 27 | 27 | |||
| Catering | 10 | 10 | |||
| Concessions & Other | 23 | 23 | |||
| Franchise Restaurants | 1 | 1 | |||
| SPAIN | 248 | 5 | 243 | ||
| Equity Restaurants | 160 | 0 | 2 | 158 | |
| Pizza Móvil | 14 | 14 | |||
| Pizza Hut | 3 | 3 | |||
| Burger King | 38 | 38 | |||
| Pans | 30 | 2 | 28 | ||
| Ribs | 13 | 13 | |||
| FrescCo | 2 | 2 | |||
| KFC | 2 | 2 | |||
| Concessions | 58 | 58 | |||
| Franchise Restaurants | 88 | 0 | 3 | 85 | |
| Pizza Móvil | 8 | 1 | 7 | ||
| Pans | 48 | 1 | 47 | ||
| Ribs | 20 | 20 | |||
| FrescCo | 5 | 5 | |||
| SantaMaria | 7 | 1 | 6 | ||
| ANGOLA | 10 | 10 | |||
| KFC | 9 | 9 | |||
| Pizza Hut | 1 | 1 | |||
| Other Locations - Franchise | 3 | 0 | 0 | 3 | |
| Pans | 3 | 3 | |||
| Total Equity Restaurants | 531 | 1 | 0 | 2 | 530 |
| Total Franchise Restaurants | 92 | 0 | 0 | 3 | 89 |
| TOTAL | 623 | 1 | 0 | 5 | 619 |
The consolidated operating income of 1Q amounted to (14.1) million Euros compared to (6.4) million Euros, in the same period of 2020.
The new lockdown that led to the closure of the restaurants until mid-April, penalized again the operational performance, and it was not possible in this period to adjust the cost items to the reduction of sales, which inevitability led to increases in the weight of the items costs and inherent loss of profitability.
It should be noted that rental costs at airports in Spain are fully recognized, due to the lack of an agreement with AENA, which impact the operating result by approximately 7.0 million Euros.
| (million euros) | 3M 2021 | 96 | 3M 2020 | ಗಳ | var. |
|---|---|---|---|---|---|
| Turnover | 55,7 | 100,0% | 95,0 | 100,0% | -41,4% |
| Sales | 55,4 | 99,6% | 94,4 | 99,4% | -41,3% |
| Rendered services | 0,2 | 0.4% | 0,6 | 0,6% | -64.6% |
| Operating Costs | |||||
| Cost of sales | 14,4 | 25,9% | 23,9 | 25,2% | -39.7% |
| gross margin % | 74,1% | 74,8% | -0.7p.p. | ||
| External supplies and services | 15,4 | 27,7% | 21,2 | 22,3% | -27,3% |
| Personnel costs | 21,1 | 37,9% | 36,8 | 38,7% | -42,7% |
| Amortisation, depreciation and impairment losses of TFA, Rights of Use, Goodwill and IA |
21,3 | 38.3% | 21,3 | 22,5% | -0.1% |
| Other income/operating costs | -2,5 | -4,5% | -1,8 | -1,9% | 37,1% |
| Total operating costs | 69,7 | 125,3% | 101,5 | 106,8% | -31,3% |
| Operating Income | -14,1 | -25,3% | -6,4 | -6,8% | 118,8% |
| margin | -25,3% | -6,8% | -18.5p.p. | ||
| Ebitda | 7,2 | 13,0% | 14,9 | 15,7% | -51,5% |
| margin | 13,0% | 15,7% | -2.7p.p. |
Turnover amounted to 55.7 million Euros, having reduced 39.4 million Euros compared to the same period in 2020.
Gross margin was 74.1% of turnover, 0.7 p.p lower than the previous year (1Q20: 74.8%), reflecting the effects of an operation limited to concepts of greater commercial aggressiveness and with limitations on the sale of beverages.
Staff costs decreased by 42.7%, with the weight of this representing 37.9% of the turnover (1Q20: 38.7%).
During the first quarter and in order to protect jobs, the companies of the group joined ERTE and simplified Lay Off in Spain and Portugal and the Progressive Recovery Support program, under which support amounted to 4.3 million Euros.
External Supplies and services decreased 27.3%, representing 27.7% of turnover, which represents an increase of 5.4p.p compared to the same period (1Q 2020: 22.3%), in result of the increase in commissions paid to aggregators.
In the first quarter, the group held negotiations on service contracts, which helped to mitigate part of the losses resulting from the second lockdown, however, the increase in the weight of sales through delivery prevented a further reduction in the weight of this item.
On the other hand, as a result of the application of the "IFRS16 Practical Expedient" for dealing with benefits to previously agreed leases, 1.6 million Euros of rent discounts for the year 2021 are reflected, agreed by the lessors until March 31 and the suspension of minimum rents in shopping centres as a result of the application of Law 27-A/2020 in the period from January to March 2021.
As of March 31, however, negotiations on units located at airports in Spain were not concluded, as mentioned.
Other operating income and costs in the total amount of 2.5 million Euros represent an increase of 0.7 million Euros compared to the same period in 2020, a difference that results mainly from:
Amortisation, depreciation and impairment losses of TFA, Rights of Use, Goodwill and IA in the first quarter, totaled 21.3 million Euros, the same amount as in the same period in 2020, of which 13.6 million correspond to amortization of rights of use.
Therefore EBITDA amounted to 7.2 million Euros, a decrease of 51.5% over 1Q20.
Consolidated EBITDA margin stood at 13.0% of turnover which compares with 15.7% in the same period of the previous year.
Consolidated Financial Results were negative by 4.7 million Euros, 0.4 million Euros less than 1Q20.
| ((million euros) | 3M 2021 | % | 3M 2020 | % | var. |
|---|---|---|---|---|---|
| Financial Results | 4,7 | 8.4% | 5,1 | 5,4% | -8,0% |
| Financial expenses and losses | 4.9 | 8.8% | 5.4 | 5,7% | -9.4% |
| Financial income and gains | 0.2 | 0.4% | 0.3 | 0.4% | -29,1% |
Financial expenses and losses totalled 4.9 million Euros, which represents a reduction of 0.5 million Euros compared to the first quarter of 2020. A part of these expenses and losses corresponds to interest with leases in the amount of 3.9 million (4.3 million in 2020).
Net interest supported and commissions related to financing reached a total of 0.8 million Euros, which equals an average debt cost of 1.8%.
Total Assets amounted to 699.3 million Euros and Equity stood at 141.2 million Euros, representing 20.2% of assets.
CAPEX reached to 1.7 million Euros, essentially in expansion in Portugal.
Current liabilities amount to 163.0 million Euros, of which 78.9 million correspond to liabilities for leases and 25.9 million Euros to current loans. Lease liabilities include the amount of 24 million Euros related to the income from airports at Spain that we understand as not due, referring to the 2020 financial year.
Regarding to current loans, the Group has 45 million Euros in contracted credit lines that are unused, of which 12.5 million Euros with maturities over 1 year.
Consolidated liabilities reached 558.1 million Euros at 31 March 2021, which represents a reduction of 14.2 million Euros compared to the final result in 2020.
As at 31 March 2021, Equity stood at 141.2 million Euros, 15.2 million Euros reduction compared to the end of 2020.
| Consolidated Financial Position (million euros) |
31/03/2021 | 31/12/2020 | Var. |
|---|---|---|---|
| Total Assets | 699,3 | 728,7 | -29,4 |
| Total Equity | 141,2 | 156,4 | -15,2 |
| 10ans | 168.2 | 165.1 | 3,1 |
| Liability for leases | 327,9 | 329,0 | -1.1 |
| Other liabilities | 62,1 | 78,2 | -16.2 |
| Total Equity and Liabilities | 699,3 | 728,7 | -29,4 |
Net debt at 31th March 2021 amounted to 455.8 million Euros, 14.7 million Euros higher than at the end of 2020 (441.1 million Euros), with an increase in the "Gearing" to 76% (74% in 2020).
| (million euros) | 31/03/2021 | 31/12/2020 | var. |
|---|---|---|---|
| Total loans | 168,2 | 165.1 | 3,1 |
| Cash and bank deposits | -39.4 | -50,6 | -11,2 |
| Other current and non-current liabilities | -0,9 | -2.4 | -1,5 |
| Net Bank Debt | 127,8 | 112,1 | 15,8 |
| Liability for leases | 327,9 | 329.0 | -1,1 |
| Net Debt | 455,8 | 441,1 | 14,7 |
| Equity | 141,2 | 156.4 | -15.2 |
| Gearing (Net Debt/Net Debt + Equity) | 76% | 74% |
Recent IMF forecasts point to a 3.9% growth of GDP in Portugal and 6.4% in Spain, which indicates a slow and partial recovery, namely in business areas that depend on traffic and movement, such as airports and shopping centres.
At the date of publication of this report, and after the lifting of part of the restrictive measures, imposed following the new "lockdown" that affected Portugal and some regions of Spain in the first quarter, there was an increase in the rate of transmissibility in certain regions of Portugal, which could lead to a further worsening of the measures.
However, it is expected that they will be limited and circumscribed by region, possibly not compromising the pace of recovery observed in the months of April and May (value that we estimate below), which everything indicates will be the month with the best performance compared to the pre pandemic period in 2019.

With the acceleration of the vaccination process in Europe, it is expected that during the summer there will be a more marked recovery in the Spanish market, directly associated with increased mobility of people and recovery of tourism. For the month of June, Eurocontrol estimates a recovery in the increase in traffic in Europe of around 10 pp. compared to May, which will be directly reflected in the group's activity in this market.
Ibersol Group keeps the prevention/contingency plans in place and will resort, whenever possible, to labour protection mechanisms available, that allow for the minimisation of negative impacts for the group and its employees, despite everything indicating that we will enter in a more positive phase in that there will be a greater control over the effects of the pandemic outbreak.
In addition to the opening of a Burger King restaurant in the first quarter, we will continue with plans to expand brands and formats, which have shown greater resilience in this period, with the opening of 20 new restaurants.
In order to guarantee an adequate financial structure, we will continue negotiations with banking institutions in order to strengthen medium and long-term capital.
Porto, 31th May 2021
______________________________ António Carlos Vaz Pinto de Sousa
______________________________ António Alberto Guerra Leal Teixeira
______________________________ Juan Carlos Vázquez-Dodero
31 March 2021
| ASSETS | Notes | 31/03/2021 | 31/12/2020 | |
|---|---|---|---|---|
| Non-current | ||||
| Property, plant and equipment | 8 | 208 649 657 | 213 304 027 | |
| Rights of use | 7 | 270 429 482 | 281 632 588 | |
| Goodwill | 9 | 80 509 642 | 80 509 642 | |
| Intangible assets | 9 | 36 454 464 | 36 849 594 | |
| Financial investments - joint controlled subsidiaries and associated | 2 501 037 | 2 699 661 | ||
| Non-current financial assets | 1 132 330 | 574 737 | ||
| Other financial assets | 10 | 894 043 | 823 927 | |
| Other non-current assets Deferred tax |
11 | 7 662 212 17 984 223 |
7 743 025 14 914 797 |
|
| Total non-current assets | 6 | 626 217 090 | 639 051 998 | |
| Current | ||||
| Inventories | 10 062 723 | 11 602 015 | ||
| Income tax receivable Other financial assets |
10 | 170 409 28 295 |
169 241 1 618 259 |
|
| Other current assets | 13 | 23 417 393 | 25 745 207 | |
| Cash and cash equivalents | 12 | 39 421 870 | 50 550 293 | |
| Total current assets | 73 100 690 | 89 685 015 | ||
| Total Assets | 699 317 780 | 728 737 013 | ||
| EQUITY AND LIABILITIES | ||||
| EQUITY | ||||
| Capital and reserves attributable to shareholders | ||||
| Share capital | 36 000 000 | 36 000 000 | ||
| Own shares Share premium |
-11 180 516 469 937 |
-11 180 516 469 937 |
||
| Legal reserves | 1 629 598 | 1 629 598 | ||
| Translation reserve | -12 319 432 | -12 821 109 | ||
| Other Reserves & Retained Earnings | 142 174 754 | 197 372 003 | ||
| Net profit for the period | -15 726 604 | -55 197 249 | ||
| 141 047 737 | 156 272 664 | |||
| Non-controlling interests | 120 896 | 133 241 | ||
| Total Equity | 141 168 633 | 156 405 905 | ||
| LIABILITIES | ||||
| Non-current | ||||
| Loans | 14 | 142 272 088 | 145 494 956 | |
| Lease liabilities Deferred tax |
14 | 249 031 982 3 698 595 |
254 632 020 3 896 164 |
|
| Provisions | 33 257 | 33 257 | ||
| Derivative financial instrument | 63 078 | 63 078 | ||
| Other non-current liabilities | 6 026 | 6 026 | ||
| Total non-current liabilities Current |
395 105 026 | 404 125 501 | ||
| Loans | 14 | 25 903 900 | 19 573 625 | |
| Lease liabilities | 14 | 78 885 787 | 74 382 513 | |
| Accounts payable to suppliers and accrued costs | 15 | 47 318 515 | 61 958 343 | |
| Income tax payable | 15 809 | 15 329 | ||
| Other current liabilities | 16 | 10 920 110 | 12 275 797 | |
| Total current liabilities | 163 044 121 | 168 205 607 | ||
| Total Liabilities | 558 149 147 | 572 331 108 | ||
| Total Equity and Liabilities | 699 317 780 | 728 737 013 |
Porto, 31 May 2021 The Board of Directors,
(values in euros)
| Notes | 2021 | 2020 | |
|---|---|---|---|
| Sales | 6 | 55 449 235 | 94 434 159 |
| Rendered services | 6 | 209 337 | 592 135 |
| Cost of sales | -14 428 494 | -23 914 589 | |
| External supplies and services Personnel costs |
-15 434 499 -21 075 218 |
-21 231 234 -36 809 974 |
|
| Amortisation, depreciation and impairment losses of TFA, Rights of | |||
| Use, Goodwill and IA | 7, 8 e 9 | -21 312 868 | -21 336 709 |
| Other operating gains (losses) | 2 502 344 | 1 825 569 | |
| Operating Income | -14 090 163 | -6 440 643 | |
| Financial expenses and losses | 17 | -4 924 767 | -5 434 549 |
| Financial income and gains | 17 | 245 749 | 346 629 |
| Gains (losses) in associated and joint controlled sub. - Equity method | -198 624 | -14 448 | |
| Profit before tax | -18 967 805 | -11 543 011 | |
| Income tax | 18 | 3 228 856 | 2 538 182 |
| Net profit | -15 738 949 | -9 004 829 | |
| Other comprehensive income: | |||
| Change in currency conversion reserve (net of tax and that can be | |||
| recycled for results) | 501 677 | -350 820 | |
| TOTAL COMPREHENSIVE INCOME | -15 237 272 | -9 355 649 | |
| Net profit attributable to: Owners of the parent |
-15 726 604 | -8 985 702 | |
| Non-controlling interest | -12 345 | -19 126 | |
| -15 738 949 | -9 004 828 | ||
| Total comprehensive income attributable to: | |||
| Owners of the parent | -15 221 198 | -9 336 522 | |
| Non-controlling interest | -12 345 | -19 126 | |
| -15 233 543 | -9 355 648 | ||
| Earnings per share: | 19 | ||
| Basic | -0,49 | -0,28 | |
| Diluted | -0,49 | -0,28 |
Porto, 31 May 2021 The Board of Directors,
(value in euros)
| Ass ign ed t har eho lder o s s |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Not e |
Sha re C apit al |
Ow n Sha res |
Sha re Pre miu m |
Leg al Res erv es |
Tra nsla tion Res erv e |
Oth er Res es & erv Ret aine d Ear nin gs |
Net Pro fit |
Tot al p nt are ity equ |
Non trol ling con inte rest s |
Tot al Equ ity |
|
| Bal Jan y 20 20 n 1 anc e o uar |
36 0 00 0 00 |
-11 180 516 |
469 937 |
1 07 5 5 11 |
-10 355 553 |
180 376 862 |
17 5 49 2 28 |
213 935 469 |
293 007 |
214 228 477 |
|
| Cha s in the riod nge pe : App lica tion of t he c olid ated fit fr 201 9: ons pro om |
|||||||||||
| T fer t nd r etai ned ults rans o re serv es a res Con ion - A la |
17 5 49 2 28 |
-17 549 228 |
- | - | |||||||
| vers rese rves ngo Net soli date d in e fo r the thr onth ded con com ee m s en 1 M arch on 3 , 20 20 |
-350 820 |
-8 9 85 7 02 |
-350 820 -8 9 85 7 02 |
-19 126 |
-350 820 -9 0 04 8 28 |
||||||
| Tot al c han in the riod ges pe |
- | - | - | - | -350 820 |
17 5 49 2 28 |
-26 534 930 |
-9 3 36 5 22 |
-19 126 |
-9 3 55 6 48 |
|
| Net fit pro |
-8 9 85 7 02 |
-8 9 85 7 02 |
-19 126 |
-9 0 04 8 28 |
|||||||
| Tot al c rehe nsiv e in omp com e |
-9 3 36 5 22 |
-19 126 |
-9 3 55 6 48 |
||||||||
| Tra ctio ith ital in the riod nsa ns w cap own ers pe |
|||||||||||
| App lica tion of t he c olid ated fit fr 201 9: ons pro om |
|||||||||||
| P aid divi den ds |
- | - | |||||||||
| - | - | - | - | - | - | - | - | - | |||
| Bal n 3 1 M h 20 20 anc e o arc |
36 0 00 0 00 |
-11 180 515 |
469 937 |
1 07 5 51 1 |
-10 706 373 |
197 926 090 |
-8 9 85 7 02 |
204 598 946 |
273 88 1 |
204 872 828 |
|
| Bal Jan y 20 21 n 1 anc e o uar |
36 0 00 0 00 |
-11 180 516 |
469 937 |
1 62 9 59 8 |
-12 821 109 |
197 372 003 |
-55 197 249 |
156 272 664 |
133 24 1 |
156 405 905 |
|
| Cha s in the riod nge pe : lica tion of t he c olid ated fit fr 202 0: |
|||||||||||
| App ons pro om T fer t nd r etai ned ults rans o re serv es a res |
554 087 |
-55 751 336 |
55 197 249 |
||||||||
| Con ion - A la vers rese rves ngo |
501 677 |
- 501 677 |
- 501 677 |
||||||||
| Net soli date d in e fo r the thr onth ded con com ee m s en |
|||||||||||
| 1 M arch on 3 , 20 21 |
-15 726 604 |
-15 726 604 |
-12 345 |
-15 738 949 |
|||||||
| Tot al c han in the riod ges pe |
- | - | - | 554 087 |
501 677 |
-55 751 336 |
39 4 70 6 45 |
-15 224 927 |
-12 345 |
-15 237 272 |
|
| Net fit pro |
726 604 -15 |
726 604 -15 |
-12 345 |
738 949 -15 |
|||||||
| Tot al c rehe nsiv e in omp com e |
-15 224 927 |
-12 345 |
-15 237 272 |
||||||||
| Tra ctio ith ital in the riod nsa ns w cap own ers pe |
|||||||||||
| App lica tion of t he c olid ated fit fr 202 0: ons pro om |
|||||||||||
| P aid divi den ds |
- | - | |||||||||
| - | - | - | - | - | - | - | - | - | - | ||
| Bal n 3 1 M h 20 21 anc e o arc |
36 0 00 0 00 |
-11 180 516 |
469 937 |
2 18 3 68 5 |
-12 319 432 |
141 620 667 |
-15 726 604 |
141 047 737 |
120 896 |
141 168 633 |
Porto, 31 May 2021
The Board of Directors,
(value in euros)
| Three months period ended 31 | ||||
|---|---|---|---|---|
| March | ||||
| Note | 2021 | 2020 | ||
| Cash Flows from Operating Activities | ||||
| Receipts from clients | 56 338 432 | 98 282 450 | ||
| Payments to supliers | -30 267 810 | -51 918 816 | ||
| Staff payments | -16 475 289 | -27 263 141 | ||
| Flows generated by operations | 9 595 333 | 19 100 493 | ||
| Payments/receipt of income tax | -15 391 | 7 233 | ||
| Other paym./receipts related with operating activities | -6 429 705 | -12 037 828 | ||
| Flows from operating activities (1) | 3 150 237 | 7 069 898 | ||
| Cash Flows from Investment Activities | ||||
| Receipts from: | ||||
| Financial investments | 54 926 | 32 528 | ||
| Interest received | 17 | 245 991 | 247 040 | |
| Other financial assets | 1 749 987 | 900 452 | ||
| Payments for: | ||||
| Financial Investments | 58 642 | 65 863 | ||
| Other financial assets | 612 520 | 0 | ||
| Tangible fixed assets | 7 734 076 | 12 626 145 | ||
| Intangible assests | 1 526 281 | 1 042 404 | ||
| Flows from investment activities (2) | -7 880 615 | -12 554 392 | ||
| Cash flows from financing activities | ||||
| Receipts from: | ||||
| Loans obtained | 14 | 3 458 642 | 22 500 000 | |
| Payments for: | ||||
| Loans obtained | 14 | 547 809 | 2 741 493 | |
| Leases agreements | 14 | 4 442 104 | 20 991 593 | |
| Interest and similar costs | 17 | 4 883 914 | 1 122 714 | |
| Flows from financing activities (3) | -6 415 185 | -2 355 800 | ||
| Change in cash & cash equivalents (4)=(1)+(2)+(3) | -11 145 563 | -7 840 294 | ||
| Cash & cash equivalents at the start of the period | 50 549 377 | 34 684 804 | ||
| Cash & cash equivalents at end of the period | 12 | 39 403 814 | 26 844 510 | |
Porto, 31 May 2021 The Board of Directors,
(Values in euros)
IBERSOL, SGPS, SA (Group or Ibersol) with head office at Praça do Bom Sucesso, Edifício Península n.º 105 a 159 – 9º, 4150-146 Porto, Portugal. Ibersol's subsidiaries (jointly called "the Group"), operate a network of 659 units in the restaurant segment through the brands Pizza Hut, Pans & Company, Ribs, FresCo, SantaMaria, Kentucky Fried Chicken, Burger King, Quiosques, Pizza Móvil, Miit, Taco Bell, Sol, Silva Carvalho Catering e Palace Catering, coffe counters and other concessions. The group has 530 units which it operates and 89 units under a franchise contract. Of this universe, 363 are based in Portugal, of which 362 are owned and 1 franchised, and 243 are based in Spain, spread over 158 own establishments and 85 franchisees, and 10 in Angola and 3 in other locations.
Ibersol is a public limited company listed on the Euronext of Lisbon.
Ibersol SGPS parent company and ultimate parent entity is ATPS - SGPS, S.A..
In the first quarter of 2021, activity was marked in Portugal by the severity of a third Covid-19 wave and by the decree of a new general lockdown in January that lasted until the 19th of April, the second in 10 months, from which resulted in a new period of closure of restaurants and restrictions on those that remained in operation.
During this period, the Group's activity remained conditioned by:
In order to mitigate the damages, the working hours were suspended or reduced, the Group's companies in Portugal signed in January, the simplified lay-off and the "Progressive Resume Support" program, which covered about 60% of the employees, while in Spain, it remained with around 49% of employees in ERTE (equivalent to the lay-off), which resulted in support in the amount of 4.3 million euros.
At the same time, the renegotiation of contracts continued, namely lease agreements aiming at their rebalancing, resulting in discounts of 1.6 million euros.
In the impossibility of reaching an acceptable agreement with AENA, we were forced to file injunctions to stop AENA from executing bank guarantees that were presented to guarantee the fulfillment of obligations regarding from the lease agreements entered into, as in our understanding contractual rents are not due.
At the beginning of March, these injunctions were decreed. At the same time, we filed a suit in which we asked the court to rebalance the leases, in line with reductions in airport traffic.
In general terms, the declines observed in 2020, during the 1st lockdown were much more expressive than those seen in this one, with a faster recovery pace, despite the important restrictions to the operation of restaurants located in Shopping Centers and Airports.
In Spain, the operating limitations were different from region to region, with Madrid applying tighter restrictions as opposed to what happened in Barcelona.
However, the pace at which existing restrictions and limitations, and especially those affecting mobility between countries, will be lifted is unpredictable, as well as the resumption of consumer confidence levels, which does not allow to clearly define the moment when will see a recovery in pre-Covid sales levels, particularly in regions with a high proportion of tourist activities.
In this context, the Group, as far as possible, worked in order to keep some restaurants open and to reduce operating costs. At the same time, maintained a close articulation with financial institutions, to negotiate the extension of available financing lines.
Consequently, until April, we took advantage of the extension of the grace periods and State guaranteed funding deadlines:
The main accounting policies adopted in the preparation of these consolidated financial statements are described below. These policies have been applied consistently in comparative periods.
These consolidated interim financial statements were prepared according to the international standard nº. 34 – Interim Financial Report, and therefore do not include all the information required by the annual financial statements, and should be read together with the company's financial statements for the period ended 31 December 2020.
The consolidated interim financial statements have been prepared in accordance with the historical cost principle, changed to fair value in the case of derivative financial instruments.
The accounting policies applied on 31 March 2021 are identical to those applied for preparing the financial statements of 31 March and 31 December 2020, except for the exchange currency differences included in other income / other operating costs and excluded from net financing cost.
These financial statements were approved by the Board of Directors and authorised for emission on 31 May 2021.
The accounting standards and interpretations recently issued, which came into force and which the Group applied in the preparation of its financial statements, are as follows:
a) Changes to references to the conceptual structure in IFRS standards
In March 2018, the IASB issued a comprehensive set of concepts for financial reporting, the revised Conceptual Framework for financial reporting (Conceptual Framework), which aims to update, in existing standards, the references and citations of the existing version of the Conceptual Framework or the which was replaced in 2010, replacing them with references to the revised Conceptual Framework.
The revised Conceptual Framework has an effective adoption date of January 1, 2020 for companies that use the Conceptual Framework to develop accounting policies when no IFRS standard applies to a specific transaction.
The adoption of this standard did not impact the group's financial statements.
b) IFRS 3 (amendment), "Business definition" (effective for annual periods beginning on or after 1 January 2020). The intention of changing the standard is to overcome the difficulties that arise when an entity determines whether it has acquired a business or a set of assets.
c) IAS1 and IAS 8 (amendment), "Definition of material" (to be applied in annual periods beginning on or after 1 January 2020). The intention of changing the standard is to clarify the definition of material and align the definition used in international financial reporting standards.
d) Reform of the interest rate reference (issued on September 26, 2019, to be applied in years beginning on or after January 1, 2020). This reform aims to change the standards of financial instruments, provided for in IFRS 9 Financial Instruments, IAS 39 Financial Instruments: Recognition and Measurement and IFRS 7 Financial Instruments: Disclosures.
d) IFRS 16 (amendment), "Leases" (issued on May 28, 2020, to be applied in annual periods beginning on or after June 1, 2020). The general objective of this change is to allow tenants, with a practical expedient, to handle the changes / concessions related to COVID-19. The change does not affect landlords.
These standards and amendments had no material impact on the Group's consolidated financial statements, except for the amendment to IFRS16. The Group treated the rental bonuses related to Covid 19 as not being a modification to the lease agreement, recognizing the gain obtained from the lessors for the discounts applied to rentals in the Condensed Income Statement and Other Interim Consolidated Comprehensive Income, in the amount of 1.6 million euros.
In the first three months of 2021, the EU did not publish any regulation on the adoption of new standards, changes or interpretations that have not yet been applied by the Group.
New standards, amendments and interpretations issued by the IASB and IFRIC, but not yet adopted by the EU:
a) IAS 1 - Presentation of Financial Statements: Disclosure of Accounting Policies (amendments). Issued in February 2021, it is expected to become effective for the years beginning on January 1, 2023;
b) IAS 8 - Accounting Policies. Changes in accounting estimates and errors: Definition of accounting estimates (changes). Issued in February 2021, it is expected to become effective for the years beginning on January 1, 2023;
c) IFRS 16 Leases: Income concessions related to Covid-19 after 30 June 2021 (changes). Issued in March 2021, it is expected to become effective for the years beginning on January 1, 2023.
The group's activities are exposed to a number of financial risk factors: market risk (including currency exchange risk, fair value risk associated to the interest rate and price risk), credit risk, liquidity risk and cash flow risks associated to the interest rate. The group maintains a risk management program that focuses its analysis on financial markets to minimise the potential adverse effects of those risks on the group's financial performance.
Financial risk management is headed by the Financial Department based on the policies approved by the Board of Directors. The treasury identifies, evaluates and employs financial risk hedging measures in close cooperation with the group's operating units. The Board provides principles for managing the risk as a whole and policies that cover specific areas, such as the currency exchange risk, the interest rate risk, the credit risk and the investment of surplus liquidity.
With regard to exchange rate risk, the Group follows a natural hedge policy using financing in local currency. Since the Group is mainly present in the Iberian market, bank loans are mainly denominated in euros and the volume of purchases outside the Euro zone are of irrelevant proportions.
The Group's main source of exposure comes from investment outside the Euro zone, namely from the operation it is being developed in Angola, which is still small and losing importance in the group's activity. The imbalances of the Angolan economy lead to a shortage of foreign currency in Angola, so the devaluation of the Kwanza is a risk to be considered. Financing contracted by Angolan subsidiaries is denominated in the local currency, the same currency in which income is generated. Given the limitations on payments abroad, the group adopted a policy of monthly monitoring of credit balances in foreign currency and its full coverage with the acquisition of Treasury Bonds of the Republic of Angola, indexed to the USD.
Currency exchange rate used for conversion of the transactions and balances denominated in Kwanzas, were respectively:
| Mar/21 | |||
|---|---|---|---|
| Euro exchange rates | (x | Rate on March, 31 | Average interest 1st |
| foreign currency per 1 Euro) | 2021 | Trimester 2021 | |
| Kwanza de Angola (AOA) | 732,601 | 759,878 | |
| Dec/20 | ||||
|---|---|---|---|---|
| Euro exchange rates | (x | Rate on December, | Average interest rate | |
| foreign currency per 1 Euro) | 31 2020 | year 2020 | ||
| Kwanza de Angola (AOA) | 796,813 | 703,730 |
ii) Price risk
The Group is not greatly exposed to price risk.
With the exception of the Angola Treasury Bonds, the Group has no significant interest-bearing assets. Therefore, profit and cash flows from investment activities are substantially independent of changes in market interest rate. Regarding the Angolan State treasury bonds, interest is fixed, so there is also no risk.
The Group's interest rate risk follows its liabilities, in particular long-term loans. Loans issued with variable rates expose the group to the cash flow risk associated to interest rates. Loans with fixed rates expose the group to the risk of the fair value associated to interest rates. At the current interest rates, in financing of longer maturity periods the group has a policy of fixing interest rates of at least 30% of the outstanding amount.
Unpaid debt bears variable interest rate, part of which has been the object of an interest rate swap. Interest rate swap contracts to hedge the interest rate risk of part of the loans (commercial paper) of 19 million Euros are subject to interest maturities and repayment plans identical to the terms of the loans. A loan of 20 million Euros with fixed rate debt is contracted.
Based on simulations performed on 31 March 2021, an increase of 100 basis points in the interest rate index, maintaining other factors constant, would have a negative impact in the net profit of 126,000 Euros (610,000 Euros in December 2020).
The main activity of the Group is performed with sales paid in cash, or debit or credit card, so the Group has no significant credit risk concentrations. Regarding customers, the risk is limited to the Catering business and sales of merchandise to franchisees representing less than 2.2% of the consolidated turnover. The Group has policies to ensure that credit sales are made to customers with an appropriate credit history. The Group has policies that limit the amount of credit that customers have access to.
The Group's cash and cash equivalents include mainly deposits resulting from cash provided by sales and its deposits in current accounts. Excluding these amounts, the amount of financial investments at 31 March 2021, is not significant, with the exception of the above mentioned Treasury Bonds of the Republic of Angola in the amount of one million Euros, subject to country risk.
Deposits and other financial investments are spread over several credit institutions; therefore there is not a concentration of these financial assets.
Liquidity risk management implies maintaining a sufficient amount of cash and bank deposits, the feasibility of consolidating the floating debt through a suitable amount of credit facilities and the capacity to liquidate market positions. Treasury needs are managed based on the annual plan that is reviewed every quarter and adjusted daily. Related with the dynamics of the underlying business operations, the group's treasury strives to maintain the floating debt flexible by maintaining credit lines available.
For this purpose, short-term bank loans are considered to expire on the renewal date and that commercial paper contracts expire on the termination dates, although renewal is usual.
At 31 March 2021, current liabilities reached 163 million Euros, compared with 73 million Euros in current assets. This disequilibrium is, on one hand, a financial characteristic of this business and, on the other hand, it is due to some Commercial Paper programs, with termination clauses, in which reimbursement on the termination date is considered regardless of the terms for which they are contracted and still circumstantially the option for issuance under contracts of lesser maturity at the expense of other programs of greater maturity that are left unused and consequently with amounts available for coverage. Loans in the form of commercial paper issues are classified as non-current liabilities when they are guaranteed to be placed for a period of more than one year and it is the intention of the Group's Board of Directors to use this funding source for a period of more than one year. Considering, the expected operating cash flows and, if necessary, the commercial paper and the contracted credit lines, the amounts of which have not yet been used, are sufficient to settle almost all current liabilities.
Even with reduced use of the group has contracted a significant amount of short-term lines. On 31 March 2021, the short term liquidity cash flow amounted to 14 million Euros and were not used. Investments in term deposits and other application of 40 million Euros, match 24% of liabilities paid.
The following table shows the Group financial liabilities (relevant items), considering contractual cash-flows:
| until March 2022 | from March 2022 to 2039 | |
|---|---|---|
| Bank loans and overdrafts | 25 903 900 | 142 272 088 |
| Lease liabilities | 78 885 787 | 249 031 982 |
| Other non-current liabilities | - | 6 026 |
| Accounts payable to suppliers and | ||
| accrued costs | 37 138 007 | - |
| Other current liabilities | 5 664 428 | - |
| Total 147 592 122 |
391 310 096 |
3.2 Capital risk
The company aims to maintain an equity level suitable to the characteristics of its main business (cash sales and account payable) and to ensure continuity and expansion. The capital structure balance is monitored based on the gearing ratio (defined as: (net remunerated debt / net remunerated debt + equity)) in order to place the ratio within a 50%-75% range.
As at 31 March 2021 and 31 December 2020 the gearing ratio was of 76% and 74%, respectively, as follows:
| mar/21 | Dec-20 | ||
|---|---|---|---|
| Lease liabilities | 327 917 769 | 329 014 533 | |
| Bank loans | 168 175 988 | 165 068 581 | |
| Other financial assets | -922 338 | -2 442 186 | |
| Cash and bank deposits | -39 421 870 | -50 550 293 | |
| Net indebtedness | 455 749 549 | 441 090 634 | |
| Equity | 141 168 633 | 156 405 905 | |
| Total capital | 596 918 182 | 597 496 539 | |
| Gearing ratio | 76% | 74% |
In restaurants where it operates with international brands, the group enters into long-term franchise agreements: 20 years for Burger King and 10 years for Pizza Hut, Taco Bell and KFC, which are renewable for another 10 years at the franchise's option, provided certain obligations have been fulfilled.
It has become practical for these contracts to be renewed. However, nothing obliges the franchisees to do so, so the risk of non-renewal may be verified.
In these contracts it is normal to contract the payment of an "Initial Fee" at the beginning of each contract and a "Renewall Fee" at the end of the initial period, in addition to a royalty of marketing operations on the sales made.
Periodically, development contracts are negotiated which guarantee the right to open new restaurants.
The fair value of financial instruments commercialised in active markets (such as publicly negotiated derivatives, securities for negotiation and available for sale) is determined based on the listed market prices on the consolidated statement of financial position date. The market price used for the group's financial assets is the price received by the shareholders in the current market. The market price for financial liabilities is the price to be paid in the current market.
The nominal value of accounts receivable (minus impairment adjustments) and accounts payable is assumed to be as approximate to its fair value. The fair value of financial liabilities is estimated by updating future cash flows contracted at the current market interest rate that is available for similar financial instruments.
Estimates and judgements are continuously evaluated and are based on past experience and on other factors, including expectations regarding future events that are believed to be reasonably probable within the respective circumstances.
The group makes estimates and outlines premises about the future. Generally, accounting based on estimates rarely corresponds to the real reported results. Estimates and premises that present a significant risk of leading to a material adjustment in the accounting value of the assets and liabilities in the following year are described below:
a) Goodwill impairment analysis, financial investments in associated and jointly controlled companies, rights of use, property, plant and equipment and intangible assets.
Impairment analyses require the determination of the fair value and / or the use value of these assets (or of some CGU). This process requires a high number of judgments, namely the estimation of future cash flows associated with the assets or the respective CGU and the determination of an appropriate discount rate for calculating the present value of said cash flows. In this regard, the Group has, once again, established the requirement to use the maximum possible amount of observable market data. It also established mechanisms for monitoring calculations based on the critical challenge of the reasonableness of the assumptions used, their coherence and consistency (in similar situations).
Deferred tax assets are recognized only when there are reasonable expectations of sufficient future taxable income to use these deferred tax assets. At the end of each year, a review of the deferred taxes recorded is made, as well as of the unrecognized taxes, which are reduced whenever their future use is no longer probable or recorded, provided that, and to the extent that, it becomes probable the generation of taxable profits in the future that allow their recovery.
In order to determine the estimated impacts of adopting IFRS 16, the Group makes estimates on lease terms and their incremental financing rates, when there is no information on the implicit interest rate, which incorporate specific market and entities own risks that require the Group to make relevant judgments and estimates, such as the lease term until Ibersol's unilateral Break Clauses, as well as any estimates and judgments used in the application of the practical file of IFRS 16.
5.1. The following Group companies were included in the consolidation perimeter as at 31 March 2021, 31 December 2020 and 31 March 2020:
| % Shareholding | ||||
|---|---|---|---|---|
| Company | Head Office | mar/21 | Dec/20 | mar/20 |
| Parent company | ||||
| Ibersol SGPS, S.A. | Porto | parent | parent | parent |
| Subsidiary companies | ||||
| Iberusa Hotelaria e Restauração, S.A. Ibersol Restauração, S.A. Ibersande Restauração, S.A. Ibersol Madeira e Açores Restauração, S.A. Ibersol - Hotelaria e Turismo, S.A. Iberking Restauração, S.A. Iberaki Restauração, S.A. Restmon Portugal, Lda Vidisco, S.L. Inverpeninsular, S.L. (c ) Charlotte Develops, SL Asurebi SGPS, S.A. Firmoven Restauração, S.A. IBR - Sociedade Imobiliária, S.A. Eggon SGPS, S.A. Anatir SGPS, S.A. Lurca, SA Sugestões e Opções-Actividades Turísticas, S.A José Silva Carvalho Catering, S.A (a) Iberusa Central de Compras para Restauração ACE (b) Vidisco, Pasta Café Union Temporal de Empresas Maestro - Serviços de Gestão Hoteleira, S.A. SEC - Eventos e Catering, S.A. IBERSOL - Angola, S.A. HCI - Imobiliária, S.A. Ibergourmet Produtos Alimentares (ex-Gravos 2012, S.A.) Porto Lusinver Restauracion, S.A. The Eat Out Group S.L.U. Pansfood, S.A.U. Foodstation, S.L.U Dehesa de Santa Maria Franquicias, S.L. Cortsfood, S.L. Volrest Aldaia, S.L |
Porto Porto Porto Funchal Porto Porto Porto Porto Vigo - Espanha Vigo - Espanha Vigo - Espanha Porto Porto Porto Porto Porto Madrid-Espanha Porto Porto Porto Vigo - Espanha Porto Porto Luanda - Angola Luanda - Angola Vigo - Espanha Barcelona - Espanha Barcelona - Espanha Barcelona - Espanha Barcelona - Espanha Barcelona - Espanha Vigo - Espanha |
100% 100% 100% 100% 100% 100% 100% 61% 100% 100% - 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50% 100% |
100% 100% 100% 100% 100% 100% 100% 61% 100% 100% - 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50% 100% |
100% 100% 100% 100% 100% 100% 100% 61% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50% 100% |
| Volrest Alcala, S.L Volrest Alfafar, S.L. Volrest Rivas, S.L. Voesmu Restauracion, SL |
Vigo - Espanha Vigo - Espanha Vigo - Espanha Vigo - Espanha |
100% 100% 100% 100% |
100% 100% 100% 100% |
100% 100% 100% - |
| Associated companies Ziaicos - Serviços e gestão, Lda |
Porto | 40% | 40% | 40% |
| Companies controlled jointly | ||||
| UQ Consult - Serviços de Apoio à Gestão, S.A. | Porto | 50% | 50% | 50% |
(a) Company consortium agreement that acts as the Purchasing and Logistics Centre and provides the respective restaurants with raw materials and maintenance services. (b) Union Temporal de Empresas which was founded in 2005 and that during the year functioned as the Purchasing Centre in Spain by providing raw materials to the respective restaurants. (c ) As at 30 November 2020, the subsidiary Charlotte Develops, SL merged into the subsidiary Inverpeninsular, S.L ..
Head-office is the business development location of each listed entity.
The subsidiary companies were included in the consolidation by the full consolidation method. UQ Consult, the jointly controlled entity and the associated Ziaicos, was subject to the equity method according to the group's shareholding in this company.
The shareholding percentages in the indicated companies imply an identical percentage in voting rights.
5.2. Changes to the consolidation perimeter
5.2.1. Acquisition of new companies
In the three months period ended on 31 March 2021 there were no acquisitions of subsidiaries.
5.2.2. Disposals
In the three months period ended 31 March 2021 there were no disposals of subsidiaries.
Ibersol Administration monitors the business based on the following segmentation:
| SEGMENT | BRANDS | ||||||
|---|---|---|---|---|---|---|---|
| Restaurants | Pizza Hut | Pasta Caffe | Pizza Movil | FresCo | Ribs | StaMaria | |
| Counters | KFC | O'Kilo | Miit | Burger King | Pans & C.ª | Coffee Counters Taco Bell | |
| Concessions | |||||||
| and catering | Sol (SA) | Concessions | Catering | Convenience stores | Travel |
| Restaurants Counters |
Concessions and Catering |
Other, write off and adjustments |
Total Group | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | 2021 | 2020 | |
| Turnover | 12 315 758 | 23 065 334 | 38 931 701 | 50 484 697 | 4 381 461 | 21 385 196 | 29 652 | 91 066 | 55 658 572 | 95 026 294 |
| Operating income net of Amortization, deprec. and impairment losses Amortization, depreciation and impairment losses |
755 734 -3 069 137 |
2 154 085 -3 145 178 |
6 101 915 -7 972 551 |
7 539 814 -6 840 895 |
293 864 | 5 086 696 -9 966 103 -10 717 138 |
71 192 -305 077 |
115 472 -633 498 |
7 222 705 | 14 896 066 -21 312 868 -21 336 709 |
| Operating income | -2 313 404 | -991 093 | -1 870 635 | 698 919 | -9 672 239 | -5 630 442 | -233 885 | -518 026 | -14 090 163 | -6 440 642 |
| Financial gains (losses) | -4 679 018 | -5 087 920 | ||||||||
| Financial gains (losses) | -198 624 | -14 448 | ||||||||
| Income tax | 3 228 856 | 2 538 182 | ||||||||
| Net profit | -15 738 949 | -9 004 828 | ||||||||
| Total assets allocated | 110 057 174 105 414 117 290 847 553 318 233 323 265 497 415 304 021 349 10 205 301 11 435 038 | 676 607 443 739 103 827 |
Unallocated assets and liabilities arising from investment, financing and tax activities are presented as follows:
Total liabilities allocated 33 849 269 41 172 121 127 595 262 128 356 772 224 373 970 234 112 506 377 175 1 185 355 386 195 676 404 826 754
| Mar/21 | Mar/20 | ||||
|---|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | ||
| Deferred taxes | 17 984 223 | 3 698 595 | 6 568 561 | 8 371 643 | |
| Current taxes | 170 409 | 15 809 | 1 438 117 | 991 070 | |
| Current bank loans | - | 25 208 259 | - | 30 428 507 | |
| Non current bank loans | - | 142 967 729 | - | 116 197 761 | |
| Derivative financial instrument | - | 63 078 | - | 128 699 | |
| Non-current financial assets | 1 132 330 | - | 468 561 | - | |
| Financial investments - joint controlled subsidiaries | 2 501 037 | - | 2 551 888 | - | |
| Other financial assets | 922 338 | - | 15 686 308 | - | |
| Total | 22 710 337 | 171 953 470 | 26 713 435 | 156 117 680 |
| Mar/21 | Mar/20 | ||||
|---|---|---|---|---|---|
| Assets | Liabilities | Assets | Liabilities | ||
| Allocated by segment | 676 607 443 | 386 195 676 | 739 103 827 | 404 826 754 | |
| Not allocated | 22 710 337 | 171 953 470 | 26 713 435 | 156 117 680 | |
| 699 317 780 | 558 149 147 | 765 817 262 | 560 944 435 |
As at 31 March 2021 and 2020 income and non-current assets by geography is presented as follows:
| 31 MARCH 2021 | Portugal | Angola | Spain | Group |
|---|---|---|---|---|
| Turnover | 36 778 082 | 1 919 310 | 16 961 180 | 55 658 572 |
| Property, plant and equipment and intangible assets | 169 468 425 | 18 320 479 | 57 315 217 | 245 104 121 |
| Rights of use | 71 756 996 | 607 597 | 198 064 889 | 270 429 482 |
| Goodwill | 7 474 768 | 130 714 | 72 904 160 | 80 509 642 |
| Deferred tax asset | 2 269 330 | - | 15 714 893 | 17 984 223 |
| Financial investments - joint controlled subsidiaries | 2 501 037 | - | - | 2 501 037 |
| Non-current financial assets | 732 330 | - | 400 000 | 1 132 330 |
| Other financial assets | - | 894 043 | - | 894 043 |
| Other non-current assets | - | - | 7 662 212 | 7 662 212 |
| Total non-current assets | 254 202 886 | 19 952 833 | 352 061 371 | 626 217 090 |
| 31 MARCH 2020 | Portugal | Angola | Spain | Group |
|---|---|---|---|---|
| Turnover | 54 507 287 | 2 526 009 | 37 992 998 | 95 026 294 |
| Property, plant and equipment and intangible assets | 154 216 620 | 21 599 312 | 75 021 500 | 250 837 432 |
| Rights of use | 89 554 502 | 1 082 385 | 221 746 183 | 312 383 070 |
| Goodwill | 7 605 482 | - | 80 362 743 | 87 968 225 |
| Deferred tax asset | - | - | 6 568 561 | 6 568 561 |
| Financial investments - joint controlled subsidiaries | 2 551 888 | - | - | 2 551 888 |
| Non-current financial assets | 468 561 | - | - | 468 561 |
| Other financial assets | - | 1 041 422 | - | 1 041 422 |
| Other non-current assets | - | - | 7 744 672 | 7 744 672 |
| Total non-current assets | 254 397 053 | 23 723 119 | 391 443 659 | 669 563 831 |
During the periods ended on 31 March 2021 and 31 December 2020, rights of use, as well as in the respective accumulated amortizations and impairment losses, were as follows:
| Rights of use | |
|---|---|
| 1 January 2020 | |
| Cost | 377 307 656 |
| Accumulated depreciation | -55 495 482 |
| Net amount | 321 812 178 |
| 1 January 2020 | |
| Initial net amount | 321 812 178 |
| Currency conversion | -396 773 |
| Increases | 21 848 928 |
| Decreases | -3 620 317 |
| Transfers | -750 910 |
| Depreciation in the year | -57 260 518 |
| Final net amount | 281 632 588 |
| 31 December 2020 | |
| Cost | 396 423 280 |
| Accumulated depreciation | -114 790 692 |
| Net amount | 281 632 588 |
| Rights of use | |
| 1 January 2021 | |
| Initial net amount | 281 632 588 |
| Currency conversion | 53 294 |
| Increases | 3 268 009 |
| Decreases | -39 049 |
| Depreciation in the year | -14 485 360 |
| Final net amount | 270 429 482 |
| 31 March 2021 | |
| Cost | 398 885 304 |
| Accumulated depreciation | -128 455 822 |
| Net amount | 270 429 482 |
During the periods ended 31 March 2021 and 31 December 2020, property, plant and equipment, as well as in the respective depreciation and accumulated impairment losses, were as follows:
| Other property, plant and |
Property, plant and equipment |
|||||
|---|---|---|---|---|---|---|
| Land | Buildings | Equipment | equipment | in progress | Total | |
| 1 January 2020 | ||||||
| Cost | 14 163 037 | 267 021 639 | 138 067 977 | 30 839 024 | 3 574 147 | 453 665 824 |
| Accumulated depreciation | -243 567 | -105 564 602 | -100 649 863 | -19 662 947 | - | -226 120 979 |
| Accumulated impairment | - | -10 207 629 | -730 304 | -43 212 | - | -10 981 144 |
| Net amount | 13 919 470 | 151 249 408 | 36 687 810 | 11 132 865 | 3 574 147 | 216 563 700 |
| 1 January 2020 | ||||||
| Initial net amount | 13 919 470 | 151 249 408 | 36 687 810 | 11 132 865 | 3 574 147 | 216 563 700 |
| Currency conversion | -332 567 | -564 470 | -202 939 | -37 783 | -81 974 | -1 219 733 |
| Charge-off | 1 196 215 | 15 147 596 | 6 335 317 | 1 475 756 | 750 260 | 24 905 144 |
| Decreases | - | -633 235 | -201 798 | -31 548 | -20 440 | -887 021 |
| Transfers | - | 1 621 180 | 1 170 107 | 110 079 | -2 799 112 | 102 254 |
| Depreciation in the year | -45 594 | -14 422 726 | -8 569 615 | -2 290 821 | - | -25 328 756 |
| Impairment in the year | - | -831 559 | - | - | - | -831 559 |
| Final net amount | 14 737 524 | 151 566 194 | 35 218 881 | 10 358 548 | 1 422 880 | 213 304 027 |
| 31 December 2020 | ||||||
| Cost | 15 001 280 | 276 253 056 | 141 016 913 | 31 686 781 | 1 422 880 | 465 380 910 |
| Accumulated depreciation | -263 756 | -116 144 593 | -105 430 174 | -21 309 796 | - | -243 148 319 |
| Accumulated impairment | - | -8 542 269 | -367 858 | -18 437 | - | -8 928 564 |
| Net amount | 14 737 524 | 151 566 194 | 35 218 881 | 10 358 548 | 1 422 880 | 213 304 027 |
| Other property, | Property, plant | |||||
|---|---|---|---|---|---|---|
| Land | Buildings | Equipment | plant and equipment |
and equipment in progress |
Total | |
| 1 January 2021 | ||||||
| Initial net amount | 14 737 524 | 151 566 194 | 35 218 881 | 10 358 548 | 1 422 880 | 213 304 027 |
| Currency conversion | 58 275 | 61 570 | 9 507 | -6 | 16 318 | 145 664 |
| Charge-off | - | 748 647 | 401 004 | 18 990 | 75 168 | 1 243 810 |
| Decreases | - | -52 737 | -15 660 | -391 | -1 123 | -69 910 |
| Transfers | - | 937 | 19 009 | 957 | -20 903 | - |
| Depreciation in the year | -11 570 | -3 282 712 | -2 097 709 | -581 943 | - | -5 973 934 |
| Final net amount | 14 784 229 | 149 041 899 | 33 535 033 | 9 796 154 | 1 492 342 | 208 649 657 |
| 31 March 2021 | ||||||
| Cost | 15 065 832 | 275 660 183 | 141 118 071 | 31 728 093 | 1 492 342 | 465 064 521 |
| Accumulated depreciation | -281 603 | -118 664 646 | -107 372 672 | -21 919 048 | - | -248 237 969 |
| Accumulated impairment | - | -7 953 638 | -210 366 | -12 891 | - | -8 176 895 |
| Net amount | 14 784 229 | 149 041 899 | 33 535 033 | 9 796 154 | 1 492 342 | 208 649 657 |
In 2021 the investment mainly refers to the opening of a Burger King. The investment of approximately 25 million Euros in 2020 essentially refers to the opening of six KFC's, six Burger King's, two Taco Bell's and a Ribs restaurant.
Goodwill and intangible assets are broken down as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Goodwill | 80 509 642 | 80 509 642 |
| Intangible assets | 36 454 464 | 36 849 594 |
| 116 964 106 | 117 359 236 |
Goodwill is allocated to each of the groups of homogeneous cash-generating units as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Restaurants | 8 624 542 | 8 624 542 |
| Counters | 37 199 991 | 37 199 991 |
| Concessions and Catering | 34 505 388 | 34 505 388 |
| Other, write off and adjustments | 179 721 | 179 721 |
| 80 509 642 | 80 509 642 |
During the periods ended 31 March 2021 and 31 December 2020, intangible assets, amortization and accumulated impairment losses were as follows:
| Goodwill | Brands | Industrial property |
Other intangible Assets |
Intangible Assets in progress |
Total | |
|---|---|---|---|---|---|---|
| 1 January 2020 | ||||||
| Cost | 87 968 225 | 22 000 000 | 45 735 432 | 13 793 294 | 1 415 225 | 170 912 176 |
| Accumulated amortization | - | -3 483 333 | -27 637 453 | -11 659 270 | - | -42 780 055 |
| Accumulated impairment | - | - | -3 681 055 | -41 875 | - | -3 722 930 |
| Net amount | 87 968 225 | 18 516 667 | 14 416 923 | 2 092 155 | 1 415 225 | 124 409 189 |
| 1 January 2020 | ||||||
| Initial net amount | 87 968 225 | 18 516 667 | 14 416 923 | 2 092 155 | 1 415 225 | 124 409 189 |
| Changes in the perimeter | - | - | - | - | - | - |
| Currency conversion | - | - | -33 119 | - | -50 589 | -83 708 |
| Charge-off | - | - | 2 454 032 | 106 500 | 823 252 | 3 383 784 |
| Decreases | - | - | -27 023 | - | -22 807 | -49 830 |
| Transfers | - | - | 1 129 291 | 22 500 | -509 569 | 642 222 |
| Amortization in the year | - | -1 100 000 | -1 914 481 | -469 356 | - | -3 483 837 |
| Impairment in the year | -7 458 583 | - | - | - | - | -7 458 583 |
| Final net amount | 80 509 642 | 17 416 667 | 16 025 623 | 1 751 799 | 1 655 511 | 117 359 236 |
| 31 December 2020 | ||||||
| Cost | 80 509 642 | 22 000 000 | 49 137 541 | 12 867 206 | 1 655 511 | 166 169 900 |
| Accumulated amortization | - | -4 583 333 | -29 430 863 | -11 075 698 | - | -45 089 894 |
| Accumulated impairment | - | - | -3 681 055 | -39 711 | - | -3 720 766 |
| Net amount | 80 509 642 | 17 416 667 | 16 025 623 | 1 751 799 | 1 655 511 | 117 359 236 |
| Goodwill | Brands | Industrial property |
Other intangible Assets |
Assets in progress |
Total | |
|---|---|---|---|---|---|---|
| 1 January 2021 | ||||||
| Initial net amount | 80 509 642 | 17 416 667 | 16 025 623 | 1 751 799 | 1 655 511 | 117 359 236 |
| Currency conversion | - | - | 3 494 | - | 9 123 | 12 617 |
| Charge-off | - | - | 339 516 | - | 132 365 | 471 881 |
| Decreases | - | - | -15 701 | - | - | -15 702 |
| Transfers | - | - | 2 800 | - | -2 800 | - |
| Amortization in the year | - | -275 000 | -501 881 | -87 045 | - | -863 926 |
| Impairment in the year | - | - | - | - | - | - |
| Final net amount | 80 509 642 | 17 141 667 | 15 853 851 | 1 664 754 | 1 794 199 | 116 964 106 |
| 31 MARCH 2021 | ||||||
| Cost | 80 509 642 | 22 000 000 | 49 470 481 | 12 266 669 | 1 794 199 | 166 040 991 |
| Accumulated amortization | - | -4 858 333 | -29 939 805 | -10 562 205 | - | -45 360 343 |
| Accumulated impairment | - | - | -3 676 826 | -39 711 | - | -3 716 537 |
| Net amount | 80 509 642 | 17 141 667 | 15 853 851 | 1 664 754 | 1 794 199 | 116 964 106 |
On 31 March 2021, the group's concessions, territorial rights and related life cycle are shown below:
| Concession Rights | No of years | Termination Date |
|---|---|---|
| Lusoponte Service Areas | 33 | 2032 |
| 2ª Circular (KFC) Service Areas | 10 | 2027 |
| Marina de Portimão | 60 | 2061 |
| A8 Torres Vedras Service Areas | 20 | 2021 |
| Aeroport Service Areas | 20 | 2021 |
| Pizza Hut Cais Gaia | 20 | 2024 |
| Modivas Service Areas | 28 | 2031 |
| Barcelos Service Areas | 30 | 2036 |
| Alvão Service Areas | 30 | 2036 |
| Lousada (Felgueiras) Service Areas | 24 | 2030 |
| Vagos Service Areas | 24 | 2030 |
| Aveiro Service Areas | 24 | 2030 |
| Ovar Service Areas | 24 | 2030 |
| Gulpilhares (Vilar do Paraíso) Service Areas | 24 | 2030 |
| Talhada (Vouzela) Service Areas | 25 | 2031 |
| Viseu Service Areas | 25 | 2031 |
| Matosinhos Service Areas | 24 | 2030 |
| Maia Service Areas | 26 | 2032 |
The amount of financial assets refers to payment on the due date of Angola treasury bonds (TB's), resettable in accordance with the variation of the National Bank of Angola (BNA) exchange rate for the purchase of United States dollars, with rates interest coupon of default by maturity, as follows:
| Mar/21 | Dec/20 | |||||
|---|---|---|---|---|---|---|
| Non | Non | |||||
| Current | current | Total | Current | current | Total | |
| Treasury bonds | 28 295 | 1 022 469 | 1 050 764 | 1 655 983 | 949 956 | 2 605 939 |
| Sub-total | 28 295 | 1 022 469 | 1 050 764 | 1 655 983 | 949 956 | 2 605 939 |
| Accumulated impairment losses | - | 128 426 | 128 426 | 37 724 | 126 029 | 163 753 |
| TOTAL | 28 295 | 894 043 | 922 338 | 1 618 259 | 823 927 | 2 442 186 |
Indices used for Probability of Default and Loss Given Default are in accordance with the publication of Moodys and S&P.
Other non-current assets breakdown is presented as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Other non-current assets | 7 662 212 | 7 743 025 |
| 7 662 212 | 7 743 025 |
Balance of other non-current debtors is mainly comprised of deposits and securities in Spain resulting from lease agreements. Trade accounts receivable from other debtors are initially recognized at fair value and, in the case of medium and long-term debt, are subsequently measured at amortized cost using the effective interest method, less impairment.
As at 31 March 2021 and 31 December 2020, Cash and cash equivalents were as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Cash | 868 465 | 903 884 |
| Bank deposits | 38 552 905 | 49 645 909 |
| Treasury applications | 500 | 500 |
| Cash and bank deposits in the balance sheet | 39 421 870 | 50 550 293 |
| Bank overdrafts | -18 056 | -916 |
| Cash and cash equivalents in the cash flow statement | 39 403 814 | 50 549 377 |
As at 31 March 2021 and 31 December 2020, Other current assets were as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Clients | 4 395 349 | 4 896 323 |
| State and other public entities | 4 343 596 | 5 660 701 |
| Other debtors (1) | 12 916 008 | 11 239 465 |
| Advances to suplliers | 242 645 | 124 317 |
| Advances to fixed suppliers | 366 191 | 408 264 |
| Accruals and income | 2 299 824 | 4 243 357 |
| Deferred costs | 1 516 558 | 1 757 482 |
| Other current assets | 26 080 171 | 28 329 909 |
| Accumulated impairment losses | 2 662 778 | 2 584 702 |
| 23 417 393 | 25 745 207 |
(1) Other debtors detail:
| mar/21 | dez/20 | |
|---|---|---|
| Aggregators | 2 506 208 | 3 459 172 |
| Other debtors | 10 409 800 | 7 780 293 |
| 12 916 008 | 11 239 465 |
As at 31 December the balance in Other debtors includes the balances receivable from aggregators and other debit balances mainly for meal vouchers (delivered by customers), advances and balances suppliers, debts to suppliers, recovery of costs and the marketing contributions and rappel debt.
As at 31 March 2021 and 31 December 2020, current and non-current loans were as follows:
| Non-current | Mar/21 | Dec/20 |
|---|---|---|
| Bank loans | 70 767 729 | 66 088 448 |
| Commercial paper programmes | 72 200 000 | 80 200 000 |
| 142 967 729 | 146 288 448 | |
| Financing fees | -695 641 | -793 492 |
| 142 272 088 | 145 494 956 | |
| Current | Mar/21 | Dec/20 |
| Bank overdrafts | 18 056 | 916 |
| Bank loans | 14 885 844 | 17 972 709 |
| Commercial paper programmes | 11 000 000 | 1 600 000 |
| 25 903 900 | 19 573 625 | |
| Total loans | 168 175 988 | 165 068 581 |
There are no significant differences between the balance sheet amounts and fair value of current and non-current loans.
A portion of financing with long maturities includes clauses with the following financial covenants:
| Financial Covenants | SPAIN (EOG Consolidated) |
PORTUGAL (Consolidated) |
|---|---|---|
| Debt/EBITDA a) |
2,5x to 1,5x from 2017 to 2021 with reductions of 0.25 per year |
3,5x |
| Debt/EBITDAR | 4,5x | |
| EBITDA/Financial Cost | 5x | - |
| Equity/Assets | - | 30% |
a) Debt / EBITDA without effects from the application of IFRS 16 (fozzen gapp).
The Group is monitoring, together with the financial institutions, the evolution of compliance with the financing covenants, taking into account the assessment to be carried out on them at the end of the year 2021.
As at 31 March 2021 and 31 December 2020, the company has commitments made to third parties, arising from lease contracts, namely real estate contracts. The breakdown of future payments of lease payments, given their maturity, can be analyzed as follows:
| mar/21 | Dec/20 | ||||||
|---|---|---|---|---|---|---|---|
| Current | Non-current | Total | Current | Non-current | Total | ||
| Leases | 78 885 787 | 249 031 982 | 327 917 769 | 74 382 513 | 254 632 020 | 329 014 533 | |
| TOTAL | 78 885 787 | 249 031 982 | 327 917 769 | 74 382 513 | 254 632 020 | 329 014 533 |
During 2020, the Group obtained discounts on rent payments, which resulted in the respective decrease in liabilities without an outflow of funds.
As at 31 March 2021 and 31 December 2020, accounts payable to suppliers and accrued costs were broken down as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Suppliers c/ a | 20 598 692 | 26 475 002 |
| Suppliers - invoices pending approval | 1 567 257 | 2 760 018 |
| Suppliers of fixed assets c/ a | 7 519 863 | 15 406 934 |
| Total accounts payable to suppliers | 29 685 812 | 44 641 954 |
| Mar/21 | Dec/20 | |
| Accrued costs - Payable insurance | 152 183 | 124 828 |
| Accrued costs - Payable remunerations | 10 180 507 | 9 242 973 |
| Accrued costs - Rent and lease (1) | 402 908 | 480 010 |
| Accrued costs - External services | 5 048 017 | 5 591 633 |
| Accrued costs - Other | 1 849 088 | 1 876 945 |
| Total acrrued costs | 17 632 703 | 17 316 389 |
| Total accounts payable to suppl.and accrued costs | 47 318 515 | 61 958 343 |
(1) With the adoption of IFRS 16, accrued costs- rents and lease include only the amount related to variable rents and additions to contracts that are not relevant for the adoption of this standard.
As at 31 March 2021 and 31 December 2020, "Other current liabilities" may be broken down as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Other creditors | 5 664 428 | 5 632 840 |
| State and other public entities | 3 592 778 | 4 857 655 |
| Deferred income | 1 662 904 | 1 785 302 |
| 10 920 110 | 12 275 797 |
Financial expenses and losses in the three months periods ended 31 March 2021 and 2020 are broken down as follows:
| Financial expenses and costs | 2021 | 2020 |
|---|---|---|
| Interest on rentals liabilities (IFRS16) | 3 884 513 | 4 273 059 |
| Interest paid | 696 666 | 825 452 |
| Other financial expenses and costs | 343 588 | 336 038 |
| 4 924 767 | 5 434 549 |
Financial income and gains in the three months periods ended 31 March 2021 and 2020 are broken down as follows:
| Financial income and gains | 2021 | 2020 |
|---|---|---|
| Interest earned (1) | 117 106 | 304 275 |
| Other financial income and gains | 128 643 | 42 354 |
| 245 749 | 346 629 |
(1) essentially interest on treasury bonds and term deposits.
The detail of other financial costs and income, is presented as follows:
| 2021 | 2020 | |
|---|---|---|
| Commercial paper programmes charges | 114 230 | 104 435 |
| Impairment reversal TB's | 35 327 | 2 695 |
| Other commissions | 20 643 | 29 009 |
| Other financial cost and gains | 44 744 | 157 545 |
| 214 945 | 293 684 |
Income tax recognised in the three month periods ended in 31 March 2021 and 2020 are broken down as follows:
| 2021 | 2020 | |
|---|---|---|
| Current taxes | 12 382 | 339 981 |
| Insufficiency (excess) of income tax | - | 262 884 |
| Deferred taxes | -3 241 238 | -3 141 047 |
| -3 228 856 | -2 538 182 |
The effective tax rate on profits was 17% and 22%, respectively, on March 31, 2021 and 2020, as follows:
| mar/21 | mar/20 | ||
|---|---|---|---|
| Profit before tax | -18 967 805 | -11 543 011 | |
| Income tax expense | -3 228 856 | -2 538 182 | |
| Effective tax rate | 17% | 22% |
In March 2021, the estimated effective tax rate was lower than the nominal rate, mainly due to unrecognized deferred taxes on all the tax losses. In Spain, we will only assess recoverability in the semester and we maintained the deferred assets values calculated on 31 December 2020.
Income per share in the periods ended 31 March 2021 and 2020 was calculated as follows:
| Mar/21 | Mar/20 | |
|---|---|---|
| Profit payable to shareholders | -15 726 604 | -8 985 702 |
| Average weighted number of ordinary shares issued | 36 000 000 | 36 000 000 |
| Average weighted number of own shares | -3 599 981 | -3 599 981 |
| 32 400 019 | 32 400 019 | |
| Basic earnings per share (€ per share) | -0,49 | -0,28 |
| Earnings diluted per share (€ per share) | -0,49 | -0,28 |
| Number of own shares at the end of the year | 3 599 981 | 3 599 981 |
Since there are no potential voting rights, the basic earnings per share is equal to earnings diluted per share.
The Group has contingent liabilities related to its business (related to licensing, advertising fees, hygiene and food safety and employees, the success rate of Ibersol in these processes being historically high). It is not expected that there will be significant liabilities arising from contingent liabilities.
As at 31 March 2021 and 31 December 2020, liabilities not recorded by Ibersol's subsidiaries are mainly made up of bank guarantees provided on their account, as follows:
| Mar/21 | Dec/20 | |
|---|---|---|
| Bank guarantees | 25 454 625 | 25 211 435 |
Balances and transactions with related parties as at 31 March 2021 and 31 December 2020 can be presented as follows:
| Parent entitie | Jointly controlled entitie | Associated entitie | Other entities | |||||
|---|---|---|---|---|---|---|---|---|
| 1 T 2021 | 2020 | 1 T 2021 | 2020 | 1 T 2021 | 2020 | 1 T 2021 | 2020 | |
| Supplies and services |
106 482 | 1 000 000 | 502 216 | 3 667 953 | - | - | - | - |
| Rental lease | - | - | - | - | - | - | 550 278 | 1 373 755 |
| Accounts Payable | - | - | 569 104 | 1 215 575 | - | - | - | - |
| Other current assets |
- | - | - | - | - | - | - | - |
| Other non-current assets |
- | - | - | - | - | 300 000 | - | - |
The parent company of Ibersol SGPS S.A. is ATPS - SGPS, SA, holder of 19.767.058 shares. The shareholder company provides management services for the group, under a service provision agreement with the subsidiary Ibersol, Restauração, SA. company directors, Dr. António Carlos Vaz Pinto de Sousa and Dr. António Alberto Guerra Leal Teixeira, exercise their positions without the same company having to incur any additional charges. The company does not pay any remuneration directly to any of its directors.
Dr. António Carlos Vaz Pinto de Sousa and Dr. António Alberto Guerra Leal Teixeira each hold 2.520 shares of Ibersol SGPS, SA The voting rights attributable to ATPS are also attributable to António Carlos Vaz Pinto de Sousa and António Alberto Guerra Leal Teixeira according to paragraph 1.b) Article 20, and paragraph 1 Article 21, both of the Portuguese Securities Market Code, by holding the domain of ATPS, in which they participate indirectly in equal parts by their companies, respectively, the companies CALUM - SERVIÇOS E GESTÃO, S.A. with NIPC 513799486 and DUNBAR - SERVIÇOS E GESTÃO, S.A. with NIPC 513799257, which, jointly, hold the majority of the share capital of ATPS.
The other entities refer to entities controlled by other holders of significant influence in the parent company of Ibersol Group. The amounts presented refer to rents paid in the year, which, as a result of the adoption of IFRS16, do not correspond to the amount of lease expenses reflected in the financial statements.
Movements that occurred in the three months ended March 31, 2021 and in the year 2020, in the asset impairment losses item were as follows:
| Mar/21 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Impairment | |||||||||||
| Opening balance |
Perimeter variation |
Charge-off and reclassification |
assets disposals |
Impairment in the year |
Impairment reversal |
Closing balance |
|||||
| Property, plant and equipment | 8 928 565 | - | - | -751 670 | - | - | 8 176 895 | ||||
| Intangible assets | 3 720 766 | - | - | -4 229 | - | - | 3 716 537 | ||||
| Inventories | 74 981 | - | - | - | - | - | 74 981 | ||||
| Other current assets Other financial assets (current |
2 584 702 | 1 241 | -3 115 | - | 79 950 | - | 2 662 778 | ||||
| and non-current) | 163 753 | - | - | - | -35 327 | - | 128 426 | ||||
| 15 472 766 | 1 241 | -3 115 | -755 899 | 44 623 | - | 14 759 616 | |||||
| Dec/20 | |||||||||||
| Opening balance |
Perimeter variation |
Charge-off and reclassification |
Impairment assets disposals |
Impairment in the year |
Impairment reversal |
Closing balance |
|||||
| Property, plant and equipment | 10 981 144 | - | -285 115 | -2 599 023 | 831 559 | - | 8 928 566 | ||||
| Intangible assets | 3 722 929 | - | -2 163 | - | - | - | 3 720 766 | ||||
| Inventories | 74 981 | - | - | - | - | - | 74 981 | ||||
| Other current assets Other financial assets (current |
2 585 661 | -6 883 | -1 132 793 | - | 1 182 100 | -43 383 | 2 584 691 | ||||
| and non-current) | 707 366 | - | - | - | -543 613 | - | 163 753 | ||||
| 18 072 081 | -6 883 | -1 420 071 | -2 599 023 | 1 470 046 | -43 383 | 15 472 756 |
As at 31 March 2021 and to the present date, no relevant subsequent event has occurred that could have a material impact on the interim consolidated condensed financial statements, which has not been disclosed in the notes to the financial statements.

Edifício Península Praça do Bom Sucesso,105 a 159 – 9º 4150-146 Porto Portugal Tel.: +351 226 089 700 www.ibersol.pt
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.