Interim / Quarterly Report • Aug 19, 2020
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Consolidated semi-annual report for six months ended on 30 June 2020 along with an independent auditor's report from a review
Translator's Explanatory Note: the following document is a free translation of the report of the above-mentioned Company. In the event of any discrepancy in interpreting the terminology in Polish version is binding.
| Table of contents | 2 |
|---|---|
| Introduction Information on the report 4 Definitions and abbreviations 4 Forward looking statements 9 Forward looking statements relating to risk |
4 |
| factors 9 |
|
| Selected consolidated financial data | 11 |
| Selected standalone financial data | 12 |
| Description of the business of the Arctic Paper Group General information 14 Capital Group structure 15 Changes in the capital structure of the Arctic Paper Group 15 Shareholding structure 15 |
14 |
| Summary of the consolidated |
|
| financial results Selected items of the consolidated statement of profit and loss 17 Selected items of the consolidated statement of |
17 |
| financial position 21 Selected items of the consolidated statement of cash flow 24 |
|
| Summary of standalone financial |
|
| results Selected items of the standalone statement of profit and loss 25 Selected items of the standalone statement of financial position 27 Selected items of the standalone statement of cash flow 28 |
25 |
| Relevant information and factors |
|
| affecting the financial results and the assessment of the financial standing. Key factors affecting the performance results 29 Unusual events and factors 30 Impact of changes in Arctic Paper Group's structure on the financial result 30 Other material information 30 Information on market trends 32 Factors influencing the financial results in the perspective of the next quarter 33 Risk factors 34 |
29 |
| Supplementary information The Management Board position on the possibility to achieve the projected financial results published earlier 37 Changes to the supervisory and management bodies of Arctic Paper S.A37 Changes in holdings of the Issuer's shares or rights to shares by persons managing and supervising Arctic Paper S.A. 37 Information on sureties and guarantees 37 Material off-balance sheet items 39 Information on court and arbitration proceedings and proceedings pending before public administrative authorities 39 |
37 |
| Information | Information on transactions with related parties executed on non-market terms and conditions 39 on remuneration of the entity |
|
|---|---|---|
| authorised to audit the financial statements 39 Statements of the Management Board |
40 | |
| Accuracy and reliability of the presented reports 40 | ||
| Interim | abbreviated consolidated financial statements |
42 |
| Interim abbreviated consolidated statement of profit and loss 42 |
||
| Interim abbreviated consolidated statement of total comprehensive income 43 Interim abbreviated consolidated statement of |
||
| financial position 44 | ||
| Interim abbreviated consolidated statement of cash flow 45 |
||
| Interim abbreviated consolidated statement of | ||
| changes in equity 46 | ||
| 1. | Additional explanatory notes General information47 |
47 |
| 2. | Composition of the Group48 | |
| 3. | Management and supervisory bodies49 | |
| 4. | Approval of the financial statements50 | |
| 5. | Basis of preparation of the interim abbreviated consolidated financial statements50 |
|
| 6. | Significant accounting principles (policies) 51 | |
| 7. | Seasonality53 | |
| 8. | Information on business segments 53 | |
| 9. | Assets classified as available for sale, |
|
| discontinued operations. 58 | ||
| 10. | Income and costs 59 | |
| 11. | Cash and cash equivalents 61 | |
| 12. | Dividend paid and proposed62 | |
| 13. | Income tax63 | |
| 14. | Earnings/(loss) per share 64 | |
| 15. 16. |
Acquisition of a subsidiary company64 Tangible fixed assets and intangible assets and |
|
| impairment 65 | ||
| 17. | Inventories66 | |
| 18. | Trade and other receivables66 | |
| 19. | Other non-financial and financial assets 67 | |
| 20. | Interest-bearing loans, borrowings and bonds67 | |
| 21. | Other financial liabilities68 | |
| 22. | Trade and other payables68 | |
| 23. | Change in provisions68 | |
| 24. | Accruals and deferred income68 | |
| 25. | Share capital 69 | |
| 26. 27. |
Financial instruments69 Financial risk management objectives and |
|
| policies | 77 | |
| 28. | Capital management 77 | |
| 29. | Contingent liabilities and contingent assets 77 | |
| 30. | Legal claims 77 | |
| 31. | Tax settlements 78 | |
| 32. | Investment plans 78 | |
| 33. | Transactions with related entities 78 | |
| 34. | CO2 emission rights 79 | |
| 35. | Government grants and operations in the | |
| Special Economic Zone80 | ||
| 36. | Material events after the reporting period 81 |
| Interim | abbreviated | standalone | ||
|---|---|---|---|---|
| Interim | financial statements abbreviated |
standalone | statement of |
83 |
| profit and loss 83 Interim abbreviated standalone statement of total |
||||
| comprehensive income84 | ||||
| Interim | abbreviated | standalone | statement of |
|
| financial position 85 | ||||
| Interim | abbreviated | standalone | statement of cash flow 86 |
|
| Interim | abbreviated | standalone | statement of |
|
| changes in equity 87 | ||||
| Additional explanatory notes | 88 | |||
| 1. | General information88 | |||
| 2. | Basis of preparation of the interim abbreviated | |||
| financial statements 88 | ||||
| 3. | Identification of |
the | consolidated financial |
|
| statements 88 | ||||
| 4. | Composition of the Company's Management | |||
| Board | 88 | |||
| 5. | Composition of the Company's Supervisory | |||
| Board | 89 |
| 7. | Investments by the Company 90 | |
|---|---|---|
| 8. | Significant accounting principles (policies) 91 | |
| 9. | Seasonality92 | |
| 10. | Information on business segments 92 | |
| 11. | Income and costs 92 | |
| 12. | Investments in subsidiaries 93 | |
| 13. | Cash and cash equivalents 93 | |
| 14. | Dividend paid and proposed94 | |
| 15. | Dividend received94 | |
| 16. | Trade and other receivables94 | |
| 17. | Income tax95 | |
| 18. | Tangible fixed assets and intangible assets 95 | |
| 19. | Other financial assets95 | |
| 20. | Interest-bearing loans, borrowings and bonds95 | |
| 21. | Share capital and reserve capital/other reserves96 | |
| 22. | Trade payables97 | |
| 23. | Financial instruments97 | |
| 24. | Financial risk management objectives and |
|
| policies | 102 | |
| 25. | Capital management 102 | |
| 26. | Contingent liabilities and contingent assets 102 | |
| 27. | Transactions with related entities 102 | |
| 28. | Events after the end of the reporting period104 | |
This Interim Consolidated Quarterly Report for six months ended on 30 June 2020 was prepared in accordance with the Regulation of the Minister of Finance of 29 March 2018 on current and periodic information provided by issuers of securities and on conditions under which information required by legal regulations of a third country may be recognised as equivalent (Journal of Laws of 2018, item 757) and a part of the interim abbreviated consolidated financial statements in accordance with International Accounting Standard No. 34.
The Interim Abbreviated Consolidated Financial Statements do not comprise all information and disclosures required in the Annual Consolidated Financial Statements which are subject to mandatory audit and therefore they should be read in conjunction with the Consolidated Financial Statements of the Group for the year ended 31 December 2019. The data for the periods of 3 months ended on 30 June 2020 and on 30 June 2019, disclosed in the interim abbreviated consolidated and standalone financial statements was not reviewed or audited by statutory auditor.
Certain selected information contained in this report comes from the Arctic Paper Group management accounting system and statistics systems.
This consolidated semi-annual report presents data in PLN, and all figures, unless otherwise indicated, are given in thousand PLN.
Unless the context requires otherwise, the following definitions and abbreviations are used in the whole document:
| Arctic Paper, Company, Issuer, Parent Entity, AP | Arctic Paper Spółka Akcyjna with its registered office in Poznań, Poland |
|---|---|
| Capital Group, Group, Arctic Paper Group, AP Group | Capital Group comprised of Arctic Paper Spółka Akcyjna and its subsidiaries as well as joint ventures |
| Arctic Paper Kostrzyn, AP Kostrzyn, APK | Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą, Poland |
| Arctic Paper Munkedals, AP Munkedals, APM | Arctic Paper Munkedals AB with its registered office in Munkedal Municipality, Västra Götaland County, Sweden |
| Arctic Paper Mochenwangen, AP Mochenwangen, APMW Arctic Paper Mochenwangen GmbH with its registered office in Mochenwangen, Germany |
|
| Arctic Paper Grycksbo, AP Grycksbo, APG | Arctic Paper Grycksbo AB with its registered office in Kungsvagen, Grycksbo, Sweden |
| Paper Mills | Arctic Paper Kostrzyn, Arctic Paper Munkedals, Arctic Paper Grycksbo |
| Arctic Paper Investment AB, API AB | Arctic Paper Investment AB with its registered office in Göteborg, Sweden |
| Arctic Paper Investment GmbH, API GmbH | Arctic Paper Investment GmbH with its registered office in Wolpertswende, Germany |
| Arctic Paper Verwaltungs | Arctic Paper Verwaltungs GmbH with its registered office in Wolpertswende, Germany |
|---|---|
| Arctic Paper Immobilienverwaltungs | Arctic Paper Immobilienverwaltungs GmbH & Co. KG with its registered office in Wolpertswende, Germany |
| Kostrzyn Group | Arctic Paper Kostrzyn Spółka Akcyjna with its registered office in Kostrzyn nad Odrą and EC Kostrzyn Sp. z o.o. with its registered office in Kostrzyn nad Odrą |
| Mochenwangen Group | Arctic Paper Investment GmbH, Arctic Paper Mochenwangen GmbH, Arctic Paper Verwaltungs GmbH, Arctic Paper Immobilienverwaltungs GmbH & Co.KG |
| Grycksbo Group | Arctic Paper Grycksbo AB and Arctic Paper Investment AB |
| Sales Offices | Arctic Paper Papierhandels GmbH with its registered office in Vienna (Austria) |
| Arctic Paper Benelux SA with its registered office in Oud-Haverlee (Belgium) |
|
| Arctic Paper Danmark A/S with its registered office in Greve (Denmark) |
|
| Arctic Paper France SA with its registered office in Paris (France) | |
| Arctic Paper Deutschland GmbH with its registered office in Hamburg (Germany) |
|
| Arctic Paper Italia Srl with its registered office in Milan (Italy) | |
| Arctic Paper Baltic States SIA with its registered office in Riga (Latvia) |
|
| Arctic Paper Norge AS with its registered office in Oslo (Norway) | |
| Arctic Paper Polska Sp. z o.o. with its registered office in Warsaw (Poland) |
|
| Arctic Paper España SL with its registered office in Barcelona (Spain) |
|
| Arctic Paper Finance AB with its registered office in Munkedal (Sweden) |
|
| Arctic Paper Schweiz AG with its registered office in Derendingen (Switzerland) |
|
| Arctic Paper UK Ltd with its registered office in London (UK) | |
| Arctic Paper East Sp. z o.o. with its registered office in Kostrzyn nad Odrą (Poland) |
|
| Arctic Paper Finance AB | Arctic Paper Finance AB with its registered office in Göteborg, Sweden |
| Rottneros, Rottneros AB | Rottneros AB with its registered office in Sunne (Sweden) |
| Rottneros Group, Rottneros AB Group | Rottneros AB with its registered office in Söderhamn, Sweden; Rottneros Bruk AB with its registered office in Rottneros, Sweden; |
| Utansjo Bruk AB with its registered office in Söderhamn, Sweden; Vallviks Bruk AB with its registered office in Vallvik, Sweden; Rottneros Packaging AB with its registered office in Sunne, Sweden; SIA Rottneros Baltic with its registered office in Kuldiga, Latvia; since 1 January 2020 – Nykvist Skogs AB with its registered office in Gräsmark, Sweden |
|
|---|---|
| Pulp Mills | Rottneros Bruk AB with its registered office in Rottneros, Sweden; Vallviks Bruk AB with its registered office in Vallvik, Sweden |
| Rottneros Purchasing Office | SIA Rottneros Baltic with its registered office in Kuldiga, Latvia |
| Office Kalltorp | Kalltorp Kraft Handelsbolaget with its registered office in Trollhattan, Sweden |
| Nemus Holding AB | Nemus Holding AB with its registered office in Göteborg, Sweden |
| Thomas Onstad | The Issuer's core shareholder, holding directly and indirectly over 50% of shares in Arctic Paper S.A.; a member of the Issuer's Supervisory Board |
| Management Board, Issuer's Management Board, Company's Management Board, Group's Management Board |
Management Board of Arctic Paper S.A. |
| Supervisory Board, Issuer's Supervisory Board, Company's Supervisory Board, Group's Supervisory Board, SB |
Supervisory Board of Arctic Paper S.A. |
| GM, General Meeting, Issuer's General Meeting, Company's General Meeting |
General Meeting of Arctic Paper S.A. |
| EGM, Extraordinary General Meeting, Issuer's Extraordinary General Meeting, Company's Extraordinary General Meeting |
Extraordinary General Meeting of Arctic Paper S.A. |
| Articles of Association, Issuer's Articles of Association, Company's Articles of Association |
Articles of Association of Arctic Paper S.A. |
| SEZ | Kostrzyńsko-Słubicka Special Economic Zone |
| Court of Registration | District Court Poznań-Nowe Miasto i Wilda in Poznań |
| Warsaw Stock Exchange, WSE | Giełda Papierów Wartościowych w Warszawie Spółka Akcyjna |
| KDPW, Depository | Krajowy Depozyt Papierów Wartościowych Spółka Akcyjna with its registered office in Warsaw |
| PFSA | Polish Financial Supervision Authority |
| SFSA | Swedish Financial Supervisory Authority, equivalent to PFSA |
| NASDAQ in Stockholm, Nasdaq | Stock Exchange in Stockholm, Sweden |
| CEPI | Confederation of European Paper Industries |
| EURO-GRAPH | The European Association of Graphic Paper Producers |
| Eurostat | European Statistical Office |
| GUS | Central Statistical Office of Poland |
| Sales profit margin | Ratio of gross profit (loss) on sales to sales revenues from continuing operations |
|||
|---|---|---|---|---|
| EBIT | Profit on continuing operating activities | |||
| EBIT profitability, operating profitability, operating profit margin |
Ratio of operating profit (loss) to sales revenues from continuing operations |
|||
| EBITDA | Operating profit from continuing operations plus depreciation and amortisation and impairment charges |
|||
| EBITDA profitability, EBITDA margin | Ratio of operating profit plus depreciation and amortisation and impairment charges of assets to sales revenues from continuing operations |
|||
| Gross profit margin | Ratio of gross profit (loss) to sales revenues from continuing operations |
|||
| Sales profitability ratio, net profit margin | Ratio of net profit (loss) to sales revenues | |||
| Return on equity, ROE | Ratio of net profit (loss) to equity income | |||
| Return on assets, ROA | Ratio of net profit (loss) to total assets | |||
| EPS | Earnings Per Share, ratio of net profit to the weighted average number of shares |
|||
| BVPS | Book Value Per Share, Ratio of book value of equity to the number of shares |
|||
| Debt-to-equity ratio | Ratio of total liabilities to equity | |||
| Equity to fixed assets ratio | Ratio of equity to fixed assets | |||
| Interest-bearing debt-to-equity ratio | Ratio of interest-bearing debt and other financial liabilities to equity |
|||
| Net debt-to-EBITDA ratio | Ratio of interest-bearing debt minus cash to EBITDA from continuing operations |
|||
| EBITDA-to-interest coverage ratio | Ratio of EBITDA to interest expense from continuing operations | |||
| Current liquidity ratio | Ratio of current assets to short-term liabilities | |||
| Quick ratio | Ratio of current assets minus inventory and short-term accruals and deferred income to short-term liabilities |
|||
| Acid test ratio | Ratio of total cash and cash equivalents to short-term liabilities | |||
| DSI | Days Sales of Inventory, ratio of inventory to cost of sales multiplied by the number of days in the period |
|||
| DSO | Days Sales Outstanding, ratio of trade receivables to sales revenues from continuing operations multiplied by the number of |
| days in the period | |||
|---|---|---|---|
| DPO | Days Payable Outstanding, Ratio of trade payables to cost of sales from continuing operations multiplied by the number of days in the period |
||
| Operating cycle | DSI + DSO | ||
| Cash conversion cycle | Operating cycle – DPO | ||
| FY | Financial year | ||
| Q1 | 1st quarter of the financial year | ||
| Q2 | 2nd quarter of the financial year | ||
| Q3 | 3rd quarter of the financial year | ||
| Q4 | 4th quarter of the financial year | ||
| H1 | First half of the financial year | ||
| H2 | Second half of the financial year | ||
| YTD | Year-to-date | ||
| Like-for-like, LFL | Analogous, with respect to operating result. | ||
| p.p. | Percentage point, difference between two amounts of one item given in percentage |
||
| PLN, zł, złoty | Monetary unit of the Republic of Poland | ||
| gr | Grosz – 1/100 of one zloty (the monetary unit of the Republic of Poland) |
||
| Euro, EUR | Monetary unit of the European Union | ||
| GBP | Pound sterling, monetary unit of the United Kingdom | ||
| SEK | Swedish Krona – monetary unit of the Kingdom of Sweden | ||
| USD | United States dollar, the legal tender in the United States of America |
||
| IAS | International Accounting Standards | ||
| IFRS | International Financial Reporting Standards | ||
| IFRS EU | International Financial Reporting Standards endorsed by the European Union |
||
| GDP | Gross Domestic Product |
Arctic Paper Capital Group/ Consolidated semi-annual report for six months ended on 30 June 2020 9 Introduction
| Series A Shares | 50,000 Shares of Arctic Paper S.A. A series ordinary shares of PLN 1 each |
|---|---|
| Series B Shares | 44,253,500 Shares of Arctic Paper S.A. B series ordinary shares of PLN 1 each |
| Series C Shares | 8,100,000 Shares of Arctic Paper S.A. C series ordinary shares of PLN 1 each |
| Series E Shares | 3,000,000 Shares of Arctic Paper S.A. E series ordinary shares of PLN 1 each |
| Series F Shares | 13,884,283 Shares of Arctic Paper S.A. F series of the nominal value of PLN 1 each |
| Shares, Issuer's Shares | Series A, Series B, Series C, Series E, and Series F Shares jointly |
The information contained in this report which does not relate to historical facts relates to forward looking statements. Such statements may, in particular, concern the Group's strategy, business development, market projections, planned investment outlays, and future revenues. Such statements may be identified by the use of expressions pertaining to the future su ch as, e.g., "believe", "think", "expect", "may", "will", "should", "is expected", "is assumed", and any negations and grammatical forms of these expressions or similar terms. The statements contained in this report concerning matters which are not historical facts should be treated only as projections subject to risk and uncertainty. Forward -looking statements are inevitably based on certain estimates and assumptions which, although our management finds them rational, are naturally subject to known and unknown risks and uncertainties and other factors that could cause the actual results to differ materially from the historical results or the projections. For this reason, we cannot assure that any of the events provided for in the forward-looking statements will occur or, if they occur, about their impact on the Group's operating activity or financial situation. When evaluating the information presented in this report, one should not rely on such forward -looking statements, which are stated only as at the date they are expressed. Unless legal regulations contain detailed requirements in this respect, the Group shall not be obliged to update or verify those forward-looking statements in order to provide for new developments or circumstances. Furthermore, the Group is not obliged to verify or to confirm the analysts' expectations or estimates, except for those required by law.
In this report we described the risk factors that the Management Board of our Group considers specific to the sector we operate in; however, the list may not be exhaustive. Other factors may arise that have not been identified by us and that could have material and adverse impact on the business, financial condition, results on operations or prospects of the Arctic Paper Group. In such circumstances, the price of the shares of the Company listed at the Warsaw Stock Exchange or at NASDAQ in Stockholm may decrease, investors may lose their invested funds in whole or in part and the potential dividend disbursement by the Company may be limited.
We ask you to perform a careful analysis of the information disclosed in 'Risk factors' of this report – the section contains a description of risk factors and uncertainties related to the business of the Arctic Paper Group.
Arctic Paper Capital Group/ Consolidated semi-annual report for six months ended on 30 June 2020 10
| Period from 01.01.2020 to 30.06.2020 PLN'000 |
Period from 01.01.2019 to 30.06.2019 PLN'000 |
Period from 01.01.2020 to 30.06.2020 EUR'000 |
Period from 01.01.2019 to 30.06.2019 EUR'000 |
|
|---|---|---|---|---|
| Continuing operations | ||||
| Sales revenues | 1 429 948 | 1 583 089 | 323 932 | 368 677 |
| Operating profit (loss) | 103 896 | 127 651 | 23 536 | 29 728 |
| Gross profit (loss) | 88 434 | 110 415 | 20 033 | 25 714 |
| Net profit (loss) for the period | 73 062 | 84 588 | 16 551 | 19 699 |
| Net profit / (loss) attributable to the shareholders of the Parent Entity | 65 404 | 45 896 | 14 816 | 10 688 |
| Net cash flows from operating activities | 70 106 | 105 497 | 15 881 | 24 569 |
| Net cash flows from investing activities | (77 133) | (31 995) | (17 473) | (7 451) |
| Net cash flows from financing activities | (46 600) | (64 788) | (10 557) | (15 088) |
| Change in cash and cash equivalents | (53 627) | 8 715 | (12 148) | 2 030 |
| Weighted average number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted weighted average number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| EPS (in PLN/EUR) | 0,94 | 0,66 | 0,21 | 0,15 |
| Diluted EPS (in PLN/EUR) | 0,94 | 0,66 | 0,21 | 0,15 |
| Mean PLN/EUR exchange rate* | 4,4143 | 4,2940 |
| As at 30 June 2020 PLN'000 |
As at 31 December 2019 PLN'000 |
As at 30 June 2020 EUR'000 |
As at 31 December 2019 EUR'000 |
|
|---|---|---|---|---|
| Assets | 2 045 675 | 2 035 753 | 458 055 | 478 045 |
| Long-term liabilities | 557 207 | 477 127 | 124 766 | 112 041 |
| Short-term liabilities | 567 455 | 688 098 | 127 061 | 161 582 |
| Equity | 921 012 | 870 528 | 206 228 | 204 421 |
| Share capital | 69 288 | 69 288 | 15 514 | 16 270 |
| Number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Book value per share (in PLN/EUR) | 13,29 | 12,56 | 2,98 | 2,95 |
| Diluted book value per share (in PLN/EUR) | 13,29 | 12,56 | 2,98 | 2,95 |
| Declared or paid dividend (in PLN/EUR) | - | - | - | - |
| Declared or paid dividend per share (in PLN/EUR) | - | - | - | - |
| PLN/EUR exchange rate at the end of the period** | - | - | 4,4660 | 4,2585 |
* – Profit and loss and cash flow statement items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing in the period that the presented data refers to.
** – Balance sheet items and book value per share have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.
| Period | Period | Period | Period | |
|---|---|---|---|---|
| f rom 01.01.2020 | f rom 01.01.2019 | f rom 01.01.2020 | f rom 01.01.2019 | |
| to 30.06.2020 | to 30.06.2019 | to 30.06.2020 | to 30.06.2019 | |
| PLN'000 | PLN'000 7 |
EUR'000 | EUR'000 | |
| Sales rev enues | 11 012 | 42 894 | 2 495 | 9 989 |
| Operating prof it (loss) | (2 343) | 26 114 | (531) | 6 082 |
| Gross prof it (loss) | (7 725) | 19 675 | (1 750) | 4 582 |
| Net prof it (loss) f rom continuing operations | (7 725) | 19 675 | (1 750) | 4 582 |
| Net prof it (loss) f or the f inancial y ear | (7 725) | 19 675 | (1 750) | 4 582 |
| Net cash f lows f rom operating activ ities | 41 810 | 25 185 | 9 471 | 5 865 |
| Net cash f lows f rom inv esting activ ities | - | (1 492) | - | (347) |
| Net cash f lows f rom f inancing activ ities | (48 638) | (32 690) | (11 018) | (7 613) |
| Change in cash and cash equiv alents | (6 828) | (8 997) | (1 547) | (2 095) |
| Weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| EPS (in PLN/EUR) | (0,11) | 0,28 | (0,03) | 0,07 |
| Diluted EPS (in PLN/EUR) | (0,11) | 0,28 | (0,03) | 0,07 |
| Mean PLN/EUR exchange rate* | 4,4143 | 4,2940 | ||
| As at 31 December | As at 30 June | As at 31 December |
| As at 30 June 2020 PLN'000 |
2019 PLN'000 |
2020 EUR'000 |
2019 EUR'000 |
|
|---|---|---|---|---|
| Assets | 871 541 | 926 486 | 195 150 | 217 562 |
| Long-term liabilities | 93 981 | 57 326 | 21 044 | 13 462 |
| Short-term liabilities | 217 749 | 301 081 | 48 757 | 70 701 |
| Equity | 559 811 | 568 078 | 125 350 | 133 399 |
| Share capital | 69 288 | 69 288 | 15 515 | 16 270 |
| Number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Book v alue per share (in PLN/EUR) | 8,08 | 8,20 | 1,81 | 1,93 |
| Diluted book v alue per share (in PLN/EUR) | 8,08 | 8,20 | 1,81 | 1,93 |
| Declared or paid div idend (in PLN/EUR) | - | - | - | - |
| Declared or paid div idend per share (in PLN/EUR) | - | - | - | - |
| PLN/EUR exchange rate at the end of the period** | - | - | 4,4660 | 4,2585 |
* – Profit and loss and cash flow statement items have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing in the period that the presented data refers to.
** – Balance sheet items and book value per share have been translated at the mean arithmetic exchange rates published by the National Bank of Poland, prevailing on the balance sheet date.
Arctic Paper Capital Group/ Consolidated semi-annual report for six months ended on 30 June 2020 13
The Management Board's Report
to the report for H1 2020
The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high -quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry. In connection with acquisition of the Rottneros Group in December 2012, the Group's assortment was expanded with the production of pulp. As on the day hereof, the Arctic Paper Group employs app. 1,500 people in its Paper Mills, Pulp Mills, companies dealing in paper distribution and sales, and a company dealing in timber procurement for pulp production. Our paper mills are located in Poland and Sweden and have total production capacity of more than 685,000 metric tonnes of paper per year. The Pulp Mills are located in Sweden and have total production capacity of over 400,000 tonnes of pulp per year. The Group has fourteen Sales Offices which handle distribution and marketing of products offered by the Group providing access to all European markets, including Central and Eastern Europe. Our consolidated sales revenues for H1 2020 totalled PLN 1,430 million.
Arctic Paper S.A. is a holding company set up in April 2008. The Parent Entity is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Entity holds statistical number REGON 080262255. The Company has a foreign branch in Göteborg, Sweden.
The principal business of the Arctic Paper Group is paper production and sales.
The Group's additional business, partly subordinate to paper production, covers:
As on 30 June 2020, as well as on the day hereof, the Group owned the following Paper Mills:
As on 30 June 2020, as well as on the day hereof, the Group owned the following Pulp Mills:
The product assortment of the Arctic Paper Group covers:
A detailed description of the Group's assortment is included in the consolidated annual report for 2019.
The Arctic Paper Capital Group comprises Arctic Paper S.A., as the Parent Entity, and its subsidiaries, as well as joint ventures. Since 23 October 2009, Arctic Paper S.A. has been listed on the primary market of the Warsaw Stock Exchange and since 20 December 2012 in the NASDAQ stock exchange in Stockholm. The Group operates through its Paper Mills and Pulp Mills and its subsidiary producing packaging as well as its sales Offices and Procurement Offices. Details on the organisation of the Capital Group of Arctic Paper S.A. along with identification of the consolidated entities are specified in note 2 in the Abbreviated Consolidated Financial Statements, further below in this quarterly report.
On 1 January 2020, the Company, via Rottneros acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long -term horizon.
In H1 2020, no other changes in the capital structure of the Arctic Paper Group occurred.
Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 June 2020) 40,381,449 shares of our Company, which constitutes 58.28% of its share capital and corresponds to 58.28% of the total number of votes at General Meetings. Thus Nemus Holding AB is the Parent Entity of the Issuer.
Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,223,658 shares representing 8.98% of the total number of shares in the Company, and via another entity – 600,000 shares accounting for 0.87% of the total number of shares of the Issuer. Mr Thomas Onstad's total direct and indirect holding in the capital of Arctic Paper S.A . as at 30 June 2020 was 68.13% and has not changed until the date hereof.
| 47 205 107 40 981 449 |
68,13% | 47 205 107 | 68,13% |
|---|---|---|---|
| 40 381 449 600 000 6 223 658 22 082 676 |
59,15% 58,28% 0,87% 8,98% 31,87% |
40 981 449 40 381 449 600 000 6 223 658 22 082 676 |
59,15% 58,28% 0,87% 8,98% 31,87% |
| 69 287 783 - |
100,00% 0,00% |
69 287 783 - |
100,00% 0,00% 100,00% |
| 69 287 783 | 100,00% | 69 287 783 |
| Shareholder | Number of shares |
Share in the share capital [%] |
Number of v otes | Share in the total number of v otes [%] |
|---|---|---|---|---|
| Thomas Onstad | 47 205 107 | 68,13% | 47 205 107 | 68,13% |
| - indirectly v ia | 40 981 449 | 59,15% | 40 981 449 | 59,15% |
| Nemus Holding AB | 40 381 449 | 58,28% | 40 381 449 | 58,28% |
| other entity | 600 000 | 0,87% | 600 000 | 0,87% |
| - directly | 6 223 658 | 8,98% | 6 223 658 | 8,98% |
| Other | 22 082 676 | 31,87% | 22 082 676 | 31,87% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| Treasury shares | - | 0,00% | - | 0,00% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| Number of | Share in the share capital |
Share in the total number of v otes |
||
|---|---|---|---|---|
| Shareholder | shares | [%] | Number of v otes | [%] |
| Thomas Onstad | 47 205 107 | 68,13% | 47 205 107 | 68,13% |
| - indirectly v ia | 40 981 449 | 59,15% | 40 981 449 | 59,15% |
| Nemus Holding AB | 40 381 449 | 58,28% | 40 381 449 | 58,28% |
| other entity | 600 000 | 0,87% | 600 000 | 0,87% |
| - directly | 6 223 658 | 8,98% | 6 223 658 | 8,98% |
| Other | 22 082 676 | 31,87% | 22 082 676 | 31,87% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
| Treasury shares | - | 0,00% | - | 0,00% |
| Total | 69 287 783 | 100,00% | 69 287 783 | 100,00% |
The data in the above tables is provided as of the date hereof and as of the publication date of the report for Q1 2020 and as at 30 June 2020.
| Q2 | Q1 | Q2 | H1 | H1 | Change % Q2 2020/ |
Change % Q2 2020/ |
Change % H1 2020/ |
|
|---|---|---|---|---|---|---|---|---|
| PLN'000 | 2020 | 2020 | 2019 | 2020 | 2019 | Q1 2020 | Q2 2019 | H1 2019 |
| Continuing operations | ||||||||
| Sales revenues | 616 000 | 813 948 | 762 517 | 1 429 948 | 1 583 089 | (24,3) | (19,2) | (9,7) |
| of which: | ||||||||
| Sales of paper | 403 773 | 587 781 | 537 633 | 991 553 | 1 110 977 | (31,3) | (24,9) | (10,7) |
| Sales of pulp | 212 227 | 226 167 | 224 884 | 438 395 | 472 112 | (6,2) | (5,6) | (7,1) |
| Prof it on sales | 106 605 | 187 930 | 149 062 | 294 535 | 300 946 | (43,3) | (28,5) | (2,1) |
| % of sales revenues | 17,31 | 23,09 | 19,55 | 20,60 | 19,01 | (5,8) p.p. | (2,2) p.p. | 1,6 p.p. |
| Selling and distribution costs | (73 950) | (92 618) | (83 381) | (166 568) | (168 137) | (20,2) | (11,3) | (0,9) |
| Administrativ e expenses | (19 638) | (19 170) | (21 016) | (38 807) | (41 855) | 2,4 | (6,6) | (7,3) |
| Other operating income | 20 893 | 13 312 | 34 882 | 34 204 | 61 998 | 56,9 | (40,1) | (44,8) |
| Other operating expenses | (9 679) | (9 790) | (9 671) | (19 468) | (25 300) | (1,1) | 0,1 | (23,1) |
| EBIT | 24 231 | 79 665 | 69 877 | 103 896 | 127 651 | (69,6) | (65,3) | (18,6) |
| % of sales revenues | 3,93 | 9,79 | 9,16 | 7,27 | 8,06 | (5,9) p.p. | (5,2) p.p. | (0,8) p.p. |
| EBITDA | 48 017 | 111 834 | 90 529 | 159 851 | 171 610 | (57,1) | (47,0) | (6,9) |
| % of sales revenues | 7,79 | 13,74 | 11,87 | 11,18 | 10,84 | (5,9) p.p. | (4,1) p.p. | 0,3 p.p. |
| Financial income | (744) | 1 457 | (189) | 713 | 943 | (151,1) | 294,3 | (24,4) |
| Financial expenses | (8 470) | (7 705) | (9 814) | (16 175) | (18 180) | 9,9 | (13,7) | (11,0) |
| Gross profit (loss) | 15 017 | 73 416 | 59 874 | 88 434 | 110 415 | (79,5) | (74,9) | (19,9) |
| Income tax | (4 244) | (11 128) | (12 176) | (15 372) | (25 827) | (61,9) | (65,1) | (40,5) |
| Net profit (loss) | 10 773 | 62 289 | 47 697 | 73 062 | 84 588 | (82,7) | (77,4) | (13,6) |
| % of sales revenues | 1,75 | 7,65 | 6,26 | 5,11 | 5,34 | (5,9) p.p. | (4,5) p.p. | (0,2) p.p. |
| Net prof it (loss) f or the reporting period attributable | ||||||||
| to the shareholders of the Parent Entity | 10 441 | 54 963 | 31 644 | 65 404 | 45 896 | (81,0) | (67,0) | 42,5 |
The first and second quarter of 2020 proved how fast the market conditions and the Company's situation can change primarily due to external factors. After the record first quarter of 2020, the administrative decisions taken by the governments of many EU countries to lockdown regions and entire countries as a result o f the COVID 19 pandemic threat materially affected the functioning and results of Arctic Paper.
Our priority was to ensure that our employees stay healthy and that they can work is safe conditions. We implemented organisational measures to mitigate the risk of infection and spread of the coronavirus among the employees of our factories and pulp mills. A large group of employees started working remotely. As a result of restrictions in contacts with our customers, business communication was transferred to the electronic sphere. We have reduced our investment and modernisation projects in order to reduce the number of people entering our facilities. In cooperation with logistics companies, we implemented new rules of incoming and outgoing logistics.
Special stress was put on ongoing monitoring of our customers' financial condition in order to mitigate the risk of overdue receivables. Optimisation measures were applied to improve the management effectiveness of working capital. We benefited from various financial support programs offered by various countries to group entities operating in specific countries.
As a result of our advance measures, no facility of ours suffered any interruptions in supplies of raw materials or in transports of their products. Both paper mills and pulp mills recorded a reduced demand for their products. That was due to the lockdown introduced in a majority of European countries which are the core markets for Arctic Paper. A large number of our customers completely stopped operation or reduced their activity to a large extent. Companies stopped their marketing operations, reduced printing of promotional materials. On the other hand, we recorded some increased demand for book paper. In the pulp segment, a rapid growth of demand for hygienic products partly compensated for the reduced demand for pulp in the sectors of graphic and packaging paper types.
The second quarter of 2020 confirmed the accuracy of the strategy approved almost 10 years ago - a financial consolidation of results generated in the pulp sector and the paper sector is the optimum solution. The combination of both business segments supports the stability of results over time.
As a result of all the efforts mentioned above, the Arctic Paper Group generated profit in the s econd quarter and the results attributable to the shareholder of the Prent Entity for the first half of 2020 is much better that a year earlier. It is worth stressing that despite the disruptions caused by the pandemic, the Arctic Paper Group closed the fi rst half of the year with an increased liquidity available and with an improved debt ratio.
Now it is hard to predict the impact of the pandemic and the related economic and social impact on the results and functioning of the Arctic Paper Group in the fol lowing quarters of 2020.
In Q2 2020, the consolidated sales revenues amounted to PLN 616,000 thousand (sales of paper: PLN 403,773 thousand, pulp sales: PLN 212,227 thousand), as compared to PLN 762,517 thousand (sales of paper: PLN 537,633 thou sand, pulp sales: PLN 224,884 thousand), in the equivalent period of the previous year. That means a decrease by PLN 146,517 thousand (a drop of paper sales by PLN 133,860 thousand, and a drop of sales of pulp by PLN 12,657 thousand) and respectively by -19.2% (for sales paper by -24.9% and pulp sales by -5.6%).
In the first six months 2020, the sales revenues amounted to PLN 1,429,948 thousand (sales of paper: PLN 991,553 thousand, pulp sales: PLN 438,395 thousand), as compared to PLN 1,583,089 thousand ( sales of paper: PLN 1,110,977 thousand, pulp sales: PLN 472,112 thousand, generated in the equivalent period of the previous year. This means a decrease of revenues by PLN 153,141 thousand (a drop of paper sales by PLN 119,424 thousand, and a drop of sales of pulp by PLN 33,717 thousand) and respectively by -9.7% (for sales paper by -10.7% and pulp sales by -7.1%).
Paper sales volume in Q2 2020 amounted to 115 thousand tons compared to 147 thousand tons in the previous year. The change represents a decrease of 32 thousand tonnes and by -21.8% respectively. Pulp sales volume in Q2 2020 amounted to 95 thousand tons compared to 91 thousand tons in the previous year. The change represents an increase of 4 thousand tons and by +4.4% respectively.
Paper sales volume in H1 2020 amounted to 286 thousand tons compared to 301 thousand tons in the previous year. The change represents a decrease of 15 thousand tonnes and by -5.0% respectively. Pulp sales volume in H1 2020 amounted to 196 thousand tons compared to 185 thousand tons in the previous year. The change represents an increase of 11 thousand tons and by +5.9% respectively.
In H1 2020, profit on sales amounted to PLN 294,535 thousand. and was by 2.1% lower than in the corresponding period of the previous year. Sales profit margin in the current year stood at 20.60% compared to 19.01% ( -1.6 p.p.) in the same period of the previous year. The lower costs of pulp for paper production (reduced prices) despite lower sales revenues of paper and pulp were the core reason for the increased profit margin in H1 2020 versus the equivalent period last year. In the reporting period, the selling and distribution costs amounted to PLN 166,568 thousand which was a decrease by 0.9% compared to the costs incurred in H1 2019. The selling costs include primarily costs of transport of finished products to counterparties.
In H1 2020, the administrative expenses amounted to PLN 38,807 thousand which was a decrease by 7.3% compared to the costs incurred in H1 2019. The overheads are composed primarily of the costs of advisory and administrative services in the Group.
Other operating income totalled PLN 34,204 thousand in H1 2020 which was a decrease as compared to the equivalent period of the previous year by PLN 27,794 thousand. Other operating income consisted mainly of revenues from heat and electricity sales as well as sales revenues from other materials and CO2 emission rights. The lower other operating revenues in the current period were primarily due to lower sales of other materials and energy and CO2 emission rights. Additionally, land was sold by AP Mochenwangen in Q2 2019.
Other operating expenses totalled PLN 19,468 thousand in H1 2020, which was a decrease as compared to the equivalent period of the previous year (by PLN 5,832 thousand). The other operating expenses comprised mainly the costs of electrici ty and heat sales as well as the costs of other materials sold. The lower other operating expenses in H1 2020 were due to lower costs of sold energy and other materials.
In H1 2020, financial income and expenses amounted to PLN 713 thousand and PLN 16,175 thousand respectively which was a decrease of income as compared to the equivalent period of the previous year by PLN 230 thousand and a growth of expenses by PLN 2,005 thousand.
The changes to financial income and expenses were primarily due to the amount of net FX differences and interest expense. In H1 2020 the Group recorded a surplus of FX losses over FX profit of PLN 1,744 thousand (financial expenses). In the equivalent period of 2019, the Group recorded a surplus of FX losses over FX profit of PLN 2,645 thousand (also financial expenses). The interest expense dropped by PLN 808 thousand in H1 2020 versus H1 2019.
For the six months of 2020, income tax amounted to PLN -15,372 thousand while in the equivalent period in 2019 it was PLN -25,827 thousand.
The current portion of income tax in the analysed semi-annual period amounted to PLN -9,255 thousand (H1 2019: PLN - 3,658 thousand, while the deferred portion to PLN -6,117 thousand (H1 2019: PLN -22,169 thousand).
In H1 2020, the result on continuing operations amounted to PLN +103,896 thousand as compared to the profit of PLN +127,651 thousand in the equivalent period in the previous year. The changes resulted in a reduction of operational profit margin from +8.06% in the six months of 2019 to +7.27% in the equivalent period of 2020. The decreased margin was due to higher depreciation/amortisation costs in H1 2020 versus the equivalent period last year as a result of higher o utlays on tangible fixed assets and intangible assets in H2 2019 and in H1 2020.
EBITDA on continuing operations in H1 2020 amounted to PLN 159,851 thousand while in the equivalent period in 2019 it was PLN 171,610 thousand. In the reporting period, the EBITDA margin was 11.18% compared to 10.84% for 6 months of 2019.
In H1 2020, net profit amounted to PLN +73,062 thousand as compared to PLN +84,588 thousand in H1 2019. Net profit margin accrued after six months of 2020 amounted to +5.11% as compared to +5. 34% in the equivalent period of 2019.
| PLN'000 | Q2 2020 |
Q1 2020 |
Q2 2019 |
H1 2020 |
H1 2019 |
Change % Q2 2020/ Q1 2020 |
Change % Q2 2020/ Q2 2019 |
Change % H1 2020/ H1 2019 |
|---|---|---|---|---|---|---|---|---|
| Prof it (loss) on sales | 106 605 | 187 930 | 149 062 | 294 535 | 300 946 | (43,3) | (28,5) | (2,1) |
| % of sales revenues | 17,31 | 23,09 | 19,55 | 20,60 | 19,01 | (5,8) p.p. | (2,2) p.p. | 1,6 p.p. |
| EBITDA | 48 017 | 111 834 | 90 529 | 159 851 | 171 610 | (57,1) | (47,0) | (6,9) |
| % of sales revenues | 7,79 | 13,74 | 11,87 | 11,18 | 10,84 | (5,9) p.p. | (4,1) p.p. | 0,3 p.p. |
| EBIT | 24 231 | 79 665 | 69 877 | 103 896 | 127 651 | (69,6) | (65,3) | (18,6) |
| % of sales revenues | 3,93 | 9,79 | 9,16 | 7,27 | 8,06 | (5,9) p.p. | (5,2) p.p. | (0,8) p.p. |
| Net profit (loss) | 10 773 | 62 289 | 47 697 | 73 062 | 84 588 | (82,7) | (77,4) | (13,6) |
| % of sales revenues | 1,75 | 7,65 | 6,26 | 5,11 | 5,34 | (5,9) p.p. | (4,5) p.p. | (0,2) p.p. |
| Return on equity / ROE (%) | 1,2 | 7,3 | 5,5 | 7,9 | 9,8 | (6,1) p.p. | (4,3) p.p. | (1,8) p.p. |
| Return on assets / ROA (%) | 0,5 | 3,0 | 2,3 | 3,6 | 4,0 | (2,4) p.p. | (1,7) p.p. | (0,4) p.p. |
In H1 2020, return on equity was +7.9% while in the equivalent period of 2019 it was +9.8%.
Return on assets decreased from +4.0% in H1 2019 to +3.6% in H1 2020.
Lower return on equity and return on assets ratios were due primarily to the lower net profit generated in H1 2020 versus the equivalent period last year.
| Change 30.06.2020 |
Change 30.06.2020 |
||||
|---|---|---|---|---|---|
| PLN'000 | 30.06.2020 | 31.12.2019 | 30.06.2019 | -31.12.2019 | -30.06.2019 |
| Fixed assets | 1 125 025 | 1 080 905 | 1 041 517 | 44 120 | 83 507 |
| Inv entories | 369 174 | 353 774 | 419 983 | 15 400 | (50 808) |
| Receiv ables | 313 121 | 307 445 | 413 871 | 5 676 | (100 750) |
| receivables | 306 000 | 302 121 | 404 605 | 3 879 | (98 605) |
| Other current assets | 18 087 | 27 744 | 35 327 | (9 657) | (17 240) |
| Cash and cash equiv alents | 220 268 | 265 885 | 206 406 | (45 617) | 13 862 |
| Total assets | 2 045 675 | 2 035 753 | 2 117 105 | 9 921 | (71 430) |
| Equity | 921 012 | 870 528 | 867 118 | 50 484 | 53 895 |
| Short-term liabilities | 567 455 | 688 098 | 846 994 | (120 643) | (279 539) |
| of which: | |||||
| trade and other payables | 354 121 | 435 366 | 476 243 | (81 245) | (122 122) |
| interest-bearing debt | 99 462 | 161 591 | 275 520 | (62 129) | (176 059) |
| other non-financial liabilities | 113 873 | 91 141 | 95 231 | 22 732 | 18 642 |
| Long-term liabilities | 557 207 | 477 127 | 402 993 | 80 080 | 154 214 |
| of which: | |||||
| interest-bearing debt | 342 592 | 263 268 | 204 347 | 79 323 | 138 245 |
| other non-financial liabilities | 214 615 | 213 858 | 198 646 | 757 | 15 969 |
| Total equity and liabilities | 2 045 675 | 2 035 753 | 2 117 105 | 9 921 | (71 430) |
As at 30 June 2020, total assets amounted to PLN 2,045,675 thousand as compared to PLN 2,035,753 thousand at the end of 2019.
At the end of June 2020 fixed assets accounted for 55.0% of total assets vs. 53.1% at the end of 2019. The value of fixed assets grew in the current half-year period by PLN 44,120 thousand, mainly due to a growth of tangible fixed assets as an effect of capital outlays and of intangible assets, including the recognition of goodwill on the acquisition of a subsidiary entity, partly set off with a drop of other financial assets (decrease of valuation of hedging instruments, mainly forward contracts for energy purchase).
Current assets understood as a sum of inventories, receivables, other current assets and cash and cash equivalents. As at the end of June 2020, current assets amounted to PLN 920,650 thousand as compared to PLN 954,848 thousand at the end of December 2019. As part of the current assets, inventories increased by PLN 15,400 thousand and receivables increased by PLN 5,676 thousand, other current assets decreased by PLN 9,657 thousand, while cash and cash equivalents decreased by PLN 45,617 thousand. Current assets represented 45.0% of total assets as at the end of June 2020 (46.9% as at the end of 2019) and included inventories – 18.0% (17.3% as at the end of 2019), receivables – 15.3% (15.1% as at the end of 2019), other current assets – 0.9% (1.4% as at the end of 2019) and cash and cash equivalents – 10.8% (13.1% as at the end of 2019).
As at the end of the current period, equity amounted to PLN 921,012 thousand as compared to PLN 870,528 thousand at the end of 2019. As at the end of June 2020 equity accounted for 45.0% of total equity and liabilities vs. 42.8% of balance sheet total as at 31 December 2019. The increase of equity was the effect of net profit for H1 2020 and an increased valuation of subsidiary entities whose functional currency is other than PLN, recognised in other comprehensive income, partly set off with a reduced net valuation of hedging instruments.
As at the end of June 2020, short-term liabilities amounted to PLN 567,455 thousand (27.7% of bala nce sheet total) as compared to PLN 688,098 thousand (33.8% of balance sheet total) as at the end of 2019. In the period under report, a decrease of long-term liabilities occurred by PLN 120,643 thousand, mainly as a result of a decrease of trade and other payables (note 22 to the interim abbreviated consolidated financial statements) and a decrease of short -term loans, borrowings and bonds to partial repayment of loans, borrowings and bonds as well as reclassification of certain long -term loans of PLN 61,404 thousand to short-term loans as at 31 December 2019 due to failure to comply with the ratios specified in the loan agreements.
As at the end of June 2020, long-term liabilities amounted to PLN 557,207 thousand (27.3% of balance sheet total) as compared to PLN 477,127 thousand (23.4% of balance sheet total) as at the end of 2019. In the period under report, an increase of long-term liabilities occurred by PLN 80,080 thousand, which was the result primarily of the loan re-classification as at 31 December 2019 as detailed above and a growth of other financial liabilities (note 21 of the interim abbreviated consolidated financial statements).
| Change % | Change % | ||||
|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | Q2 2020/ | Q2 2020/ | |
| 2020 | 2020 | 2019 | Q1 2020 | Q2 2019 | |
| Debt to equity ratio (%) | 122,1 | 145,2 | 144,2 | (23,1) p.p. | (22,0) p.p. |
| Equity to f ixed assets ratio (%) | 81,9 | 78,1 | 83,3 | 3,8 p.p. | (1,4) p.p. |
| Interest-bearing debt-to-equity ratio (%) | 48,0 | 56,1 | 55,3 | (8,1) p.p. | (7,3) p.p. |
| Net debt to EBITDA ratio f or the last 12 months (x) | 0,8 | 0,7 | 1,1 | 0,13 | (0,22) |
| EBITDA to interest expense ratio (x) | 11,7 | 13,4 | 10,7 | (1,7) | 1,0 |
As at the end of June 2020, debt to equity ratio amounted to 122.1% and was lower by 23.1 p.p. compared to the end of March of 2020 and lower by 22.0 p.p. compared to the end of June 2019. The equity to non -current assets ratio was 81.9% and was higher by 3.8 p.p. than at the end of March 2020 and lower by 1.4 p.p. than at the end of June 2019.
Interest bearing debt to equity ratio amounted to 48.0% as at the end of the current half year and was lower by 8.1 p.p. compared to the end of March 2020 and lower by 7.3 p.p. compared to the level of the ratio calculated at the end of June 2019.
Net borrowings to EBITDA calculated for the last 12 months ended on 30 June 2020 amounted to 0.8x compared to 0.7x in the equivalent period ended on 31 March 2020 and 1.1x for the period ended on 30 June 2019.
The EBITDA to interest coverage ratio was 11.7x for the twelve months ended on 30 June 2020 and 13.4x and 10.7x for the periods ended on 31 March 2020 and on 30 June 2019 respectively.
| Change % | Change % | ||||
|---|---|---|---|---|---|
| Q2 | Q1 | Q2 | Q2 2020/ | Q2 2020/ | |
| 2020 | 2020 | 2019 | Q1 2020 | Q2 2019 | |
| Current ratio | 1,6x | 1,5x | 1,3x | 0,2 | 0,4 |
| Quick ratio | 0,9x | 0,9x | 0,8x | 0,0 | 0,2 |
| Acid test ratio | 0,4x | 0,4x | 0,2x | (0,0) | 0,1 |
| DSI (day s) | 65,2 | 51,3 | 61,6 | 14,0 | 3,6 |
| DSO (day s) | 44,7 | 40,7 | 47,8 | 4,0 | (3,0) |
| DPO (day s) | 62,6 | 63,9 | 69,9 | (1,4) | (7,3) |
| Operational cy cle (day s) | 109,9 | 92,0 | 109,4 | 18,0 | 0,6 |
| Cash conversion cycle (days) | 47,4 | 28,0 | 39,5 | 19,3 | 7,9 |
The current liquidity ratio as at the end of June 2020 was 1.6x and it grew by 0.2 in relation to the level as at the end of Q1 2020 and grew versus the end of June 2019 by 0.4.
The quick liquidity ratio reached the level of 0.9x at the end of June 2020 and did not change materially in relation to the level as at 31 March 2020 and 30 June 2019.
The cash ratio as at the end of Q2 2020 was 0.4 and it did not change materially in relation to the l evel as at the end of 31 March 2020 and 30 June 2019.
The cash conversion cycle in Q2 2020 was 47.4 days and was by 19.3 days longer versus Q1 2020 and by 7.9 days longer than reported at the end of Q2 2019. The extended cash conversion cycle was primarily due to the stock rotation cycle.
| PLN'000 | Q2 2020 |
Q1 2020 |
Q2 2019 |
H1 2020 |
H1 2019 |
Change % Q2 2020/ Q1 2020 |
Change % Q2 2020/ Q2 2019 |
Change % H1 2020/ H1 2019 |
|---|---|---|---|---|---|---|---|---|
| Cash f lows f rom operating activ ities | (675) | 70 781 | 45 736 | 70 106 | 105 497 | (101,0) | (101,5) | (33,5) |
| of which: | ||||||||
| Gross profit (loss) | 15 017 | 73 416 | 59 874 | 88 434 | 110 415 | (79,5) | (74,9) | (19,9) |
| Depreciation/amortisation and impairment charges | 23 786 | 32 169 | 20 652 | 55 955 | 43 959 | (26,1) | 15,2 | 27,3 |
| Changes to working capital | (35 941) | (44 645) | (22 726) | (80 586) | (46 469) | (19,5) | 58,2 | 73,4 |
| Other adjustments | (3 538) | 9 841 | (12 064) | 6 303 | (2 407) | (135,9) | (70,7) | (361,9) |
| Cash f lows f rom inv esting activ ities | (39 568) | (37 565) | (13 231) | (77 133) | (31 995) | 5,3 | 199,1 | 141,1 |
| Cash f lows f rom f inancing activ ities | (12 415) | (34 185) | (32 134) | (46 600) | (64 788) | (63,7) | (61,4) | (28,1) |
| Total cash flows | (52 658) | (969) | 371 | (53 627) | 8 715 | 5 332,9 | (14 292,6) | (715,3) |
In the first six months of 2020, net cash flows from operating activities amounted to PLN +70,106 thousand as compared to PLN +105,497 thousand in the equivalent period of 2019. The lower gross profit increased by depreciation/amortisation and reduced trade and other payables in H1 2020 was primarily due to lower positive cash flows from operating activities.
In H1 2020, cash flows from investing activities amounted to PLN -77,133 thousand as compared to PLN -31,995 thousand in the equivalent period of the previous year. The negative cash flows from investing activities resulted from expenditures on tangible fixed assets and intangible assets.
In H1 2020, cash flows from financing activities amounted to PLN -46,600 thousand as compared to PLN -64,788 thousand in the equivalent period of 2019. The negative cash flows from financing activities in 2020 were primarily related to repayment of term bank loans and bonds in PLN and repayment of lease liabilities with interest.
| PLN'000 | Q2 2020 |
Q1 2020 |
Q2 2019 |
H1 2020 |
H1 2019 |
Change % Q2 2020/ Q1 2020 |
Change % Q2 2020/ Q2 2019 |
Change % H1 2020/ H1 2019 |
|---|---|---|---|---|---|---|---|---|
| Sales revenues | 5 840 | 5 171 | 31 783 | 11 012 | 42 894 | 13 | (82) | (74) |
| of which: | ||||||||
| Sales of services | 4 750 | 4 245 | 7 587 | 8 994 | 14 908 | 12 | (37) | (40) |
| Interest income on loans | 787 | 927 | 1 088 | 1 713 | 2 227 | (15) | (28) | (23) |
| Dividend income | 304 | - | 23 109 | 304 | 25 759 | - | (99) | (99) |
| Profit on sales % of sales revenues |
4 469 76,51 |
3 892 75,26 |
30 430 97,64 |
8 361 75,93 |
40 205 93,73 |
15 1,3 p.p. |
(85) (21,1) p.p. |
(79) (17,8) p.p. |
| Selling and distribution costs | - | - | (955) | - | (1 529) | - | (100) | (100) |
| Administrative expenses | (4 842) | (5 483) | (6 310) | (10 325) | (12 956) | (12) | (23) | (20) |
| Other operating income | 40 | 271 | 472 | 311 | 553 | (85) | (92) | (44) |
| Other operating expenses | (82) | (608) | 160 | (690) | (159) | (87) | (151) | 334 |
| EBIT % of sales revenues |
(415) (7,11) |
(1 928) (37,29) |
23 797 74,87 |
(2 343) (21,28) |
26 114 60,88 |
(78) 30,2 p.p. |
(102) (82,0) p.p. |
(109) (82,2) p.p. |
| EBITDA % of sales revenues |
(439) (7,52) |
(1 656) (32,03) |
23 945 75,34 |
(2 095) (19,03) |
26 362 61,46 |
(73) 24,5 p.p. |
(102) (82,9) p.p. |
(108) (80,5) p.p. |
| Financial income | 1 127 | 1 295 | 2 109 | 2 422 | 3 312 | (13) | (47) | (27) |
| Financial expenses | (646) | (7 157) | (4 436) | (7 804) | (9 751) | (91) | (85) | (20) |
| Gross profit (loss) | 66 | (7 791) | 21 469 | (7 725) | 19 675 | (101) | (100) | (139) |
| Income tax | - | - | 0 | - | (1) | - | (100) | (100) |
| Net profit (loss) | 66 | (7 791) | 21 469 | (7 725) | 19 675 | (101) | (100) | (139) |
| % of sales revenues | 1,13 | (150,65) | 67,55 | (70,15) | 45,87 | 151,8 p.p. | (66,4) p.p. | (116,0) p.p. |
The main statutory activity of the Company is the activity of a holding company, consisting in managing of entities belonging to the controlled Capital Group. The operations of the Arctic Paper Group are conducted through Paper Mills and Pulp Mills, as well as Sales Offices.
In Q2 2020, the standalone sales revenues amounted to PLN 5,840 thousand and comprised services provided to Group companies (PLN 4,750 thousand), interest income on loans (PLN 787 thousand) and dividend income (PLN 304 thousand). In the equivalent period of the previous year, the standalone sales revenues amounted to PLN 31,783 thousand and comprised services provided to Group companies (PLN 7,587 thousand), interest income on loans (PLN 1,088 thousand) and dividend income (PLN 23,109 thousand).
In H1 2020, the standalone sales revenues amounted to PLN 11,012 thousand and comprised services provided to Group companies (PLN 8,994 thousand) interest income on loans (PLN 1,713 thousand) and dividend income (PLN 304 thousand). In the equivalent period of the previous year, the standalone sales revenues amounted to PLN 42,894 thousand and comprised services provided to Group companies (PLN 14,908 thousand), interest income on loans (PLN 2,227 thousand) and dividend income (PLN 25,759 thousand). That means a decrease of sales revenues in H1 2020 by PLN 31,883 thousand versus the equivalent period in 2019.
Profit on sales amounted to PLN 8,361 thousand in H1 2020 and dropped by PLN 31,844 thousand versus the equivalent period of the previous year.
In H1 2020, the Company did not recognise selling and distribution costs (PLN 1,529 thousand in the equivalent period of 2019) which in 2019 comprised solely the expenses related to intermediary services in the purchase of pulp for Arctic Paper Kostrzy n S.A.
In H1 2020, the administrative expenses amounted to PLN 10,325 thousand which was an increase as compared to the equivalent period of the previous year by PLN 2,631 thousand. The drop of costs was primarily due to the implemented organisational changes and the savings program in the company.
The administrative expenses include costs of the administration of the Company operation, costs of services provided for the companies in the Group and all costs incurred by the Company for the purposes of pursuing holding company activities. Among them, a group of costs relates only to statutory activities and includes, among others: costs of tax, legal and accounting services, as well as the costs of the Supervisory Board and the Management Board.
Other operating income totalled PLN 311 thousand in H1 2020 which was a decrease as compared to the equivalent period of the previous year by PLN 243 thousand.
At the same time there was a decrease of other operating expenses that reached the level of PLN 690 thousand. The higher level of other operating costs was due to the recognised allowance for impairment of assets for Arctic Paper Mochenwangen GmbH for PLN 635 thousand.
In H1 2020, the financial income amounted to PLN 2,422 thousand and was by PLN 890 thousand lower than generated in H1 2019. The financial expenses after six months of 2020 amounted to PLN 7,804 thousand and largely referred to interest expenses on the received bank loans (PLN 5,096 thousand) and costs of fin ancial transactions. In the equivalent period of 2019, the financial expenses amounted to PLN 9,751 thousand.
| PLN'000 | 2020-06-30 | 2019-12-31 | 2019-06-30 | Change 30.06.2020 -31.12.2019 |
Change 30.06.2020 -30.06.2019 |
|---|---|---|---|---|---|
| Fixed assets | 712 616 | 724 693 | 740 384 | (12 076) | (27 768) |
| Receivables | 48 555 | 70 155 | 105 436 | (21 600) | (56 882) |
| Other current assets | 85 260 | 99 700 | 106 028 | (14 439) | (20 768) |
| Cash and cash equivalents | 25 110 | 31 939 | 10 609 | (6 829) | 14 501 |
| Total assets | 871 541 | 926 486 | 962 457 | (54 945) | (90 916) |
| - | |||||
| Equity | 559 811 | 568 078 | 555 865 | (8 267) | 3 946 |
| Short-term liabilities | 217 749 | 301 081 | 393 191 | (83 332) | (175 443) |
| Long-term liabilities | 93 981 | 57 326 | 13 401 | 36 655 | 80 580 |
| Total liabilities | 871 541 | 926 486 | 962 457 | (54 945) | (90 916) |
As at 30 June 2020, total assets amounted to PLN 871,541 thousand as compared to PLN 926,486 thousand at the end of 2019.
The drop of assets was primarily due to lower receivables and other current assets in the analyses period.
At the end of June 2020 fixed assets accounted for 81.8% of total assets vs. 78.2% at the end of 2019. The value of fixed assets dropped in the current half-year period by PLN 12,076 thousand. The main item of non-current assets includes interests in subsidiaries. At the end of H1 2020, the value was PLN 673,937 thousand and there was no ch ange versus 31 December 2019.
As at the end of June 2020, current assets amounted to PLN 158,925 thousand as compared to PLN 201,794 thousand at the end of December 2019.
As part of the current assets, receivables increased by PLN 21,600 thousand, other current assets decreased by PLN 14,439 thousand, while cash and cash equivalents decreased by PLN 6,829 thousand. As at the end of June 2020, current assets accounted for 18.3% of total assets (21.8% as at the end of 2019).
At the end of the H1 2020, the equity amounted to PLN 559,811 thousand as compared to PLN 568,078 thousand at the end of 2019. That was a decrease of equity by PLN 8,267 thousand, mainly due to net loss generated in H1 2020. As at the end of June 2020 equity accounted for 64.3% of balance sheet total vs. 64.2% of balance sheet total as at the end of 2019.
As at the end of June 2020, short-term liabilities amounted to PLN 217,749 thousand (25.0% of balance sheet total) as compared to PLN 301,081 thousand (32.5% of balance sheet total) as at the end of 2019. The decrease of short-term loans, borrowings and loans was primarily due to changed presentation resulting from failure to comply with financial ration under t he loan agreements and a bond issue as at 31 December 2019. The significant drop of short-term liabilities is also due to repayment of revolving loans.
As at the end of June 2020, long-term liabilities amounted to PLN 93,981 thousand (10.8 % of balance sheet total) as compared to PLN 57,326 thousand (6.2 % of balance sheet total) as at the end of 2019. The increase of long -term liabilities is due to the reclassification of long-term loans as detailed above at the end of 2019.
| PLN'000 | Q2 2020 |
Q1 2020 |
H1 2020 |
H1 2019 |
Change % Q2 2020/ Q1 2020 |
Change % H1 2020/ H1 2019 |
|---|---|---|---|---|---|---|
| Cash f lows f rom operating activ ities | 549 | 41 261 | 41 810 | 25 186 | (98,7) | 66,0 |
| of which: | ||||||
| Gross profit (loss) | 66 | (7 791) | (7 725) | 19 675 | (100,8) | (139,3) |
| Depreciation/amortisation and impairment charges | 112 | 287 | 399 | 242 | (61,1) | 64,9 |
| Changes to working capital | (8 398) | 4 567 | (3 830) | (50 800) | (283,9) | (92,5) |
| Net interest and dividends | 6 716 | - | 6 716 | 3 825 | - | 75,6 |
| Increase / decrease of loans granted to subsidiaries (2 780) | 20 231 | 17 451 | 12 211 | (113,7) | 42,9 | |
| Change to liabilities due to cash-pooling | 2 263 | 20 754 | 23 017 | 38 914 | (89,1) | (40,9) |
| Other adjustments | 2 570 | 3 212 | 5 782 | 1 118 | (20,0) | 417,0 |
| Cash f lows f rom inv esting activ ities | - | - | - | (1 492) | - | (100,0) |
| Cash f lows f rom f inancing activ ities | (16 471) | (32 167) | (48 638) | (32 690) | (48,8) | 48,8 |
| Total cash flows | (15 923) | 9 094 | (6 828) | (8 996) | (275,1) | (24,1) |
The cash flow statement presents a decrease in cash in H1 2020 by PLN 6,829 thousand which includes:
In H1 2020, net cash flows from operating activities amounted to PLN 41,810 thousand as compared to PLN 25,186 thousand in the equivalent period of 2019. The cash flows from operating activities in H1 this year include loans granted to subsidiaries and a change of liabilities under cash-pooling.
In H1 2020, cash flows from investing activities amounted to PLN 0 thousand as compared to PLN 1,492 thousand in the equivalent period of the previous year.
In H1 2020, cash flows from financing activities amounted to PLN -48,638 thousand as compared to PLN -32,690 thousand in the equivalent period of 2019. In 2020, the negative cash flows were due to repayment of borrowings and interest and changed balances of working capital loans.
The Group's operating activity has been and will continue to be historically influenced by the following key factors:
We believe that a number of macro-economic and other economic factors have a material impact on the demand for high -quality paper, and they may also influence the demand for the Group's products and the Group's operating results. Those factors include:
The trend observed in developed societies concerning a reduction of man's adverse impact on the environment, in particular reduction of use of disposable, plastic packaging that may not be recycled, offers new opportunities for the development of the pulp & paper sector. In many companies, work has been under way to develop new methods of packaging and production of packaging with natural materials, including pulp, so that it can be recycled. Arctic Paper is also involved in such research. In the near future, the product segment is expected to increase its percentage share in the volumes and revenues of the Arctic Paper Group.
Development of new technologies, in particular in the areas of information and communication, results in decreasing demand for certain paper types – in particular, this affects newsprint and to a lesser extent – graphic papers. However, despite the increasing popularity of e-books, the volume of book paper produced and sold by Arctic Paper has been stable in the recent years, less sensitive to changing market conditions. Nevertheless, in its strategy Arctic Paper has set a direction of activity so that w ithin several years, the segment of non-graphic papers (that is technical or packaging paper) accounts for 1/5 of its consolidated revenues.
Paper prices undergo cyclic changes and fluctuations, they depend on global changes in demand and overall macroeconomic and other economic factors such as indicated above. Prices of paper are also influenced by a number of factors related to the sup ply, primarily changes in production capacities at the worldwide and European level.
The main elements of the Group's operating expenses include raw materials, energy and transportation. The costs of raw materials include mainly the costs of pulp for Paper Mills, timber for Pulp Mills and chemical agents used for paper and pulp production. Our energy costs historically include mostly the costs of electricity, gas and rights to CO2 emissions. The costs of transportation include the costs of transportation services provided to the Group mainly by external entities.
Taking into account the share of those costs in total operating expenses of the Group and the limited possibility of controlling these costs by the Group Companies, their fluctuations may have a significant impact on the Group's profitability.
A part of pulp supplies to our Paper Mills is made from our own Pulp Mills. The remaining part of pulp manufactured at our Pulp Mills is sold to external customers.
The Group's operating results are significantly influenced by currency rate fluctuations. In part icular, the Group's revenues and costs are expressed in different foreign currencies and are not matched, therefore, the appreciation of the currencies in whi ch we incur costs towards the currencies in which we generate revenues, will have an adverse effec t on the Group's results. Our products are primarily sold to euro zone countries, Scandinavia, Poland and the UK, thus our revenues are largely denominated in EUR, GBP, SEK and PLN while revenues from the pulp mills are primarily denominated in USD. The Gr oup's operating expenses are primarily expressed in USD (pulp costs for Paper Mills), EUR (costs related to pulp for Paper Mills, energy, transportation, chemicals), PLN (the majority of other costs incurred by the Paper Mill in Kostrzyn nad Odrą) and SEK (the majority of other costs incurred by the Munkedal and Grycksbo Paper Mills as well as the Rottneros and Vallvik Pulp Mills).
Exchange rates also have an important impact on results reported in our financial statements because of changes in exchange rates of the currencies in which we generate revenues and incur costs, and the currency in which we report our financial result s (PLN).
In H1 2020 there were no atypical events or factors other than related to COVID -19, that are detailed in item 5.1 of the attached interim abbreviated consolidated financial statements.
In Q1 2020, there were no changes in the Arctic Paper Group's structure that would have material influence on the financial result generated.
With references to the risks described in the 2019 annual report, related to the spread of the SARS -CoV-2 coronavirus, responsible for the COVID-19 epidemic in Poland and on a global scale, and current report no. 5/2020 of 7 April 2020 on the actions in the Arctic Paper Group taken to minimise the effect of the epidemic, the Management Board announces that the total aid from governments or local authorities received by the Group's companies in Q2 was approximate ly PLN 7.2 million.
On 30 April 2020, the Management Board of Arctic Paper S.A. approved a decision concerning a change to its recommendation on dividend distribution from 2019 profit, originally published in current report No. 4/2020 of 27 February 2020. The Company's Management Board approved a resolution to recommend to the Company's General Meeting no dividend distribution from the profit for the financial year ended on 31 December 2019. The change of the previous recommendation of the Company's
Management Board is related to a change of demand for products of the Arctic Paper Group companies as a result of the COVID - 19 pandemic as well as no possibility to assess the impact of the pandemic on economic situation in Q2 and Q3 2020. At its meeting of 30 April 2020, the Company's Supervisory Board provided its positive opinion to the above proposal of the Management Board on no distribution of dividend from the profit for the financial year ended on 31 Decemb er 2019.
On 31 July 2020, the Issuer's subsidiary company - Arctic Paper Kostrzyn SA received a decision granting it public aid to cover the purchase costs of emission rights within the meaning of the Act on the emission trading scheme to emit hothouse gases with respect to the prices of electricity used to manufacture product in energy -intensive sectors or sub-sectors. The amount of the approved compensation is PLN 5.3 million to be disbursed in the third quarter 2020.
In Q2 2020 the Arctic Paper Group recorded a decreased level of orders versus Q1 2020 by 33.2% and a decrease of orders versus the equivalent period of 2019 by 22%.
Source of data: Arctic Paper analysis
At the end of H1 2020, the prices of uncoated wood-free paper (UWF) in Europe dropped by 5.2% versus the prices at the end of June 2019 while for coated wood-free paper (CWF) there was a decrease by 6.6%.
At the end of June 2020, the average prices declared by producers for selected types of paper and markets: Germany, France, Spain, Italy, United Kingdom – for both uncoated wood-free paper (UWF) and coated wood-free paper (CWF) were lower than at the end of Q1 2020 by 2% and 1.9% respectively.
The prices invoiced by Arctic Paper in EUR for comparable products in the segment of uncoated wood -free paper (UWF) increased from the end of March 2020 until the end of June 2020 by 2.7% on the average while in the segment of coated wood free paper (CWF) the prices decreased by 2.4%. At the end of H1 2020, the prices of uncoated wood -free paper (UWF) invoiced by Arctic Paper dropped by 10.8% versus the prices at the end of June 2019 while for coated wood -free paper (CWF) there was a drop by 3.5%.
Source: For market data – RISI, price changes for selected markets in Germany, France, Spain, Italy and the UK in local currencies for graphic papers similar to the product portfolio of the Arctic Paper Group. The prices are quoted without considering specific rebates for individual clients and they include neither any additions nor price reductions in relation t o the publicly available price lists. The estimated prices for each month reflect orders placed in the month while the deliveries may take place in the future. Because of that, RISI price estimates for a particular month do not reflect the actual prices at wh ich deliveries are performed but only express ordering prices. For Arctic Paper products, the average invoiced sales prices for all served markets in EUR.
At the end of Q2 2020, the pulp prices reached the level of: NBSK – USD 858.7/ton and BHKP – USD 680/ton.
The average NBSK price in Q2 2020 was lower by 19% compared to the equivalent period of the previous year while for BHKP the average price was lower by 27.5%. Compared to Q1 2020, the average pulp price in Q2 2020 was higher by 2.9% for NBSK and remained unchanged for BHKP.
Pulp costs are characterised by high volatility. The prices of the raw materials had major impact on the Group's profitabilit y in the period.
The average pulp cost used for production of paper calculated for the Arctic Paper Group in PLN drop ped in Q2 2020 versus Q1 2020 by 5.7% while in relation to Q2 2019 it dropped by 24.6%.
The share of pulp costs in overall selling costs after 6 months of the current year was 51% versus about 59% in H1 2019.
The Arctic Paper Group uses the pulp in the production process according to the following structure: BHKP 72%, NBSK 20% and other 8%.
Source of data: www.foex.fi analysis by Arctic Paper.
At the end of Q2 2020, the EUR/PLN rate amounted to 4.4660 and was by 5% higher than at the end of Q2 2019. The mean EUR/PLN exchange rate in H1 2020 amounted to 4.4143 and was by 5.1% higher than in the equivalent period of 2019.
The EUR/SEK exchange rate amounted to 10.5107 at the end of Q2 2020 (decrease by 0.4% versus the end of Q2 2019). For that currency pair, the mean exchange rate in H1 2020 was by 0.4% higher than in the equivalent period of 2019. The somewhat weakening SEK versus EUR has been positively impacting the revenues invoiced in EUR in the factories in Sweden (AP Munkedals and AP Grycksbo).
The USD/PLN exchange rate as at the end of Q2 2020 amounted to 3.9806. In H1 2020 the mean USD/PLN exchange rate was 4.0085 versus 3.8002 in the equivalent period of the previous year which was a growth by 5.5%. In Q2 2020 the mean USD/PLN exchange rate was 4.0946 and was by 7.4% higher than in Q2 2019. The change has adversely affected the costs incurred in USD by AP Kostrzyn, in particular the costs of pulp.
The USD/SEK exchange rate as at the end of Q2 2020 amounted to 9.3683. In H1 2020, the mean exchange rate amounted to 9.6822 compared to 9.3066 in the equivalent period of the previous year which was an increase of the rate by 4%. In Q2 2020 the mean USD/SEK exchange rate increased by 0.1% versus Q1 2020. The change in comparison to Q1 2020 unfavourably affected the costs incurred in USD by AP Munkedals and AP Grycksbo, in particular the costs of pulp.
At the end of June 2019, the EUR/USD exchange rate amounted to 1.1219 compared to 1.1388 (-1.5%) at the end of June 2019. In Q2 2020, EUR slightly weakened against USD versus Q1 2020 (-0.2%). In H1 2020 the mean exchange rate was 1.1017 while in the equivalent period of the previous year it was 1.1300 which was a depreciation of EUR versus USD by 2.5%.
The depreciation of PLN versus EUR has favourably affected the Group's financial profit, mainly due to increased sales revenues generated in EUR and translated into PLN. USD apprec iating versus PLN had adverse effect on the Group's financial result as it increased the costs of the core raw materials for the Paper Mill in Kostrzyn. The weak SEK unfavourably affected the revenues generated in EUR at APM and APG facilities.
The material factors that have an impact on the financial results over the next months include:
Changes to demand for high quality paper in Europe during the COVID-19 pandemic and the anticipated related economic slowdown.
Over the recent years there has been a major decrease of demand for fine paper in Europe (level of executed orders). Further negative developments in the market may adversely affect order levels to our Paper Mills. Cancelled international events, restrictions to free movement of people, intensified remote work – may additionally reduce demand for high quality graphic paper and thus adversely affect the financial results of the Group.
In H1 2020 there were no material changes to the risk factors described in the report for 2019.
The sequence in which the risk factors are presented below does not reflect the likelihood of occurrence, extent or materiality of the risks.
Our Group operates in a very competitive market. The achievement of the strategic objectives assumed by the Group may be made difficult by operations of competitors, particularly integrated paper producers operating on a larger scale than our Gro up. Any more intensified competition resulting from a potential growth of production capacity of our competitors and thus an increased supply of paper to the market, may adversely affect the achievement of the planned revenues and thus the ability to achieve the underlying financial and operational assumptions.
Our Group operates in a legal environment characterised with a high level of uncertainty. The regulations affecting our busin ess have been frequently amended and often there are no consistent interpretations which generates a risk of violating the existing regulations and the resultant consequences even if such breach was unintentional. Additionally, amendments to regulations relating to environmental protection and other regulations may generate the need to incur material expenditures to ensure compliance, inter alia, more restrictive regulations or stricter implementation of the existing regulations concerning the protection of surface waters, soil waters, soil and atmospheric air.
Revenues, expenses and results of the Group are exposed to FX risk, in particular relating to exchange rates of PLN and SEK to EUR, GBP and other currencies. Our Group exports a majority of its produced paper to European markets, generating a material part of its sales revenues in EUR, GBP, PLN and SEK. Sales revenues of pulp in the Pulp Mills are subject to USD FX risk. The purchase costs of materials for paper production, in particular pulp for paper mills are paid primarily in U SD and EUR. Additionally, we hold loan liabilities mainly in PLN, EUR and SEK. PLN is the currency used in our financial statements and therefore our revenues, expenses and results generated by the subsidiary companies domiciled abroad are subject to FX exchange rate fluctuations. Thus FX rate fluctuations may have a strong adverse effect on the results, financial conditions and prospects of the Group.
The Group is exposed to interest rate risk in view of the existing interest-bearing debt. The risk results from fluctuations of such interest rates as WIBOR for debt in PLN, EURIBOR for debt in EUR and STIBOR for debt in SEK. Unfavourable changes of interest rates may adversely affect the results, financial condition and prospects of the Gro up.
Trends in advertising, electronic data transmission and storage and in the Internet have adverse impact on traditional printe d media and thus on the products of the Group and its customers. Con tinuation of such changes may adversely affect the results, financial condition and prospects of the Group.
The sequence in which the risk factors are presented below does not reflect the likelihood of o ccurrence, extent or materiality of the risks.
Historically, the operational results of the Group are characterised by relatively high volatility and low profit margins on operations. Reduced revenues resulting e.g. from changes to production capacity, output, pricing policies or increased operating expenses that primarily comprise costs of raw materials (mainly pulp for Paper Mills) and energy, may mean the Group's losses in earning capacity. Material adverse changes to profitability may result in reduced prices of our stock and reduced capacity to generate working capital thus adversely affecting our business and deteriorating our prospects.
We are exposed to the risk of price changes of raw materials and energy, primarily related to price fluctuations of pulp, fuel oil , diesel oil, coal and electricity. Paper Mills buy pulp under frame agreements or in one -off transactions and do not hedge against fluctuations of pulp prices. A part of pulp is supplied to our Paper Mills from the Pulp Mills of the Rottneros Group. The ri sk of changing prices of raw materials is related primarily to changing prices of paper and pulp in the markets to which we sell o ur products. A material growth of prices of one or more raw materials and energy may adversely affect the operating results and financial condition of the Group.
Our Group holds three Paper Mills operating jointly seven production lines with total annual production capacity of approx. 700,000 tonnes of paper and two Pulp Mills with a total production capacity of 400,000 tonnes of pulp. Long -lasting disruption to the production process may result from a number of factors, including a breakdown, human error, unavailability of raw materials, natural catastrophes and other that are beyond our control. Each such disruption, even relatively short, may have material impact on our production and profitability and result in material costs for repairs, liabilities to buyers whose orders we are not able to satisfy and other expenses.
Investments by the Group aimed at expanding the production capacity of the Group require material capital outlays and a relatively long time to complete. As a result, the market conditions under which we operate may be materially changed in the period between our decision to incur investment outlays to expand production capacity and the completion tim e. Changes of market conditions may result in a volatile demand for our products which may be too low in the context of additional producti on capacities. Differences between demand and investments in new production capacities may result in failure to utili se the expanded production capacity to the full extent. This may have adverse effect on the operating results and financial conditio n of the Group.
Our Group has the largest portion of its debt under a loan agreement with a consortium of banks (European Bank for Reconstruction and Development, Santander Bank Polska S.A. and BNP Paribas Bank Polska S.A.) of 9 September 2016, debt under bonds in PLN and SEK and a loan from the core shareholder.
Failure by the Group to comply with its obligations, including the agreed levels of financial ratios (covenants) resulting from the agreements, will result in default under those agreements. Events of default may in particular result in demand for repayment of our debt, banks taking control over important assets like Paper Mills or Pulp Mills and loss of other assets which serve as collateral, deterioration of creditworthiness and lost access to external funding which will be converted into lost liquidity and which in turn may materially adversely affect our business and development prospects and our stock prices.
In the context of deteriorating situation in paper industry and the results of the Arctic Paper Group, our suppliers, in part icular suppliers of such raw materials as pulp, may have problems with acquiring insurance limits (sale on credit) and thus they may lose the possibility of offering deferred payment terms to the Arctic Paper Group. Such situation may result in deteriorated financial situation and loss of financial liquidity of operating units and as a result this may adversely affect the situatio n in the entire Group.
Polskie Górnictwo Naftowe i Gazownictwo S.A (PGNiG) is the sole supplier of natural gas used by AP Kostrzyn to generate heat and electrical energy for paper production (PGNiG). In this context, the business and costs of paper production at AP Kostrzyn is materially affected by availability and price of natural gas . Potential disruptions of supplies of natural gas to the Paper Mill in Kostrzyn nad Odrą may have adverse effect on production, results on operations and financial condition of the Group.
AP Kostrzyn has been using a major tax relief resulting from its operations in the Kostrzyńsko -Słubicka Specjalna Strefa Ekonomiczna. The relief was granted until 2026 and is subject to compliance by AP Kostrzyn of the applicable laws, regulation s and other conditions relating to the relief, including compliance with certain criteria concerning employment and investment outlays. Tax regulations and interpretations thereof are subject to very frequent changes in Poland. Changes to the regulatio ns applicable to the tax relief or breach by AP Kostrzyn of the applicable conditions may result in loss of the relief and have material adverse impact on the results of operations and financial condition of the Group.
Consolidation trends among our existing and potential customers may result in a more concentrated customer base covering a few large buyers. Such buyers may rely on their improved bargaining position in negotiating terms of paper purchases or decide to change the supplier and acquire products from our competitors. Additionally, in the context of the deteriorating condition in printing industry, such customers as paper distributors, printing houses or publishers may not be able to obtain insuran ce limits (sale on credit) or have problems with financial liquidity which may result in their bankruptcy and adversely affect our fina ncial results. The above factors may have adverse impact on the operational results and financial condition of the Group.
The Group meets the requirements related to environmental protection; however, no certainty exists that it will always be able to comply with its obligations and that in the future it will avoid material expenses or that it will not incur material obligat ions related to the requirements or that it will be able to obtain all permits, approvals and other consents to carry on its business as planned. Similarly, considering that paper and pulp production is related to potential hazards relating to waste generated in Paper Mills and Pulp Mills and contamination with chemicals, no certainty exists that in the future the Group is not charged with liability for environmental pollution or that no event that may underlie the liability of the Group has not already occurred. Thus the Group may be required to incur major expenses in connection with the need to remove contamination and la nd reclamation.
Our Paper Mills and Pulp Mills are provided with free carbon dioxide emission rights for each period. The emission rights are awarded within the EU Emission Trading Scheme. Should such free carbon dioxide emission rights be cancelled and replaced with a system of paid emission rights, our costs of energy generation will grow accordingly. Additionally, we may be forced t o incur other unpredictable expenses in connection with the emission rights or ch anging legal regulations and the resultant requirements. Due to the above we may be forced to reduce the quantity of generated energy or to increase the production costs which may adversely affect our business, financial condition, operational results or d evelopment prospects.
The Issuer is a holding company and therefore its capacity to pay dividend is subject to the level of potential disbursements from its subsidiary companies involved in operational activity, and th e level of cash balances. Certain subsidiaries of the Group involved in operational activity may be subject to certain restrictions concerning disbursements to the Issuer. No certainty exists that such restrictions will have no material impact on the business, results on operations and capacity of the Group to distribute dividend.
In connection with the term and revolving loan agreements signed on 9 September 2016, the agreements related to the bond issue pursuant to which on 30 September 2016 the Company i ssued bonds and the intercreditor agreement (described in more detail in note 32.2 "Obtaining of new financing" in the Annual report for 2016), the possibility of the Company to pay divide nd is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).
The Management Board of Arctic Paper S.A. has not published the projected financial results for 2020.
As at 30 June 2020, the Company's Supervisory Board was composed of:
Until the date hereof, there were no changes to the composition of the Supervisory Board of the Parent Entity.
The Management Board of the Parent Entity as at the publication hereof was composed as follows:
Until the date hereof, there were no changes in the composition of the Management Board of the Parent Entity.
| Managing and superv ising persons |
Number of shares or rights to shares as at 19.08.2020 |
Number of shares or rights to shares as at 30.06.2020 |
Number of shares or rights to shares as at 14.05.2020 |
Change |
|---|---|---|---|---|
| Management Board | ||||
| Michał Jarczy ński | - | - | - | - |
| Göran Eklund | - | - | - | - |
| Supervisory Board | - | - | - | - |
| Per Lundeen | 34 760 | 34 760 | 34 760 | - |
| Thomas Onstad | 6 223 658 | 6 223 658 | 6 223 658 | - |
| Roger Mattsson | - | - | - | - |
| Dorota Raben | - | - | - | - |
| Mariusz Grendowicz | - - |
- - |
- - |
- - |
As at 30 June 2020, the Capital Group reported:
In connection with the term and revolving loan agreements, agreements relating to the bond issue and the intercreditor agreement (described in more detail in the note "Obtaining new financing") signed on 9 September 2016, on 3 October 2016 the Company signed agreements and statements pursuant to which collateral to the above debt and other claims would be established in favour of Bank BNP Paribas S.A., acting as the Collateral Agent, that is
The information regarding off-balance sheet items is disclosed in the interim abbreviated consolidated financial statements.
During the period under report, Arctic Paper S.A. and its subsidiaries were not a party to any proceedings pending before a court, arbitration or public administrative authority, the individual or joint value of which would equal or exceed 10% of the Company's equity.
During the period under report, Arctic Paper S.A. and its subsidiaries did no t execute any material transactions with related entities on non-market terms and conditions.
On 16 July 2020 Arctic Paper S.A. entered into a contract with KPMG Audyt Spółka z ograniczoną odpowiedzialnością sp.k. for a review of the Company's interim standalone financial statements and interim consolidated financial statements of the Group for the period from 1 January 2020 until 30 June 2020. The contract was concluded for the time required to perform the above services.
Members of the Management Board of Arctic Paper S.A. represent that to the best of their knowledge:
Signatures of the Members of the Management Board
| Position | First and last name | Date | Signature |
|---|---|---|---|
| President of the Management Board Chief Executiv e Of f icer |
Michał Jarczy ński | 19 August 2020 | signed with a qualif ied electronic signature |
| Member of the Management Board Chief Financial Of f icer |
Göran Eklund | 19 August 2020 | signed with a qualif ied electronic signature |
for the period of six months ended on 30 June 2020 along with an independent auditor's opinion
from the review
| 3-month-period ended on 30 June 2020 |
6-month-period ended on 30 June 2020 |
3-month-period ended on 30 June 2019 |
6-month-period ended on 30 June 2019 |
||
|---|---|---|---|---|---|
| Note | (unaudited) | (unaudited) | (unaudited) | (unaudited) | |
| Continuing operations | |||||
| Rev enues f rom sales of products | 10.1 | 616 000 | 1 429 948 | 762 517 | 1 583 089 |
| Sales rev enues | 616 000 | 1 429 948 | 762 517 | 1 583 089 | |
| Costs of sales | 10.2 | (509 395) | (1 135 413) | (613 455) | (1 282 143) |
| Gross prof it (loss) on sales | 106 605 | 294 535 | 149 062 | 300 946 | |
| Selling and distribution costs | 10.3 | (73 950) | (166 568) | (83 381) | (168 137) |
| Administrativ e expenses | 10.4 | (19 638) | (38 807) | (21 016) | (41 855) |
| Other operating income | 10.5 | 20 893 | 34 204 | 34 882 | 61 998 |
| Other operating expenses | 10.6 | (9 679) | (19 468) | (9 671) | (25 300) |
| Operating prof it (loss) | 24 231 | 103 896 | 69 877 | 127 651 | |
| Financial income | 10.7 | (744) | 713 | (189) | 943 |
| Financial expenses | 10.7 | (8 470) | (16 175) | (9 814) | (18 180) |
| Gross prof it (loss) | 15 017 | 88 434 | 59 874 | 110 415 | |
| Income tax | 13 | (4 244) | (15 372) | (12 176) | (25 827) |
| Net prof it (loss) f rom continuing operations | 10 773 | 73 062 | 47 697 | 84 588 | |
| Discontinued operations | |||||
| Prof it (loss) f rom discontinued operations | 9 | - | - | - | - |
| Net prof it (loss) | 10 773 | 73 062 | 47 697 | 84 588 | |
| Attributable to: | |||||
| The shareholders of the Parent Entity , of which: | 10 441 | 65 404 | 31 644 | 45 896 | |
| - prof it (loss) f rom continuing operations | 10 441 | 65 404 | 31 644 | 45 896 | |
| - prof it (loss) f rom discontinued operations | - | - | - | - | |
| Non-controlling shareholders, of which: | 332 | 7 658 | 16 053 | 38 692 | |
| - prof it (loss) f rom continuing operations | 332 | 7 658 | 16 053 | 38 692 | |
| - prof it (loss) f rom discontinued operations | - | - | - | - | |
| 10 773 | 73 062 | 47 697 | 84 588 | ||
| Earnings per share: | |||||
| – basic earnings f rom the prof it/(loss) attributable to the shareholders of the Parent Entity |
14 | 0,15 | 0,94 | 0,46 | 0,66 |
| – basic prof it/(loss) f rom continuing operations attributable to the shareholders of the Parent Entity |
14 | 0,15 | 0,94 | 0,46 | 0,66 |
| – diluted earnings f rom the prof it attributable to the shareholders of the Parent Entity |
14 | 0,15 | 0,94 | 0,46 | 0,66 |
| – diluted prof it f rom continuing operations attributable to the shareholders of the Parent Entity |
14 | 0,15 | 0,94 | 0,46 | 0,66 |
| 3-month-period ended on 30 June 2020 (unaudited) |
6-month-period ended on 30 June 2020 (unaudited) |
3-month-period ended on 30 June 2019 (transf ormed*) |
6-month-period ended on 30 June 2019 (transf ormed*) |
|
|---|---|---|---|---|
| Prof it f or the reporting period | 10 773 | 73 062 | 47 697 | 84 588 |
| Other comprehensiv e income | ||||
| Items to be reclassif ied to prof it/loss in f uture reporting periods: |
||||
| FX dif f erences on translation of f oreign operations | 19 882 | 26 260 | (15 189) | (25 492) |
| Measurement of f inancial instruments | 40 767 | (61 857) | 1 868 | (41 028) |
| Def erred income tax on the measurement of f inancial instruments | (8 609) | 13 019 | (690) | 8 752 |
| Other comprehensiv e income (net) | 52 040 | (22 577) | (14 012) | (57 768) |
| Total comprehensiv e income f or the period | 62 813 | 50 484 | 33 686 | 26 820 |
| Total comprehensiv e income attributable to: | ||||
| The shareholders of the Parent Entity | 45 699 | 45 925 | 23 243 | 9 414 |
| Non-controlling shareholders | 17 114 | 4 560 | 10 442 | 17 406 |
| Note | As at 30 June 2020 (unaudited) |
As at 31 December 2019 | |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Tangible f ixed assets | 16 | 1 019 478 | 979 851 |
| Inv estment properties | 4 128 | 4 128 | |
| Intangible assets | 16 | 49 312 | 38 471 |
| Interests in joint v entures | 1 473 | 1 412 | |
| Other f inancial assets | 19 | 20 900 | 30 658 |
| Other non-f inancial assets | 19 | 2 112 | 2 039 |
| Def erred income tax assets | 13 | 27 622 | 24 346 |
| Current assets | 1 125 025 | 1 080 905 | |
| Inv entories | 17 | 369 174 | 353 774 |
| Trade and other receiv ables | 18 | 306 000 | 302 121 |
| Corporate income tax receiv ables | 7 121 | 5 324 | |
| Other non-f inancial assets | 19 | 14 263 | 8 909 |
| Other f inancial assets | 19 | 3 824 | 18 835 |
| Cash and cash equiv alents | 11 | 220 268 | 265 885 |
| 920 650 | 954 848 | ||
| Assets f or sale | 9 | - | - |
| TOTAL ASSETS | 2 045 675 | 2 035 753 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity (attributable to the shareholders of the Parent Entity ) | |||
| Share capital | 25 | 69 288 | 69 288 |
| Reserv e capital | 407 976 | 407 976 | |
| Other reserv es | 105 096 | 139 035 | |
| FX dif f erences on translation | (14 403) | (28 863) | |
| Retained earnings / Accumulated losses | 84 877 | 19 473 | |
| Cumulated other total comprehensiv e income related to discontinued operations | - | - | |
| Non-controlling interests | 652 834 268 179 |
606 909 263 619 |
|
| Total equity | 921 012 | 870 528 | |
| Long-term liabilities | |||
| Interest-bearing loans, bonds and borrowings | 20 | 291 380 | 233 745 |
| Prov isions | 23 | 129 119 | 124 942 |
| Other f inancial liabilities | 21 | 51 212 | 29 523 |
| Def erred income tax liability | 13 | 69 262 | 70 823 |
| Accruals and def erred income | 24 | 16 235 | 18 094 |
| 557 207 | 477 127 | ||
| Short-term liabilities | |||
| Interest-bearing loans, bonds and borrowings | 20 | 76 885 | 149 983 |
| Prov isions | 23 | 5 188 | 5 008 |
| Other f inancial liabilities | 21 | 22 577 | 11 608 |
| Trade and other pay ables Income tax liability |
22 | 354 121 10 096 |
435 366 4 284 |
| Accruals and def erred income | 24 | 98 589 | 81 849 |
| 567 455 | 688 098 | ||
| Liabilities related to assets held f or sale | 9 | - | - |
| TOTAL LIABILITIES | 1 124 662 | 1 165 225 | |
| TOTAL EQUITY AND LIABILITIES | 2 045 676 | 2 035 753 |
Additional notes to the interim abbreviated consolidated financial statements provided on pages 47 to 81 constitute an integral part hereof
| 6-month period ended on 30 June 2019 |
6-month period ended on 30 June 2018 |
||
|---|---|---|---|
| Note | (unaudited) | (unaudited) | |
| Cash flows from operating activities Gross prof it (loss) |
88 434 | 110 415 | |
| Adjustments f or: | |||
| Depreciation/amortisation | 55 955 | 43 959 | |
| FX gains (loss) | 3 531 | 2 804 | |
| Interest, net | 10 780 | 11 231 | |
| Prof it / loss f rom inv esting activ ities | (642) | (17 348) | |
| (Increase) / decrease in receiv ables and other non-f inancial assets | 11.1 | 13 716 | (38 599) |
| (Increase) / decrease in inv entories | 11.1 | (2 207) | 45 094 |
| Increase (decrease) of liabilities except loans, borrowings, bonds and other f inancial | |||
| liabilities | 11.1 | (87 575) | (49 256) |
| Change in accruals and prepay ments | 11.1 | (4 520) | (3 707) |
| Change in prov isions | 11.1 | (753) | 905 |
| Income tax paid | (4 919) | (7 269) | |
| Co-generation certif icates and emission rights | (1 731) | 7 416 | |
| Other | 35 | (146) | |
| Net cash f lows f rom operating activ ities | 70 106 | 105 497 | |
| Cash flows from investing activities | |||
| Disposal of tangible f ixed assets and intangible assets | 1 292 | 7 657 | |
| Purchase of tangible f ixed assets and intangible assets | 11.1 | (72 336) | (39 652) |
| Other capital outf lows / inf lows | 15 | (6 089) | - |
| Net cash f lows f rom inv esting activ ities | (77 133) | (31 995) | |
| Cash flows from financing activities | |||
| Change to ov erdraf t f acilities | (15) | (7 253) | |
| Repay ment of leasing liabilities | (5 327) | (4 163) | |
| Repay ment of other f inancial liabilities | (2) | (3) | |
| Inf lows under contracted loans, borrowings and bonds | 12 283 | 2 819 | |
| Repay ment of loans, borrowings and debt securities | (42 960) | (24 461) | |
| Div idend disbursed to non-controlling shareholders | - | (20 895) | |
| Interest paid | (10 579) | (10 831) | |
| Net cash f lows f rom f inancing activ ities | (46 600) | (64 788) | |
| Increase (decrease) in cash and cash equiv alents | (53 627) | 8 715 | |
| Net FX dif f erences | 8 011 | (4 399) | |
| Cash and cash equiv alents at the beginning of the period | 265 885 | 202 089 | |
| Cash and cash equiv alents at the end of the period | 11 | 220 268 | 206 406 |
| Attributable to the shareholders of the Parent Entity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Reserv e | FX dif f erences on translation of f oreign |
Retained earnings (Accumulated |
Cumulated other total comprehensiv e income related to |
Equity attributable to | |||||
| Share capital | capital | operations | Other reserv es |
losses) | discontinued operations |
Total | non-controlling shareholders |
Total equity | |
| As at 01 January 2020 | 69 288 | 407 976 | (28 863) | 139 035 | 19 473 | - | 606 909 | 263 619 | 870 528 |
| Net prof it (loss) f or the period | - | - | - | - | 65 404 | - | 65 404 | 7 658 | 73 062 |
| Other comprehensiv e income (net) f or the period | - | - | 14 460 | (33 939) | - | - | (19 479) | (3 099) | (22 577) |
| Total comprehensiv e income f or the period | - | - | 14 460 | (33 939) | 65 404 | - | 45 925 | 4 560 | 50 484 |
| As at 30 June 2020 (unaudited) | 69 288 | 407 976 | (14 403) | 105 096 | 84 877 | - | 652 834 | 268 179 | 921 012 |
| Attributable to the shareholders of the Parent Entity | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share capital | Reserv e capital |
FX dif f erences on translation of f oreign operations |
Other reserv es |
Retained earnings (Accumulated losses) |
Cumulated other total comprehensiv e income related to discontinued operations |
Total | Equity attributable to non-controlling shareholders |
Total equity | |
| As at 01 January 2019 | 69 288 | 407 976 | (12 338) | 151 110 | (27 745) | (11 649) | 576 643 | 284 550 | 861 193 |
| Net prof it (loss) f or the period | - | - | - | - | 45 896 | - | 45 896 | 38 692 | 84 588 |
| Other comprehensiv e income (net) f or the period | - | - | (13 234) | (23 248) | - | - | (36 482) | (21 286) | (57 768) |
| Total comprehensiv e income f or the period | - | - | (13 234) | (23 248) | 45 896 | - | 9 414 | 17 406 | 26 820 |
| Prof it distribution | - | - | - | 19 523 | (19 523) | - | - | - | - |
| Div idend distribution to non-controlling entities | - | - | - | - | - | - | - | (20 895) | (20 895) |
| Derecognition of discontinued activ ity | - | - | (6 572) | - | (5 077) | 11 649 | - | - | - |
| As at 30 June 2019 (unaudited) | 69 288 | 407 976 | (32 144) | 147 386 | (6 449) | - | 586 057 | 281 061 | 867 118 |
Additional notes to the interim abbreviated consolidated financial statements
The Arctic Paper Group is a leading European producer in terms of production volume of bulky book paper, offering a broad range of products in the segment and one of the leading producers of high -quality graphic paper in Europe. The Group produces numerous types of uncoated and coated wood-free paper as well as wood-containing uncoated paper for printing houses, paper distributors, book and magazine publishing houses and the advertising industry.
Our consolidated sales revenues for 6 months of 2020 amounted to PLN 1,430 million.
Arctic Paper S.A. is a holding company set up in April 2008. As a result of capital restructuring carried out in 2008, the Pa per Mills Arctic Paper Kostrzyn (Poland) and Arctic Paper Munkedals (Sweden), Distribution Companies and Sa les Offices have become the properties of Arctic Paper S.A. Previously they were owned by Trebruk AB (formerly Arctic Paper AB), the parent company of Arctic Paper S.A. In addition, under the expansion, the Group acquired the Paper Mill Arctic Paper Mochenwangen (Germany) in November 2008 and the Paper Mill Grycksbo (Sweden) in March 2010. In 2012, the Group acquired shares in Rottneros AB, a company listed on NASDAQ in Stockholm, Sweden, holding interests in two pulp companies (Sweden).
The Parent Entity is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 0000306944. The Parent Entity holds statistical number REGON 080262255. The Company has a foreign branch in Göteborg, Sweden.
The interim abbreviated consolidated financial statements of the Group with respect to the interim abbreviated consolidated profit and loss account, statement of comprehensive income, cash flow statement and statement of changes to equity, cover the period of 6 months ended on 30 June 2020 and contain comparable data for the period of 6 months ended on 30 June 2019; and in the consolidated statement of financial condition, it presents data as at 30 June 2020 and as at 31 December 2019.
The interim abbreviated consolidated statement of comprehensive income, the interim abbreviated profit and loss account and notes to the interim abbreviated consolidate statement of comprehensi ve income and the interim abbreviated consolidated profit and loss account contain data for the period of 3 months ended on 30 June 2020 and comparable data for the period of 3 months ended on 30 June 2019.
The main area of the Arctic Paper Group's business activities is paper production.
The additional business activities of the Group, subordinated to paper production are:
Nemus Holding AB, a company under Swedish law (a company owned indirectly by Mr Thomas Onstad), is the majority shareholder of Arctic Paper S.A., holding (as at 30 June 2020) 40,381,449 shares of our Company, which constitutes 58.28% of its share capital and corresponds to 58.28% of the total number of votes at General Meetings. Thus Nemus Holding AB is the Parent Entity of the Issuer.
Additionally, Mr Thomas Onstad, an indirect shareholder of Nemus Holding AB, holds directly 6,223,658 shares representing 8.98% of the total number of shares in the Company, and via another entity – 600,000 shares accounting for 0.87% of the
total number of shares of the Issuer. Mr Thomas Onstad's total direct and indirect holding in the capital of Arctic Paper S.A . as at 30 June 2020 and 31 December 2019 was 68.13% and has not changed until the date hereof.
The ultimate Parent Entity of the Arctic Paper Group is Incarta Development S.A.
The duration of the Company is indefinite.
The Group is composed of Arctic Paper S.A. and the following subsidiaries:
| Unit | Registered of f ice | Group prof ile | Group's interest in the equity of the subsidiary entities as at |
||||
|---|---|---|---|---|---|---|---|
| 19 August 2020 |
30 June 2020 |
14 May 2020 |
31 December 2019 |
||||
| Arctic Paper Kostrzy n S.A. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Paper production | 100% | 100% | 100% | 100% | |
| Arctic Paper Munkedals AB | Sweden, SE 455 81 Munkedal | Paper production | 100% | 100% | 100% | 100% | |
| Arctic Paper Mochenwangen GmbH | Germany , Fabrikstrasse 62, DE-882, 84 Wolpertswende |
Paper production | 99,74% | 99,74% | 99,74% | 99,74% | |
| Arctic Paper Gry cksbo AB | Sweden, Box 1, SE 790 20 Gry cksbo | Paper production | 100% | 100% | 100% | 100% | |
| Arctic Paper UK Limited | Great Britain, 8 St Thomas Street SE1 9RR London |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Baltic States SIA | Latv ia, K. Vardemara iela 33-20, Riga LV-1010 |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Deutschland GmbH | Germany , Am Sandtorkai 72, 20457 Hamburg |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Benelux S.A. | Belgium,Ophemstraat 24 B-3050 Oud-Hav erlee |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Schweiz AG | Switzerland, Gutenbergstrasse 1, CH-4552 Derendingen |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Italia srl | Italy , Via Cav riana 7, 20 134 Milano | Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Danmark A/S | Denmark, Korskildelund 6 DK-2670 Grev e |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper France SAS | France, 43 rue de la Breche aux Loups, 75012 Paris |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Espana SL | Spain, Av enida Diagonal 472-474, 9-1 Barcelona |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Papierhandels GmbH | Austria, Hainborgerstrasse 34A, A-1030 Wien |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Polska Sp. z o.o. | Poland, Okrężna 9, 02-916 Warsaw | Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Norge AS | Norway , Eikenga 11-15, NO-0579 Oslo |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Sv erige AB | Sweden, SE 455 81 Munkedal | Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper East Sp. z o.o. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Trading company | 100% | 100% | 100% | 100% | |
| Arctic Paper Inv estment GmbH * | Germany , Fabrikstrasse 62, DE-882, 84 Wolpertswende |
Activ ities of holding companies |
100% | 100% | 100% | 100% | |
| Arctic Paper Finance AB | Sweden, Box 383, 401 26 Göteborg | Activ ities of holding companies |
100% | 100% | 100% | 100% | |
| Arctic Paper Verwaltungs GmbH * | Germany , Fabrikstrasse 62, DE-882 84 Wolpertswende |
Activ ities of holding companies |
100% | 100% | 100% | 100% | |
| Arctic Paper Immobilienv erwaltung GmbH&Co. KG* |
Germany , Fabrikstrasse 62, DE-882 84 Wolpertswende |
Activ ities of holding companies |
94,90% | 94,90% | 94,90% | 94,90% | |
| Arctic Paper Inv estment AB ** | Sweden, Box 383, 401 26 Göteborg | Activ ities of holding companies |
100% | 100% | 100% | 100% |
| Unit | Registered of f ice | Group prof ile | Group's interest in the equity of the subsidiary entities as at |
|||
|---|---|---|---|---|---|---|
| 19 August 2020 |
30 June 2020 |
14 May 2020 |
31 December 2019 |
|||
| EC Kostrzy n Sp. z o.o. | Poland, ul. Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Rental of properties and machines and equipment |
100% | 100% | 100% | 100% |
| Arctic Paper Munkedals Kraf t AB | Sweden, 455 81 Munkedal | Production of hy dropower | 100% | 100% | 100% | 100% |
| Rottneros AB | Sweden, Sunne | Activ ities of holding companies |
51,27% | 51,27% | 51,27% | 51,27% |
| Rottneros Bruk AB | Sweden, Sunne | Pulp production | 51,27% | 51,27% | 51,27% | 51,27% |
| Utansjo Bruk AB | Sweden, Harnösand | Non-activ e company | 51,27% | 51,27% | 51,27% | 51,27% |
| Vallv iks Bruk AB | Sweden, Söderhamn | Pulp production | 51,27% | 51,27% | 51,27% | 51,27% |
| Ny kv ist Skogs AB | Szweden, Gräsmark | Comapny grouping priv ate owners of f orests |
51,27% | 51,27% | 51,27% | n/d |
| Rottneros Packaging AB | Sweden, Stockholm | Production of f ood packaging |
51,27% | 51,27% | 51,27% | 51,27% |
| SIA Rottneros Baltic | Latv ia, Kuldiga | Procurement bureau | 51,27% | 51,27% | 51,27% | 51,27% |
* – companies established for the purpose of the acquisition of Arctic Paper Mochenwangen GmbH
** – the company established for the purpose of the acquisition of Grycksbo Paper Holding AB
On 1 January 2020 the Group – via Rottneros AB – acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long-term horizon. As at 30 June 2020, and as well as on the day hereof, the percentage of voting rights held by the Group in its subsidiaries corresponded to the percentage held in the share capital of those entities. All subsidiaries within the Group are consolidated under the full method from the day of obtaining control by the Group and cease to be consolidated from the day the control has been transferred out of the Group.
On 1 October 2012, Arctic Paper Munkedals AB purchased 50% shares in Kalltorp Kraft Handelsbolaget with its registered office in Trolhattan, Sweden. Kalltorp Kraft is involved in the production of energy in its hydro power plant. The purpose of the purchase was to implement the strategy of increasing its own energy potential. The investment in Kalltorp Kraft was recognised as a joint venture and it is consolidated with the equity method.
As at 30 June 2020, the Parent Entity's Management Board was composed of:
Until the date hereof, there were no changes to the composition of the Management Board of the Parent Entity.
As at 30 June 2020, the Parent Entity's Supervisory Board was composed of:
— Per Lundeen – Chairman of the Supervisory Board appointed on 22 September 2016 (appointed to the Supervisory Board on 14 September 2016);
Until the date hereof, there were no changes to the composition of the Supervisory Board of the Parent Entity.
As at 30 June 2020, the Parent Entity's Audit Committee was composed of:
Until the date hereof, there were no changes in the composition of the Audit Committee of the Parent Entity.
These interim abbreviated consolidated financial statements were approved for publication by the Management Board on 19 August 2020.
These interim abbreviated consolidated financial statements have been prepared in compliance with Internat ional Accounting Standard No. 34.
These interim abbreviated consolidated financial statements have been presented in Polish zloty ("PLN") and all values are rounded to the nearest thousand (PLN '000) except as stated otherwise.
These interim abbreviated consolidated financial statements have been prepared based on the assumption that the Group will continue as a going concern in the foreseeable future.
The interim abbreviated consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements and should be read in conjunction with the Group's annual consolidated financial statements for the year ended on 31 December 2019.
In Q1 2020 the Arctic Paper Group did not suffer as a result of the COVID19 virus pandemic. In second quarter of 2020, the COVID19 pandemic had a material impact on the operations and results generated by the Arctic Paper Group. As a result of our advance measures, no facility of ours suffered any interruptions in supplies of raw materials or in transports of their products. Both paper mills and pulp mills recorded a reduced demand for their products. That was due to the lockdown introduced in a majority of European countries which are the core markets for Arctic Paper.
Our priority was to ensure that our employees stay healthy and that they can work is safe conditions. We implemented organisational measures to mitigate the risk of infection and spread of the coronavirus among the employ ees of our factories and pulp mills. A large group of employees started working remotely. As a result of restrictions in contacts with our customers, communication was transferred to the electronic sphere. We have reduced our investment and modernisation projects in order to reduce the number of people entering our facilities. In cooperation with logistics companies, we implemented new rules of incoming and outgoing logistics.
Special stress was put on ongoing monitoring of our customers' financial conditi on in order to mitigate the risk of overdue receivables. Optimisation measures were applied to improve the management effectiveness of working capital. We benefited from various financial support programs offered by various countries to group entities oper ating in specific countries.
As a result of all the efforts mentioned above, the Arctic Paper Group generated profit in the second quarter and the results attributable to shareholders of the Parent Entity for the first half of 2020 is much better that a year earlier.
Now it is hard to predict the impact of the pandemic and the related economic and social impact on the results and functioning of the Arctic Paper Group in the following quarters of 2020.
With reference to the above and the standpoint detailed in item 6.2 of the consolidated financial statements for 2019, in the opinion of the Group management the assumption that the Group will hold sufficient resources to continue its business operations for minimum 12 months of the balance sheet date is justi fied.
The accounting principles (policies) applied to prepare the interim Abbreviated Consolidated Financial Statements are compliant with those applied to the annual consolidated financial statements of the Gr oup for the year ended on 31 December 2019, with the following exceptions:
— Amendments to IAS 1 Presentation of Financial Statements and IAS 8 Accounting policies, changes in accounting estimates and errors – applicable to annual periods beginning on or after 1 January 2020;
The amendments harmonise and clarify the definition of "Material" and provide guidelines in order to improve consistency in applying the concept in International Financial Reporting Standards.
— Amendments to IFRS 9 Financial Instruments, IAS 39 Financial Instruments and IFRS 7 Financial Instruments: Disclosures – applicable to annual periods beginning on or after 1 January 2020;
The amendments are mandatory and apply to all hedge relationships affected by the uncertainty resulting from the reformed interest rates. The modifications provide for a temporary waiver of the use of certain hedge accounting requirements so that the interest rate reform does not cancel hedge accounting. The key wai vers concerning the amendments refer to:
The amendments further require that entities disclose additional information to investors on hedge relationships that affect the above uncertainties.
— Amendments to IFRS 3 Business Combinations; effective for annual periods beginning on or after 1 January 2020. Those amendments have not yet been endorsed by the EU.
The changes restrict and clarify the definition of business. They also support a simplified assessment if a set of assets and activities constitutes a group of assets and not a business.
The aforesaid amendments did not have any significant impact on the Group's financial statements.
The Group has not decided to adopt earlier any other standard, interpretation or amendment that was issued but is not yet effective.
The following standards and interpretations were issued by the International Accounting Standards Board but are not yet effective:
— Disposal or Transfer of Assets between the Investor and an Associate Company or a Joint Venture (amendments to IFRS 10 Consolidated Financial Statements and to IAS 28 Investments in Associates); The European Commission took a decision on deferring approval of those amendments for an undefined period. The amendments clarify that in case of a transaction made with an associate or a joint venture, the extent to recognise the related transactional profit or loss depends on that if the transferred or sold assets constitute a venture:
The above changes are not expected to have material impact on the Group's financia l statements.
Transactions denominated in currencies other than the functional currency of the entity are translated into the presentation currency at the foreign exchange rate prevailing on the transaction date.
On the balance sheet date, monetary assets and liabilities expressed in currencies other than the functional currency of the entity are translated into the functional currency using the mean foreign exchange rate prevailing for the presentation currency as at the end of the reporting period. Foreign exchange differences from translation are recognised under financial income or financial expenses or are capitalised as cost of assets, as defined in the accounting policies. Non -monetary foreign currency assets and liabilities recognised at historical cost are translated at the historical foreign exchange rates prevailing on the transaction date. Non-monetary foreign currency assets and liabilities recognised at fair value are translated into PLN using the rate of exchange prevailing on the date of revaluation to fair value.
The functional currencies of the foreign subsidiaries are EUR, SEK, DKK, NOK, GBP and CHF. As on the balance sheet date, the assets and liabilities of those subsidiaries are translated into the pres entation currency of the Group (PLN) at the rate of exchange prevailing on the balance sheet date and their profit and loss accounts are translated using the average weighted exchange rates for the relevant reporting period. The FX differences on translati on are recognised in other total comprehensive income and cumulated in a separate equity item. On disposal of a foreign operation, the cumulative amount of the deferred exchange differences recognised in equity and relating to that particular foreign opera tion shall be recognised in the profit and loss account.
Exchange differences on loans treated in compliance with IAS 21 as investments in subsidiaries are recognised in the interim abbreviated consolidated financial statements in other total comprehensive income.
The following exchange rates were used for book valuation purposes:
| 30 June 2020 | 31 December 2019 | |
|---|---|---|
| USD | 3,9806 | 3,7977 |
| EUR | 4,4660 | 4,2585 |
| SEK | 0,4249 | 0,4073 |
| DKK | 0,5992 | 0,5700 |
| NOK | 0,4088 | 0,4320 |
| GBP | 4,8851 | 4,9971 |
| CHF | 4,1818 | 3,9213 |
Mean foreign exchange rates for the reporting periods are as follows:
| 01/01 - 30/06/2020 | 01/01 - 30/06/2018 | |
|---|---|---|
| USD | 4,0085 | 3,8002 |
| EUR | 4,4143 | 4,2940 |
| SEK | 0,4140 | 0,4085 |
| DKK | 0,5914 | 0,5752 |
| NOK | 0,4114 | 0,4413 |
| GBP | 5,0479 | 4,9167 |
| CHF | 4,1499 | 3,8017 |
The Group's activities are not of seasonal nature. Therefore, the results presented by the Group do not change significantly during the year.
Operational segments cover continuing activities. The core activity of the Group comprises production of paper presented as "Uncoated" and "Coated" segments and covering the financial results of three Paper Mills:
The "Pulp" operating segment is related to the purchase of the Rottneros Group in December 2012 and covers, inter alia, two Pulp Mills:
The Group identifies four business segments:
The split of operating segments into the uncoated and coated paper segments is due to the following factors:
Every month, on the basis of internal reports received from companies (apart from companies of the Rottneros Group), the results in each operating segment are analysed by the management of the Group. The financial results of companies in the Rottneros Groups are analysed on the basis of quarterly financial results published on the websites of Rottneros AB.
The operating results are measured primarily on the basis of EBITDA calculated by adding depreciation/amortisation and impairment charges to tangible fixed assets and intangible assets to operating profit (loss), in each case in compliance with EU IFRS. In accordance with EU IFRS, EBITDA is not a metric of operating profit (loss), operational results or liquidity. EBITDA is a metric that the Management Board uses to manage the operations.
Transactions between segments are concluded at arms' length like between unrelated entities.
The table below presents data concerning revenues and profit as well as certain assets and liabilities spl it by segments of the Group for the period of 6 months ended on 30 June 2020 and as at 30 June 2020.
| Continuing operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 718 404 | 273 149 | 438 395 | - | 1 429 948 | - | 1 429 948 |
| Sales between segments | - | 12 030 | 14 933 | 8 994 | 35 956 | (35 956) | - |
| Total segment rev enues | 718 404 | 285 178 | 453 327 | 8 994 | 1 465 904 | (35 956) | 1 429 948 |
| Result of the segment | |||||||
| EBITDA | 97 702 | 19 856 | 45 126 | (2 507) | 160 177 | (326) | 159 851 |
| Interest income | 222 | 82 | - | 2 416 | 2 720 | (2 017) | 703 |
| Interest expense | (2 059) | (1 896) | (4 140) | (5 096) | (13 191) | 1 843 | (11 348) |
| Depreciation/amortisation | (32 500) | (2 404) | (20 534) | (517) | (55 955) | - | (55 955) |
| FX gains and other f inancial income FX losses and other f inancial |
2 510 | 48 | 828 | 2 186 | 5 572 | (5 562) | 10 |
| expenses | (2 437) | (4 281) | - | (3 410) | (10 127) | 5 301 | (4 827) |
| Gross prof it | 63 439 | 11 405 | 21 280 | (6 928) | 89 195 | (762) | 88 434 |
| Assets of the segment | 942 198 | 244 536 | 986 896 | 364 491 | 2 538 121 | (521 541) | 2 016 580 |
| Liabilities of the segment | 400 241 | 389 732 | 389 208 | 311 729 | 1 490 911 | (435 510) | 1 055 401 |
| Capital expenditures | (37 384) | (9 191) | (25 761) | - | (72 336) | - | (72 336) |
| Interests in joint v entures | 1 473 | - | - | - | 1 473 | - | 1 473 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN 713 thousand, of which PLN 703 thousand is interest income) and financial expenses (PLN 16,175 thousand of which PLN 11,348 thousand is interest expense), depreciation/amortisation (PLN 55,955 thousand), and income tax liability (PLN -15,372 thousand). However, segment results include inter-segment sales profit (PLN +326 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 27,622 thousand) and provision: PLN 69,262 thousand) and since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.
The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 3 months ended on 30 June 2020 and as at 30 June 2020.
| Continuing operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 293 909 | 109 864 | 212 227 | - | 616 000 | - | 616 000 |
| Sales between segments | - | 3 237 | 3 903 | 4 749 | 11 889 | (11 889) | - |
| Total segment rev enues | 293 909 | 113 101 | 216 130 | 4 749 | 627 889 | (11 889) | 616 000 |
| Result of the segment | |||||||
| EBITDA | 28 245 | 2 224 | 18 365 | (865) | 47 969 | 48 | 48 017 |
| Interest income | 105 | 20 | - | 1 111 | 1 237 | (965) | 271 |
| Interest expense | (886) | (1 011) | (2 113) | (1 930) | (5 940) | 821 | (5 118) |
| Depreciation/amortisation | (16 532) | 2 861 | (9 870) | (245) | (23 786) | - | (23 786) |
| FX gains and other f inancial income FX losses and other f inancial |
(2 187) | 25 | (4 849) | 1 243 | (5 768) | 4 754 | (1 015) |
| expenses | (1 462) | 2 302 | - | 914 | 1 754 | (5 105) | (3 351) |
| Gross prof it | 7 283 | 6 421 | 1 533 | 227 | 15 465 | (448) | 15 017 |
| Assets of the segment | 942 198 | 244 536 | 986 896 | 364 491 | 2 538 121 | (521 541) | 2 016 580 |
| Liabilities of the segment | 400 241 | 389 732 | 389 208 | 311 729 | 1 490 911 | (435 510) | 1 055 401 |
| Capital expenditures | (17 913) | (4 896) | (16 834) | - | (39 643) | - | (39 643) |
| Interests in joint v entures | 1 473 | - | - | - | 1 473 | - | 1 473 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN -744 thousand, of which PLN 271 thousand is interest income) and financial expenses (PLN 8,470 thousand of which PLN 5,118 thousand is interest expense), depreciation/amortisation (PLN 23,786 thousand), and income tax liability (PLN -4,244 thousand), However, segment result includes inter-segment loss (PLN -48 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 27,622 thousand) and provision: PLN 69.262 thousand) and since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.
The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 6 months ended on 30 June 2019 and as at 31 December 2019.
| Continuing operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 793 733 | 317 244 | 472 112 | - | 1 583 089 | - | 1 583 089 |
| Sales between segments | - | 15 176 | 22 948 | 14 908 | 53 032 | (53 032) | - |
| Total segment rev enues | 793 733 | 332 420 | 495 060 | 14 908 | 1 636 121 | (53 032) | 1 583 089 |
| Result of the segment | |||||||
| EBITDA | 59 095 | (6 741) | 119 680 | -1 124 | 170 911 | 699 | 171 610 |
| Interest income | 1 902 | 132 | - | 3 654 | 5 688 | (4 799) | 889 |
| Interest expense | (2 149) | (2 003) | (4 085) | (6 183) | (14 420) | 2 264 | (12 156) |
| Depreciation/amortisation | (29 974) | 3 928 | (17 400) | (512) | (43 959) | - | (43 959) |
| FX gains and other f inancial income | 976 | 218 | 2 042 | 27 644 | 30 880 | (30 825) | 55 |
| FX losses and other f inancial expenses |
(3 712) | (2 762) | - | (4 254) | (10 728) | 4 704 | (6 024) |
| Gross prof it (loss) | 26 138 | (7 228) | 100 238 | 19 225 | 138 372 | (27 957) | 110 415 |
| Assets of the segment Liabilities of the segment |
943 630 456 538 |
273 031 412 808 |
939 444 346 612 |
418 638 358 406 |
2 574 743 1 574 364 |
(564 747) (479 961) |
2 009 996 1 094 402 |
| Capital expenditures | (22 305) | (1 538) | (15 753) | (56) | (39 652) | - | (39 652) |
| Interests in joint v entures | 1 412 | - | - | - | 1 412 | - | 1 412 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN 943 thousand, of which PLN 889 thousand is interest income) and financial expenses (PLN 18,180 thousand of which PLN 12,156 thousand is interest expense), depreciation/amortisation (PLN 43,959 thousand), and income tax liability (PLN -25,827 thousand). However, segment result includes inter-segment loss (PLN -699 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 24,346 thousand) and provision: PLN 70,823 thousand) and since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.
The table below presents data concerning revenues and profit as well as certain assets and liabilities split by segments of the Group for the period of 3 months ended on 30 June 2019 and as at 31 December 2019.
| Continuing operations | |||||||
|---|---|---|---|---|---|---|---|
| Uncoated | Coated | Pulp | Other | Total | Exclusions | Total continuing operations |
|
| Revenues | |||||||
| Sales to external customers | 387 057 | 150 577 | 224 884 | - | 762 517 | - | 762 517 |
| Sales between segments | - | 6 257 | 9 936 | 7 587 | 23 780 | (23 780) | - |
| Total segment rev enues | 387 057 | 156 834 | 234 820 | 7 587 | 786 298 | (23 780) | 762 517 |
| Result of the segment | |||||||
| EBITDA | 42 228 | (5 258) | 53 588 | -425 | 90 133 | 396 | 90 529 |
| Interest income | 1 750 | 53 | - | 1 751 | 3 554 | (3 147) | 407 |
| Interest expense | (981) | (1 056) | (2 019) | (2 574) | (6 630) | 1 152 | (5 478) |
| Depreciation/amortisation | (15 243) | 3 883 | (9 015) | (277) | (20 652) | - | (20 652) |
| FX gains and other f inancial income FX losses and other f inancial |
207 | 110 | (849) | 24 073 | 23 541 | (24 136) | (595) |
| expenses | (1 515) | (1 626) | - | (2 197) | (5 338) | 1 003 | (4 335) |
| Gross prof it (loss) | 26 446 | (3 895) | 41 704 | 20 352 | 84 608 | (24 732) | 59 874 |
| Assets of the segment | 943 630 | 273 031 | 939 444 | 418 638 | 2 574 743 | (564 747) | 2 009 996 |
| Liabilities of the segment | 456 538 | 412 808 | 346 612 | 358 406 | 1 574 364 - |
(479 961) | 1 094 402 |
| Capital expenditures | (12 618) | (1 175) | (6 381) | (31) | (20 205) | - | (20 205) |
| Interests in joint v entures | 1 412 | - | - | - | 1 412 | - | 1 412 |
— Revenues from inter-segment transactions are eliminated on consolidation.
— The results of the segments do not cover financial income (PLN -189 thousand, of which PLN 407 thousand is interest income) and financial expenses (PLN 9,814 thousand of which PLN 5,478 thousand is interest expense), depreciation/amortisation (PLN 20,652 thousand), and income tax liability (PLN -12,176 thousand). However, segment result includes inter-segment loss (PLN -396 thousand).
— Assets and liabilities of segments do not contain any deferred income tax (asset: PLN 24,346 thousand) and provision: PLN 70,823 thousand) and since those items are managed at the Group level. Segment assets do not also include investments in companies operating in the Group.
In Q2 2019, AP Mochenwangen sold a plot of land. In this connection, the Issuer's Management Board assessed the opportunity to sell the other assets and liabilities as an organised part of the AP Mochenwangen Group as unlikely and decided to discontinue to present the results of the Group as discontinued activity as the applicable criteria for the activi ty have not been complied with. As a result, the profit/loss of the Mochenwangen Group was presented as continuing operations while the assets and liabilities of the Mochenwangen Group were presented as assets and liabilities related to continuing operations.
The Mochenwangen Group includes: Arctic Paper Mochenwangen GmbH, Arctic Paper Investment GmbH, Arctic Paper Verwaltungs GmbH and Arctic Paper Immobilienverwaltung GmbH Co&KG.
In H1 2020, revenues from sale of products amounted to PLN 1,429,948 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 153,141 thousand due to a drop of sales volumes and lower sales prices of paper and lower sales prices of pulp when translated into PLN versus 2019. The reduced revenues from paper sales occurred in Q2 2020 while the reduced revenues from pulp sales were recorded both in Q1 and Q2 of the year. Sales revenues from paper amounted to PLN 991,553 thousand, while sales of pulp amounted to PLN 438,395 thousand. In H1 2019, paper sales revenues amounted to PLN 1,110,977 thousand while sales of pulp amounted to PLN 472,112 thousand.
Paper sales revenues in Q2 of 2020 amounted to PLN 616,000 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 146,517 thousand. Sales revenues from paper amounted to PLN 403,773 thousand, while sales of pulp amounted to PLN 212,227 thousand. In Q2 2019, sales revenues from paper amounted to PLN 537,633 thousand while sales of pulp amounted to PLN 224,884 thousand.
The table below presents the Group's revenues from sales of paper and pulp to external customers, split by countries and regions, in 2020:
| 6-month-period | |
|---|---|
| ended on | |
| 30 June 2019 | |
| Rev enues f rom sales of paper and pulp | (unaudited) |
| f rom external customers: | |
| Germany | 292 526 |
| France | 100 858 |
| United Kingdom | 105 189 |
| Scandinav ia | 221 650 |
| Western Europe (other countries) | 217 757 |
| Poland | 161 813 |
| Central and Eastern Europe (other than | |
| Poland) | 163 866 |
| Outside Europe | 166 289 |
| Total rev enues | 1 429 948 |
In H 2020, costs of sales of products amounted to PLN 1,135,413 thousand which was a decrease as compared to the equivalent period of the previous year by PLN 146,730 thousand. The costs of sales dropped primarily due to lower sales volumes of paper which affected the decrease of variable costs and additionally the decrease of pulp u se costs expressed in PLN which resulted in a decrease of unit variable costs related to paper production.
In Q2 2020, costs of sales amounted to PLN 509,395 thousand, which was a decrease as compared to the equivalent period of the previous year by PLN 104,060 thousand, related primarily to lower paper sales volume and additionally with reduced costs of pulp use expressed in PLN versus the equivalent period in 2019.
Selling and distribution costs amounted to PLN 166,568 thousand in H1 2020, which was a decrease as compared to the equivalent period of the previous year by PLN 1,569 thousand. The core component of the selling expenses is the cost of transport of finished products.
Selling and distribution costs amounted to PLN 73,950 thousand in Q2 2020 which was a decrease as compared to the equivalent period of the previous year by PLN 9,431 thousand, primarily due to lower sales volumes of paper.
Administrative expenses amounted to PLN 38,807 thousand in H1 2020 which was a decrease as compared to the equivalent period of the previous year by PLN 3,048 thousand. The overheads cover primarily the expenses related to the services provided to the Group by external consultants.
Administrative expenses amounted to PLN 19,638 thousand in Q2 2020, which was a decrease as compared to the equivalent period of the previous year by PLN 1,378 thousand.
Other operating income totalled PLN 34,204 thousand in H1 2020, which was a decrease as compared to the equivalent period of the previous year by PLN 27,794 thousand. Other operating income consisted mainly of revenues from heat and electricity sales as well as sales revenues from other materials and CO2 emission rights. The lower other operating revenues in the current period was primarily due to lower sales of other materials and energy and CO2 emission rights. Additionally, land was sold by AP Mochenwangen in Q2 2019.
Other operating income amounted to PLN 20,893 thousand in Q2 2020, which was a decrease as compared to the equivalent period of the previous year by PLN 13.989 thousand, mainly due to the sale of land by AP Mochenwangen in Q2 2019.
Other operating expenses totalled PLN 19,468 thousand in H1 2020, which was a decrease as compared to the equivalent period of the previous year by PLN 5,832 thousand.
The other operating expenses comprised mainly the costs of electricity and heat sales as well as the costs of other materials sold. The lower other operating expenses in H1 2020 were due to lower costs of sold energy and other materials.
Other operating expenses amounted to PLN 9,679 thousand in Q2 2020, which was an increase as compared to the equivalent period of the previous year by PLN 8 thousand.
In H1 2020, financial income and expenses amounted to PLN 713 thousand and PLN 16,175 thousand respectively, which was a decrease of income as compared to the equivalent period of the previous year by PLN 230 thousand and a decrease of expenses by PLN 2,005 thousand.
The changes to financial income and expenses were primarily due to the amount of net FX differences and interest expense. In H1 2020 the Group recorded a surplus of FX losses over FX profit of PLN 1,744 thousand (financial expenses). In the equivalent period of 2019, the Group recorded a surplus of FX losses over FX profit of PLN 2,645 thousand (also financial expenses). The interest expense dropped by PLN 808 thousand in H1 2020 versus H1 2019 .
In Q2 2020, financial income and financial expenses amounted to PLN -744 thousand and PLN 8,470 thousand respectively, which was an increase of negative income as compared to the equivalent period of the previous year by PLN -555 thousand and a growth of expenses by PLN 1,344 thousand. The negative financial revenues in Q2 2020 and in 2019 were due to the net presentation of FX differences – lower net FX profit/gains for 3 months of 2020 and 2019 than the value of net FX losses for 6 months of 2020 and 2019.
For the purposes of the interim abbreviated consolidated cash flow statement, cash and cash equivalents include the following items:
| As at 30 June 2020 | As at 31 December 2019 | ||
|---|---|---|---|
| (unaudited) | (unaudited) | ||
| Cash in bank and on hand | 220 185 | 206 406 | |
| Short-term deposits | - | - | |
| Cash in transit | 82 | - | |
| Cash and cash equiv alents in the consolidated balance sheet | 220 268 | 206 406 | |
| Cash in bank and on hand attributable to discontinued operations | - | - | |
| Cash and cash equiv alents in the consolidated cash f low statement | 220 268 | 206 406 |
The reasons of differences between book value changes to certain items and items in the consolidated cash flow statement are presented in the tables below:
| 6-month period ended on |
6-month period ended on |
|
|---|---|---|
| 30 June 2019 | 30 June 2018 | |
| Increase / decrease in receiv ables and other non-f inancial assets | ||
| Book change in receiv ables and other non-f inancial assets | (3 879) | (38 659) |
| Ef f ect of the acquisition of a subsidiary | 8 280 | - |
| Discontinued operations | - | 619 |
| Dif f erences on translation | 9 315 | (560) |
| Increase / decrease in receiv ables and other non-f inancial assets disclosed in the | ||
| consolidated cash f low statement | 13 716 - |
(38 599) - |
| Change to inv entories | ||
| Book change to inv entories | (15 400) | 58 632 |
| Discontinued operations | 828 | - |
| Dif f erences on translation | 12 365 | (13 538) |
| Change to inv entories disclosed in the consolidated cash f low statement | (2 207) | 45 094 |
| Increase (decrease) of liabilities except loans, borrowings, bonds and other f inancial liabilities |
||
| Book increase /decrease in liabilities except f or loans and borrowings | (81 245) | (40 436) |
| Change to liabilities due to purchase of tangible f ixed assets and intangible assets | 6 528 | (19 062) |
| Ef f ect of the acquisition of a subsidiary | (1 242) | - |
| Discontinued operations | - | (2 284) |
| Dif f erences on translation | (11 616) | 12 526 |
| (87 575) | (49 256) |
Increase / decrease in liabilities except f or loans, borrowings, bonds and other f inancial liabilities disclosed in the consolidated cash f low statement
| Change in accruals and prepay ments | ||
|---|---|---|
| Book change in accruals and prepay ments | 9 527 | (6 476) |
| Ef f ect of the acquisition of a subsidiary | (11 178) | - |
| Discontinued operations | - | (176) |
| Dif f erences on translation | (2 869) | 2 945 |
| (4 520) | (3 707) | |
| Change in accruals and prepay ments disclosed in the consolidated cash f low statement | ||
| Change in prov isions | ||
| Book change in prov isions | 4 357 | (2 717) |
| Discontinued operations | - | (864) |
| Dif f erences on translation | (5 110) | 4 486 |
| Change in prov isions disclosed in the consolidated cash f low statement | (753) | 905 |
| Purchase of tangible f ixed assets and intangible assets | ||
| Increase due to purchase of tangible f ixed assets | (65 747) | (58 127) |
| Increase due to purchase of intangible assets | (2 229) | (1 570) |
| Co-generation certif icates and CO2 emission rights | 2 169 | 982 |
| Change to liabilities due to purchase of tangible f ixed assets and intangible assets | (6 528) | 19 062 |
| Purchase of tangible f ixed assets and intangible assets in the consolidated cash f low | ||
| statement | (72 336) | (39 652) |
Dividend is paid based on the net profit disclosed in the standalone annual financial statements of Arctic Paper S.A. after covering losses carried forward from the previous years.
In accordance with provisions of the Code of Commercial Companies, the Parent Entity is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the standalone financial statements of the Parent Entity should be transferred to the category of capital until the capital has reached the amount of at least one third of the share capital of the Parent Entity. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital equal to one third of the share capital can be used solely to cover the losses disclosed in the standalone financial statements of the Parent Entity and cannot be distributed to other purposes.
As on the date hereof, the Company had no preferred shares.
The possibility of disbursement of potential dividend by the Company to its shareholders depends on the level of payments received from its subsidiaries. The risk associated with the Company's ability to disburse dividend was described in the part "Risk factors" of the annual report for 2019.
In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related t o the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).
In 2019 the Company did not pay out dividend.
On 30 April 2020, the Management Board of Arctic Paper S.A. approved a decision concerning a change to its recommendation on dividend distribution from 2019 profit, originally published in current report No. 4/2020 of 27 February 2020. The Company's Management Board approved a resolution to recommend to the Company's General Meeting no dividend distribution from the profit for the financial year ended on 31 December 2019. The change of the previous recommendation of the Company's Management Board is related to a change of demand for produc ts of the Arctic Paper Group companies as a result of the COVID-19 pandemic as well as no possibility to assess the impact of the pandemic on economic situation in Q2 and Q3 2020. At its meeting of 30 April 2020, the Company's Supervisory Board provided it s positive opinion to the above proposal of the Management Board on no distribution of dividend from the profit for the financial year ended on 31 December 2019.
The main items of tax liability for the period of 3 months and 6 months ended on 30 June 2020 and for the equivalent period of the previous year are as follows:
| 3-month-period ended on 30 June 2020 (unaudited) |
6-month-period ended on 30 June 2020 (unaudited) |
3-month-period ended on 30 June 2019 (unaudited) |
6-month-period ended on 30 June 2019 (unaudited) |
|
|---|---|---|---|---|
| Consolidated profit and loss account | ||||
| Current income tax | ||||
| Current income tax liability | (3 322) | (9 255) | 9 664 | (3 658) |
| Adjustments related to current income tax f rom prev ious y ears | - | - | - | - |
| Def erred income tax | ||||
| Resulting f rom the establishment and rev ersal of temporary dif f erences | (922) | (6 117) | (21 840) | (22 169) |
| Tax liability on continuing operations disclosed in the consolidated prof it and loss account Consolidated statement of changes in equity |
(4 244) | (15 372) | (12 176) | (25 827) |
| Current income tax Tax ef f ects of the costs of increase of share capital |
- | - | - | - |
| Tax benef it (tax liability ) recognised in equity | - | - | - | - |
| Consolidated statement of comprehensive income Def erred income tax Def erred income tax on the measurement of hedging instruments |
(8 609) | 13 019 | (690) | 8 752 |
| Rev ersal of def erred income tax assets originally recognised in equity | - | - | - | - |
| Tax benef it (tax liability ) recognised in other comprehensiv e income | (8 609) | 13 019 | (690) | 8 752 |
Deferred income tax asset as at 30 June 2020 and 31 December 2019 was PLN 27,622 thousand and PLN 24,346 thousand respectively. The deferred income tax asset is recognised primarily in relation to tax losses that may be applied in future years, temporary differences related to the recognised allowance for impairment of non -financial assets in APG and in connection with the acquisition of the Rottneros Group.
Deferred income tax liability as at 30 June 2020 and 31 December 2019 amounted to PLN 69,262 thousand and PLN 70,823 thousand respectively. The deferred income tax provision is recognised primarily in relation to temporary differences due to various economic useful life applied for accounting and tax purposes.
Earnings/(loss) per share are established by dividing the net profit/(loss) for the reporting period attributable to the Company's ordinary shareholders by the weighted average number of ordinary shares outstanding in the reporting period.
Information regarding profit/(loss) and the number of shares which constituted the basis to calculate earnings/(loss) per share and diluted earnings/(loss) per share on continuing operations and overall operations is presented below:
| 3-month-period ended on 30 June 2020 (unaudited) |
6-month-period ended on 30 June 2020 (unaudited) |
3-month-period ended on 30 June 2019 (unaudited) |
6-month-period ended on 30 June 2019 (unaudited) |
|
|---|---|---|---|---|
| Net prof it / (loss) f rom continuing operations attributable to the shareholders of the Parent Entity |
10 441 | 65 404 | 31 644 | 45 896 |
| Net prof it / (loss) f rom discontinued operations attributable to the shareholders of the Parent Entity |
- | - | - | - |
| Net prof it / (loss) attributable to the shareholders of the Parent Entity |
10 441 | 65 404 | 31 644 | 45 896 |
| Number of ordinary shares – A series | 50 000 | 50 000 | 50 000 | 50 000 |
| Number of ordinary shares – B series | 44 253 500 | 44 253 500 | 44 253 500 | 44 253 500 |
| Number of ordinary shares – C series | 8 100 000 | 8 100 000 | 8 100 000 | 8 100 000 |
| Number of ordinary shares – E series | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 |
| Number of ordinary shares – F series | 13 884 283 | 13 884 283 | 13 884 283 | 13 884 283 |
| Total number of shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Weighted av erage number of shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Diluted weighted av erage number of ordinary shares | 69 287 783 | 69 287 783 | 69 287 783 | 69 287 783 |
| Prof it (loss) per share (in PLN) | ||||
| – basic earnings f rom the prof it/(loss) f or the period attributable to the shareholders of the Parent Entity |
0,15 | 0,94 | 0,46 | 0,66 |
| – basic earnings prof it/(loss) f or the period f rom continuing operations attributable to the shareholders of the Parent Entity |
0,15 | 0,94 | 0,46 | 0,66 |
| Diluted prof it (loss) per share (in PLN) | ||||
| – f rom the prof it/(loss) f or the period attributable to the shareholders of the Parent Entity |
0,15 | 0,94 | 0,46 | 0,66 |
| – f rom the prof it/(loss) f or the period f rom continuing operations attributable to the shareholders of the Parent Entity |
0,15 | 0,94 | 0,46 | 0,66 |
On 1 January 2020 the Group – via Rottneros AB – acquired control over Nykvist Skogs AB, a company grouping private owners of forests in Sweden. The transaction provided a broader access to raw materials over a long -term horizon. The value of the acquired net assets was SEK 5.5 million (PLN 2.2 million) and the purchase prices was SEK 26.4 million (PLN 10.7 million). As a result, the Group disclosed goodwill (assets) of PLN 8.5 million. The net expense (net of receivables as at the acquisition date and the amount of the acquired cash) was PLN 6.1 million.
The net value of tangible fixed assets as at 30 June 2020 was PLN 1,019,478 thousand, including asse ts of the right of use of PLN 36,241 thousand. The net value of tangible fixed assets as at 31 December 2019 was PLN 979,851 thousand, including assets of the right of use of PLN 38,485 thousand.
A comparison to tangible fixed assets (without assets to use) for the six months of 2020 with the equivalent period of 2019 was as follows: The value of tangible fixed assets acquired in the period under report was PLN 65,747 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 58,127 thousand). The net value of sold or liquidated tangible fixed assets for the period of 6 months ended on 30 June 2020 was PLN 437 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 841 thousand). Amortisation allowances for the period of 6 months ended on 30 June 2020 amounted to PLN 50,438 thousand) (for the period of 6 months ended on 30 June 2019 it was PLN 38,506 thousand). Loss charges of the value of tangible fixed assets for the period of 6 months ended on 30 June 2020 was PLN 0 thousand (fo r the period of 6 months ended on 30 June 2019 it was PLN 0 thousand). FX differences amounted to PLN +24,930 thousand for the period of 6 months ended on 30 June 2020 (for the period of 6 months ended on 30 June 2019 they amounted to PLN -22,106 thousand). Additionally, the good value of fixed assets taken over from the subsidiary company as of the day when control was acquired in H1 2020 was PLN 2,070 thousand. The net value of fixed assets used pursuant to financial leas contracts and transferred as at 1 January 2019 to assets of the right to use amounted to PLN 4,268 thousand.
A comparison of movements in assets to use for the first six months of 2020 with the equivalent period of 2019 was as follows: The increases for the 6-month period ended on 30 June 2020 amounted to PLN 1,429 thousand (for the 6-month period ended on 30 June 2019 the amount was PLN 1,419 thousand), the depreciation allowance for the 6 months ended on 30 June 2020 amounted to PLN 4,357 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 3,997 thousand), the decreases for the 6-month period ended on 30 June 2020 amounted to PLN 264 thousand (for the 6 -month period ended on 30 June 2019 the amount was PLN 0 thousand), FX gains/losses for the 6 months ended on 30 June 2 020 amounted to PLN +948 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 0 thousand).
The net value of intangible assets as at 30 June 2020 was PLN 49,312 thousand, and it was by PLN 10,841 thousand higher than as at 31 December 2019. The value of intangible assets acquired in the period under report was PLN 2,229 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 1,570 thousand). The net value of sold or liquidated intangible assets for the period of 6 months ended on 30 June 2020 was PLN 213 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 7,824 thousand). Amortisation allowances for the period of 6 months ended on 30 June 2020 amounted to PLN 1,160 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 1,456 thousand). Impairment of assets for the period of 6 months ended on 30 June 2020 was PLN 0 thousand (for the period of 6 months ended on 30 June 2019 it was PLN 0 thousand). FX gains/losses for the period of 6 months ended on 30 June 2020 amounted to PLN +1,291 thousand (for the period of 6 months ended on 30 June 2019 it was PLN -2,386 thousand). Additionally, the value of goodwill as of the day when control was acquired in H1 2020 was PLN 8,694 thousand.
The high value of the sold intangible assets for the 6-month period ended on 30 June 2019 was related to the expiry of the support system in the form of red certificates for coal co-generation and yellow certificates for gas co-generation at AP Kostrzyn as at 31 December 2018.
Revenues from disposal of tangible fixed and intangible assets in H1 2020 amounted to PLN 1,292 thousand (in H1 2019 net of revenues from the sale of co-generation certificates: PLN 18,392 thousand). The high value of revenues from sales of tangible fixed assets and intangible assets in H1 2019 was due to the sale of land by AP Mochenwangen.
Due to the uncertainty caused by the COVID-19 pandemic, an impairment tests of non-financial fixed assets for AP Grycksbo was carried out. The test did not indicate a need to increase impairment allowances to the non -financial; fixed assets attributable to AP Grycksbo. As a result, the amount of the impairment charges as at 30 June 2020 was not changed as compared to the impairment charges as at 31 December 2019.
| As at 30 June 2020 | As at 31 December 2019 | ||
|---|---|---|---|
| (unaudited) | |||
| Materials (at purchase prices) | 137 357 | 126 921 | |
| Production in progress (at manuf acturing costs) | 8 666 | 5 928 | |
| Finished products, of which: | |||
| At purchase price / manuf acturing costs | 216 670 | 210 411 | |
| At net realisable price | 6 320 | 10 413 | |
| Adv ance pay ments f or deliv eries | 161 | 101 | |
| Total inv entories, at the lower of : purchase price / manuf acturing costs or net realisable price |
369 174 | 353 774 | |
| Impairment charge to inv entories | 11 286 | 10 291 | |
| Total inv entories bef ore impairment charge | 380 460 | 364 065 |
Net inventories as at 30 June 2020 amounted to PLN 369,174 thousand (as at 31 December 2019: PLN 353,774 thousand). As at 30 June 2020 impairment charges to inventories amounted to PLN 11,286 thousand (as at 31 December 2019: PLN 10,291 thousand). As at 30 June 2020 the inventories of finished products amounted to PLN 6,320 thousand were measured at the net realisable prices (as at 31 December 2019 the amount was PLN 10,413 thousand.
The increased inventories as at 30 June 2020 versus the end of the previous year was the result of lower stock rotation, in comparison to 2019.
| As at 30 June 2020 | As at 31 December 2019 | ||
|---|---|---|---|
| (unaudited) | |||
| Trade receiv ables | 274 970 | 262 903 | |
| VAT receiv ables | 22 562 | 32 998 | |
| Other third party receiv ables | 5 060 | 3 005 | |
| Other receiv ables f rom related entities | 3 408 | 3 215 | |
| Total (net) receiv ables | 306 000 | 302 121 | |
| Impairment charges to receiv ables | 20 176 | 19 222 | |
| Gross receiv ables | 326 176 | 321 343 |
The value of trade and other receivables amounted to PLN 306,000 thousand as at 30 June 2020 (31 December 2019: PLN 302,121 thousand). The value of trade and other receivables did not change materially as at 30 June 2020 versus the end of 2019.
All the trade receivables specified above are receivables under contracts with customers and they do not contain any material financing element.
Trade receivables do not earn interest and have customary payment terms of 30 to 90 days.
The Group has an appropriate policy of selling solely to verified customers. Therefore, in the opinion of the management, there is no additional credit risk in excess of the level identified with the impairment charge to uncollectible receivables character istic for the Group's trade receivables.
As at 30 June 2020, trade receivables of PLN 20,176 thousand (as at 31 December 2019: PLN 19,222 thousand) were deemed as uncollectible and therefore subject to an impairment charge. The impairment allowance fully refers to receivables under contr acts with customers. The growth of the impairment allowances to receivables was primarily due to the recognition thereof in H1 2020.
Below is an analysis of trade receivables that as at 30 June 2020 and 31 December 2019 were overdue but not treated as uncollectible:
| Total | Not overdue | Overdue but collectible | |||||
|---|---|---|---|---|---|---|---|
| < 30 days | 30-60 days | 60-90 days | 90-120 days | >120 days | |||
| As at 31 December 2019 | 274 970 | 239 824 | 27 999 | 3 783 | 1 219 | 29 | 2 116 |
| As at 31 December 2018 | 262 903 | 207 231 | 50 447 | 2 534 | 1 438 | 94 | 1 159 |
Receivables over 120 days in the prospective assessment of the Company's management qualify as collectible and therefore no impairment was recognised.
The maturities of other receivables from third parties do not exceed 360 days. Receivabl es from related entities cover primarily receivables from the core shareholder of AP S.A. and will be settled at dividend distribution.
The Group analyses the balance of its receivables individually and does not analyse the entire portfolio in terms of age ing. The recognised allowance relates to balances analysed individually as a result of an increased credit risk. The Group did not recognise any allowance for the remaining balances. No additional risks were identified and no allowance was recognised for the entire portfolio.
Other short-term non-financial assets as at 30 June 2020 and as at 31 December 2019 amounted to PLN 14,263 thousand and PLN 8,909 thousand respectively. The item primarily covers deferred expenses and the changes are due to the changing values of such expenses.
Other long-term non-financial assets as at 30 June 2020 and as at 31 December 2019 amounted to PLN 2,112 thousand and PLN 2,039 thousand respectively.
Other short-term financial assets amounted to PLN 3,824 thousand as at 30 June 2020 and PLN 18,835 thousand as at 31 December 2019. The item primarily includes positive measurement of term contracts and the drop is due to lower measurement of forward contracts for purchases of electrical energy (negative measurement as at 30 June 2020).
Other long-term financial assets as at 30 June 2020 amounted to PLN 20,900 thousand as at 31 December 2019 – PLN 30,658 thousand. The item primarily covers the amount of equity interests in other entities, other financial receivables and the amount of positive measurement of terms contracts, primarily forward contracts for the purchase of electrical energy. The changes in the measurement of those contracts (negative measurement as at 30 June 2020) result in changes to the measurement of that position.
In the period covered with these financial statements, the Group partly repaid its term loan under the loan agreement of 9 September 2016 with a bank consortium of PLN 23,327 thousand and the Group decreased its debt under revolving overdraft facilities to the above consortium of banks by PLN 15 thousand. In that period, the Group partially redeemed its bonds for PLN 8,300 thousand and partly repaid the loan from the owner of PLN 11,333 thousand. Additionally, the Group increased its debt under the loan with Nordea for PLN 12,283 thousand, which is to be used to commence an investment in a hydropower plant by Arctic Paper Munkedals Kraft AB.
The other changes to loans and borrowings as at 30 June 2020, compared to 31 December 2019 result mainly from balance sheet evaluation and payment of interest accrued as at 31 December 2019 and paid in Q1 2020.
In connection with the term and revolving loan agreements, agreements related to bond issues, signed on 9 September 2016, the Group agreed to maintain specified financial ratios that are calculated at the end of each quarter. The ratios are calcul ated on the basis of results of the paper segment. As at 30 June 2020, the Group complied with the required ratios.
As at 30 June 2020 other financial liabilities amounted to PLN 73,789 thousand (including long -term liabilities of PLN 51,212 thousand and short-term liabilities of PLN 22,577 thousand. As at 31 December 2019 other financial liabilities amounted to PLN 41,132 thousand (including long-term liabilities of PLN 29,523 thousand and short-term liabilities of PLN 11,608 thousand). Other financial liabilities primarily cover lease liabilities (30 June 2020: PLN 35,066 thousand) and (31 December 2019: PLN 38,215 thousand) and a negative measurement of hedging instruments (30 June 2020: PLN 37,699 thousand) and (31 December 2019: PLN 2,748 thousand).
During the reporting period, there was a growth of liabilities related to a negative measurement of hedging instruments (primarily forward contracts for purchases of energy) by PLN 34,951 thousand. During the reporting period, the Group repaid a part of its lease liabilities of PLN 5,327 thousand.
The other changes to other financial liabilities as at 30 June 2020, compared to 31 December 2019 result mainly from changes to balance sheet measurement.
The value trade and other payables amounted to PLN 354,121 thousand as at 30 June 2020 (as at 31 December 2019: PLN 435,366 thousand). The reduced value of the item versus the end of the previous year was due to the following: decreased pulp prices for paper production and lower purchases of raw materials and services for production at Paper Mills and Pulp Mills.
| As at 30 June 2020 | As at 31 December 2019 | ||
|---|---|---|---|
| (unaudited) | |||
| Retirement prov isions Other prov isions |
128 681 5 626 |
124 556 5 394 |
|
| 134 307 | 129 950 | ||
| Short-term prov isions Long-term prov isions |
5 188 129 119 |
5 008 124 942 |
The change of provisions in H1 2020 was due primarily to the translation of the provisions into the presentation currency – PLN. The other provisions cover primarily a provision for the purchase of CO2 emission rights by AP Munkedals.
Accruals and deferred income as at 30 June 2020 amounted to PLN 114,824 thousand including short -term accruals and deferred income of PLN 98,589 thousand. Accruals and deferred income as at 31 December 2019 amounted to PLN 99,943 thousand including short-term accruals and deferred income of PLN 81,849 thousand. The main items of accruals and deferred income include government grants of PLN 18,653 thousand including long-term of PLN 16,235 thousand (31 December 2019: PLN 20,349 thousand including long-term of PLN 18,094) and short-term employee liabilities, mainly related to holiday leaves that as at 30 June 2020 amounted to PLN 56,668 thousand (31 December 2019: PLN 60,589 thousand).
| Share capital | As at 30 June 2020 |
As at 31 December 2019 |
|---|---|---|
| (unaudited) | ||
| series A ordinary shares of the nominal v alue of PLN 1 each | 50 | 50 |
| series B ordinary shares of the nominal v alue of PLN 1 each | 44 254 | 44 254 |
| series C ordinary shares of the nominal v alue of PLN 1 each | 8 100 | 8 100 |
| series E ordinary shares of the nominal v alue of PLN 1 each | 3 000 | 3 000 |
| series F ordinary shares of the nominal v alue of PLN 1 each | 13 884 | 13 884 |
| 69 288 | 69 288 |
| Registration date of capital increase | Number | Value in PLN | |
|---|---|---|---|
| Ordinary issued and f ully paid-up shares | |||
| Issued on 30 April 2008 | 2008-05-28 | 50 000 | 50 000 |
| Issued on 12 September 2008 | 2008-09-12 | 44 253 468 | 44 253 468 |
| Issued on 20 April 2009 | 2009-06-01 | 32 | 32 |
| Issued on 30 July 2009 | 2009-11-12 | 8 100 000 | 8 100 000 |
| Issued on 01 March 2010 | 2010-03-17 | 3 000 000 | 3 000 000 |
| Issued on 20 December 2012 | 2013-01-09 | 10 740 983 | 10 740 983 |
| Issued on 10 January 2013 | 2013-01-29 | 283 947 | 283 947 |
| Issued on 11 February 2013 | 2013-03-18 | 2 133 100 | 2 133 100 |
| Issued on 06 March 2013 | 2013-03-22 | 726 253 | 726 253 |
| As at 30 June 2020 (unaudited) | 69 287 783 | 69 287 783 |
The Company holds the following financial instruments: cash at hand and in bank accounts, loans, bonds, borrowings, receivables, liabilities under leases, SWAP interest rate contracts, forward contracts for the purchase of electricity and forward contracts for the sale of pulp.
The table below presents the financial instruments held by the Group by their book value and split into individual assets and liabilities.
| Book v alue | |||||
|---|---|---|---|---|---|
| Category in compliance with IFRS 9 |
As at 30 June 2020 |
As at 31 December 2019 |
|||
| Financial assets | |||||
| Trade and other receiv ables | WwZK | 282 679 | 269 123 | ||
| Hedging instruments* | IRZ | 3 824 | 29 458 | ||
| Other f inancial assets (net of loans and hedging instruments)** | WwWGpWF | 20 900 | 20 034 | ||
| Cash and cash equiv alents | WwZK | 220 268 | 265 885 | ||
| Financial liabilities | |||||
| WwZK | |||||
| Interest-bearing bank loans and borrowings and bonds, of which: - long-term |
368 265 291 380 |
383 727 233 745 |
|||
| - short-term | 76 885 | 149 983 | |||
| WwZK | |||||
| Leasing liabilities, of which: | 35 066 | 38 215 | |||
| - long-term - short-term |
27 701 7 365 |
29 523 8 692 |
|||
| WwZK | |||||
| Trade pay ables and other f inancial liabilities Hedging instruments* |
IRZ | 330 556 37 699 |
387 666 2 748 |
* derivative hedging instruments meeting the requirements of hedge accounting
** primarily equity interests in other entities and other financial receiva bles.
Abbreviations used:
WwZK – Financial assets/liabilities measured at amortised cost. IRZ – hedge accounting instruments WwWGpWF – financial assets/liabilities measured at fair value through profit and loss
The fair value of financial instruments other than bonds in SEK does not materially differ from their book value. The fair value of SEK bonds was determined on the basis of quotations in Bloomberg as at 30 June 2020 and amounted to PLN 174,634 thousand and their book value as at the same date was PLN 168,685 thousand. More information on the fair value of financial instruments is provided in the Annual Consolidated Report for 2019, note 40.1.
As at 30 June 2019 and 31 December 2018, financial instruments by the measurement hierarchy are qualified to level 3 with the exception of SEK bonds (level 1) and derivative instruments (level 2).
The table below presents the book value of the financial instruments held by the Group, exposed to interest rate risk, split into specific age baskets:
| 30 June 2020 Variable interest rate |
<1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
|---|---|---|---|---|---|---|---|
| Other financial liabilities: | |||||||
| Lease liabilities | 7 365 | 7 441 | 3 155 | 2 703 | 1 291 | 13 111 | 35 066 |
| Loans and borrowings: | |||||||
| Bonds in SEK | - | - | 168 685 | - | - | - | 168 685 |
| Loan f rom Nordea | - | 31 285 | - | - | - | - | 31 285 |
| Total v ariable interest rate loans and borrowings | - | 31 285 | 168 685 | - | - | - | 199 970 |
| TOTAL VARIABLE INTEREST RATE LIABILITIES | 7 365 | 38 726 | 171 840 | 2 703 | 1 291 | 13 111 | 235 036 |
| 30 June 2020 | |||||||
| Fixed interest rate | <1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
| Loans and borrowings: | |||||||
| Loan f rom EBRD TA in EUR | 9 377 | 8 731 | 4 087 | - | - | - | 22 195 |
| Loan f rom EBRD in EUR Capex A Facility | 8 236 | 6 779 | 1 790 | - | - | - | 16 805 |
| Loan f rom EBRD in EUR Capex B Facility | 15 526 | 14 164 | 6 568 | - | - | - | 36 258 |
| Loan f rom Santander in PLN | 2 370 | 1 089 | - | - | - | - | 3 459 |
| Loan f rom BNP in EUR | 2 361 | 1 113 | - | - | - | - | 3 474 |
| Loan f rom a bank consortium: Santander and BNP in PLN | 8 612 | - | - | - | - | - | 8 612 |
| Bonds in PLN | 19 154 | 47 089 | - | - | - | - | 66 243 |
| Loan f rom the main shareholder in EUR | 11 249 | - | - | - | - | - | 11 249 |
| TOTAL FIXED INTEREST RATE LIABILITIES | 76 885 | 78 965 | 12 445 | - | - | - | 168 295 |
| 31 December 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Variable interest rate | <1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
| Other financial liabilities: | |||||||
| Liabilities under leases | 8 692 | 6 328 | 3 029 | 2 138 | 1 903 | 16 125 | 38 215 |
| Loans and borrowings: | |||||||
| Loan f rom Nordea Bank Abp in SEK | - | 17 905 | - | - | - | - | 17 905 |
| Bonds in SEK | - | - | 161 291 | - | - | - | 161 291 |
| Total v ariable interest rate loans and borrowings | - | 17 905 | 161 291 | - | - | - | 179 195 |
| TOTAL VARIABLE INTEREST RATE LIABILITIES | 8 692 | 24 233 | 164 320 | 2 138 | 1 903 | 16 125 | 217 410 |
| 31 December 2019 | |||||||
| Fixed interest rate | <1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
| Loans and borrowings: | |||||||
| Loan f rom EBRD TA in EUR | 25 237 | - | - | - | - | - | 25 237 |
| Loan f rom EBRD Capex A in EUR | 19 654 | - | - | - | - | - | 19 654 |
| Loan f rom Santander in PLN | 41 032 | - | - | - | - | - | 41 032 |
| Loan f rom BNP in EUR | 4 584 | - | - | - | - | - | 4 584 |
| Loan f rom a bank consortium: Santander and BNP in PLN | 4 382 | - | - | - | - | - | 4 382 |
| Bonds in PLN | 14 348 | - | - | - | - | - | 14 348 |
| Rev olv ing ov erdraf t f acility with BNP in PLN | 19 166 | 54 549 | - | - | - | - | 73 715 |
| Loan f rom the owner of the core shareholder in EUR | 21 579 | - | - | - | - | - | 21 579 |
149 983 54 549 - - - - 204 532 TOTAL FIXED INTEREST RATE LIABILITIES
In order to reduce the volatility of the projected cash flows related to FX risk, the Group companies use FX risk hedging bas ed on the use of derivatives related to the FX market. Those in particular include forward term contracts. Additionally, in order to mitigate the volatility of future energy prices, the Paper Mills and Pulp Mills in Sweden apply forward contracts for the pur chase of electricity. Arctic Paper S.A., in order to mitigate the volatility of future interest costs on loans, has concluded interest rate SWAP contracts. Rottneros Group companies, in order to mitigate the volatility of future inflows from pulp sales, entered int o forward contracts for pulp sales.
As at 30 June 2020, the Group used cash flow hedge accounting for the following hedging items:
As at 30 June 2020, the Group's cash flows were hedged with forward contracts for purchases of electricity, forward contracts for sales of pulp, interest rate SWAPs.
The table below presents detailed information concerning the hedging relationship in cash flow hedge accounting regarding sales of pulp:
| Ty pe of hedge | Cash f low hedge related to sales of pulp | ||
|---|---|---|---|
| Hedged position | The hedged position is a part of highly likely f uture cash inf lows f or pulp sales | ||
| Hedging instruments | Forward contracts are used as the hedging item wherein the Company agrees to sell pulp f or SEK | ||
| Contract parameters: | |||
| Contract conclusion date | 2019-2020 | ||
| Maturity | subject to contract; by 30.06.2021 | ||
| Hedged quantity of pulp | 16,500 tonnes | ||
| Term price | SEK 8,828/tonne |
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to electricity purchases:
| Ty pe of hedge | Cash f low hedge related to planned purchases of electricity |
|---|---|
| Hedged position | The hedged position is a part of highly likely f uture cash f lows f or electricity purchases |
| Hedging instruments | Forward contract f or the purchase of electricity at Nord Pool Exchange |
| Contract parameters: | |
| Contract conclusion date | subject to contract; f rom 01.05.2016 |
| Maturity | subject to contract; by 31.12.2025 |
| Hedged quantity of electricity | 1,818,640 MWh |
| Term price | f rom 20.90 to 38.45 EUR/MWh |
Cash flow volatility hedge accounting related to variable loan interest rate of the long -term loan with the use of SWAP transactions
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in EUR on the loan in EUR:
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan | |||
|---|---|---|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR | |||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
|||
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2017-07-18 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
|||
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan | |||
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR | |||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
|||
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2016-11-21 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 interest pay able in line with the pay ment schedule under the loan agreement of EUR 2.6 million |
|||
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan | |||
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR | |||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
|||
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2018-07-27 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand |
|||
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan | |||
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR | |||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
|||
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2019-10-15 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 28.08.2022 interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in PLN on the loan in PLN:
| Ty pe of hedge Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan |
|||||
|---|---|---|---|---|---|
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 6M WIBOR | ||||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
||||
| Contract parameters: Contract conclusion date |
2016-11-21 | ||||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 | ||||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of PLN 11.5 million | ||||
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan | ||||
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 3M WIBOR | ||||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
||||
| Contract parameters: Contract conclusion date |
2018-07-31 | ||||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 29.01.2021 | ||||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of PLN 25.8 million | ||||
| Ty pe of hedge | |||||
| Hedge of cash f lows related to v ariable interest rate on the PLN bonds | |||||
| Hedged position | Future PLN interest f lows in PLN loan calculated on the basis of interest pay ments on PLN bonds at 6M WIBOR |
||||
| Hedging instruments | The hedging item is a SWAP transaction under which the Company agreed to pay interest in PLN on the PLN bonds on the basis of a f ixed interest rate |
||||
| Contract parameters: Contract conclusion date |
2016-11-21 | ||||
| Maturity | each interest pay ment date in line with the pay ment schedule under the bond issue agreement; by 31.08.2021 | ||||
| Hedged v alue | interest pay able in line with the pay ment schedule under of interest of PLN 100 million |
Fair value hedge accounting related to a floor option
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
|---|---|
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: Contract conclusion date Maturity Hedged v alue |
2016-11-21 each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million |
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: Contract conclusion date |
2017-07-18 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: Contract conclusion date |
2018-07-27 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand |
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% |
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
| Contract parameters: | |
| Contract conclusion date | 2019-10-15 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents the fair value of hedging instruments in cash flow and fair value hedge accounting as at 30 June 2020 and the comparative data:
| As at 30 June 2020 | As at 31 December 2019 | ||||
|---|---|---|---|---|---|
| (unaudited) | (unaudited) | ||||
| Assets | Equity and liabilities |
Assets | Equity and liabilities |
||
| FX f orward | - | - | - | - | |
| Forward on pulp sales | 3 824 | - | 2 444 | - | |
| SWAP | - | 3 290 | - | 3 163 | |
| Floor option | - | (463) | - | (415) | |
| Forward f or electricity | - | 34 872 | 27 014 | - | |
| Total hedging derivative instruments | 3 824 | 37 699 | 29 458 | 2 748 |
The Group's principal financial instruments comprise bank loans, borrowings, bonds, lease contracts. The main purpose of those financial instruments is to raise finance for the Group's operations.
The Group also uses factoring without recourse for trade receivables. The main purpose for using the financial instrument is to quickly raise funds. The receivables covered with factoring were derecognised from the consolidated balance sheet since conditions have been met to derecognise the assets in compl iance with IAS 39.
The Group has various other financial instruments such as trade receivables and payables which arise directly from its operations. The core risks arising from the Group's financial instruments include: interest rate risk, liquidity risk, FX risk and credit risk. The Management Board reviews and approves policies for managing each of those risks.
The Arctic Paper Group uses cash-pooling EUR and PLN. The operation consists in pooling cash balances held by the individual system participants and setting them off with temporary shortages of funds with the other cash -pool participants. The solution supports effective cash management in the Group and minimising the costs of external funding sources by using the Group's own cash.
In the opinion of the Management Board – in comparison to the annual consolidated financial statements made as at 31 December 2019 there have been no significant changes of the financial risk. There have been no changes to the objectives and policies of the management of the risk.
The primary objective of the Group's capital management is maintaining a strong credit rating and healthy capital ratios in order to support its business operations and maximise shareholder value. In the Management Board's opinion – in comparison to the annual consolidated financial statements made as at 31 December 2019, there have been no significant changes to the objectives and policies of capital management.
As at 30 June 2020, the Capital Group reported:
Arctic Paper S.A. and its subsidiaries are not a party to any legal cases filed in court against them.
Regulations related to VAT, corporate income tax and charges related to social insurance are subject to frequent modifications. Those frequent modifications result in unavailability of appropriate points of reference, inconsistent interpretations and few precedents that could apply. Additionally, the applicable regulations contain also certain ambiguitie s that result in differences of opinion as to legal interpretations of tax regulations – among public authorities and between public authorities and enterprises.
Tax settlements and other areas of operations (for instance customs or foreign exchange issues) may be inspected by the authorities that are entitled to impose high penalties and fines as well additional tax liabilities resulting from inspections that have to be paid along with high interest.
As a result, tax risk in Poland is higher than in countries with more mature tax s ystems.
Tax settlements may be subject to inspections for five years from the end of the year in which the tax was paid. As a result of inspections, the tax liability of the Group may be increased by additional tax liability. In the opinion of the Group, there is no need to establish additional provisions for any identified and quantifiable tax risk as at 30 June 2020.
On 15 July 2016, the Tax Code was amended to incorporate the provisions of the General Anti-Avoidance Rule (GAAR). GAAR is to prevent the development and use of artificial legal structures to avoid tax payments in Poland. GAAR defines tax avoidance as an activity pursued primarily to accomplish tax benefits that under the circumstances would be contradictory to the subject and purpose of the tax regulations. In accordance with GAAR, such activity would not generate tax benefits if the mode of operation was artificial. Any occurrence of (i) unjustified split to operations, (ii) involvement of intermediaries despite no economic justification, (iii) mutually exclusive of compensating elements, and (iv) other similar activities, may be treated as a premise to the existence of artificial activities subject to GAAR. The new regulations require more accurate judgements in the assessment of tax effects of each transaction.
As at 30 June 2020 the Group was committed to make expenditures on tangible fixed assets of minimum PLN 20 million by the end of 2020. The amount will be applied to buy new machines and equipment.
The related entities to the Arctic Paper S.A. Group are as follows:
Transactions with related entities are carried out at arm's length.
The table below presents the total amount of transactions concluded with related entities within the 6-month period ended on 30 June 2020 and as at 30 June 2020:
Data f or the period f rom 01 January 2020 to 30 June 2020 and as at 30 June 2020
| Related Entity | Sales to related entities |
Purchases f rom related entities/ remuneration |
Interest – f inancial income |
Interest – f inancial expense |
Receiv ables f rom related entities |
Loan receiv ables |
Liabilities to related entities |
|---|---|---|---|---|---|---|---|
| Nemus Holding AB | 207 | 477 | - | - | 3 408 | - | 465 |
| Thomas Onstad | - | - | - | 561 | - | - | 11 246 |
| Munkedals Skog | - | 70 | - | - | - | - | - |
| Key managing personnel | - | 1 535 | - | - | - | - | 180 |
| Total | 207 | 2 083 | - | 561 | 3 408 | - | 11 891 |
The table below presents the total amount of transactions concluded with related entities within the 6 -month period ended on 30 June 2019 and as at 31 December 2019:
| Related Entity | Sales to related entities |
Purchases f rom related entities |
Interest – f inancial income |
Interest – f inancial expense |
Receiv ables f rom related entities |
Loan receiv ables |
Liabilities to related entities |
|---|---|---|---|---|---|---|---|
| Nemus Holding AB | - | 441 | - | - | 3 215 | - | - |
| Thomas Onstad | - | - | - | 645 | - | - | 21 574 |
| Munkedals Skog | - | 112 | - | - | - | - | 46 |
| Total | - | 553 | - | 645 | 3 215 | - | 21 620 |
Data f or the period f rom 01 January 2019 to 30 June 2019 and as at 31 December 2019
Arctic Paper Kostrzyn S.A., Arctic Paper Munkedals AB, Arctic Paper Grycksbo AB and the companies of the Rottneros Group, are all part of the European Union Emission Trading Scheme. The previous period to exercise rights to the issue lasted from 1 January 2008 to 31 December 2012. New allocations cover the period from 1 January 2013 to 31 December 2020.
The table below specifies the allocation for 2013-2020 approved by the European Union and the usage of the emission rights in each entity in 2013, 2014, 2015, 2016, 2017, 2018, 2019 and in H1 2020.
| (in tons) f or Arctic Paper Kostrzy n S.A.; | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Allocation* | 208 448 | 208 448 | 208 448 | 208 448 | 208 448 | 108 535 | 105 434 | 102 452 | 99 840 | 97 375 | 94 916 | 92 454 | 90 009 |
| Unused quantity f rom prev ious y ears Issue |
- 109 643 |
98 511 131 094 |
115 865 143 659 |
183 411 136 564 |
261 812 (140 994) |
348 490 (150 577) |
306 448 (147 950) |
263 932 (162 467) |
203 917 (170 696) |
133 061 (142 784) |
87 652 (136 565) |
46 003 (131 263) |
7 194 (65 531) |
| Purchased quantity | - | 14 000 | 47 800 | 21 000 | 21 424 | - | - | - | - | - | - | - | 25 000 |
| Sold quantity | - | 74 000 | 45 043 | 14 483 | (2 200) | - | - | - | - | - | - | - | - |
| Unused quantity | 98 511 | 115 865 | 183 411 | 261 812 | 348 490 | 306 448 | 263 932 | 203 917 | 133 061 | 87 652 | 46 003 | 7 194 | 56 672 |
| (in tons) f or Arctic Paper Munkdals AB | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
| Allocation | 14 011 | 14 011 | 14 011 | 14 011 | 14 011 | 44 238 | 43 470 | 42 692 | 41 907 | 41 113 | 40 311 | 39 499 | 38 685 |
| Unused quantity f rom prev ious y ears | - | (14 223) | (16 655) | (21 504) | (5 711) | 24 305 | 67 262 | 107 325 | 17 559 | (11 572) | (10 619) | (27 676) | (36 353) |
| Issue | 28 234 | 23 834 | 26 120 | 15 918 | (3 155) | (1 281) | (3 407) | (32 465) | (21 038) | (40 160) | (57 368) | (48 176) | (10 921) |
| Purchased quantity | - | 7 400 | 19 200 | 17 700 | 19 160 | - | - | 7 | - | - | - | - | - |
| Sold quantity | - | - | 11 940 | - | - | - | - | (100 000) | (50 000) | - | - | - | - |
| Unused quantity | (14 223) | (16 655) | (21 504) | (5 711) | 24 305 | 67 262 | 107 325 | 17 559 | (11 572) | (10 619) | (27 676) | (36 353) | (8 589) ** |
| (in tons) f or Arctic Paper Gry cksbo AB | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | ||
| Allocation | n/a | n/a | 69 411* | 69 411 | 69 411 | 77 037 | 75 689 | 74 326 | 72 948 | 71 556 | 70 151 | 68 730 | 50 284 |
| Unused quantity f rom prev ious y ears | - | 11 | 411 | 69 411 | 111 448 | 734 | 60 | 1 008 | 2 564 | - | - | ||
| Issue | n/a | n/a | - | - | - | - | - | - | - | - | - | - | - |
| Purchased quantity | n/a | n/a | - | - | - | - | - | - | - | - | - | - | - |
| Sold quantity | n/a | n/a | 69 400 | 69 000 | (411) | (35 000) | (186 403) | (75 000) | (72 000) | (70 000) | (72 715) | (68 730) | (25 000) |
| Unused quantity | n/a | 3 175 | 11 | 411 | 69 411 | 111 448 | 734 | 60 | 1 008 | 2 564 | - | - | 25 284 |
| (in tons) f or the Rottneros Group | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | ||||
| Allocation | n/a | n/a | 30 681 | 30 484 | 29 938 | 29 387 | 28 830 | 28 268 | 27 698 | 27 127 | |||
| Unused quantity f rom prev ious y ears | 72 888 | 90 522 | 101 986 | 104 991 | 113 085 | 123 208 | 73 104 | 20 037 | |||||
| Issue | n/a | n/a | (13 047) | (19 020) | (26 933) | (21 293) | (18 707) | (15 372) | (25 765) | (14 616) | |||
| Purchased quantity | n/a | n/a | - | - | - | - | - | - | - | - | |||
| Sold quantity | n/a | n/a | - | - | - | - | - | (63 000) | (55 000) | - | |||
| Unused quantity | n/a | 3 175 | 72 888* | 90 522 | 101 986 | 104 991 | 113 085 | 123 208 | 73 104 | 20 037 | 32 548 |
* – the values result from the Regulation of the Council of Ministers of 31 March 2014 on the list of installations other than generating electrical energy, subject to the trading system of rights to emit greenhouse gases in the settlement period commencing on 1 January 2013, along with the number of emission rights allocated thereto,
** – the shortage of emission rights as at 30 June 2020 will be covered with purchases of such rights in the market; AP Munkedals recognises a provision for the missing CO2 emission rights.
In the current half-year period, the Group companies have not received any material grants.
Arctic Paper Kostrzyn S.A. operates in the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone – KSSSE). Based on the permission issued by the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna S.A. it benefits from a corporate income tax relief as regards the activities carried out under the permission.
The tax exemption is of conditional nature. The provisions of the Act on special economic zones provide that such tax relief may be revoked if at least one of the following occurs:
Based on the permit issued on 25 August 2006, the Company could benefit from the exemption by 15 November 2017. Item I of the permit relating to the date by which the Company may enjoy the permit was deleted by Decision of the Minister of Economy No. 321/IW/14 of 6 November 2014. Now, the Company is entitled to use the permit by 2026 or by the date SSE exist in Poland pursuant to the applicable regulations. The permit may be used subject to the incurrence in the zone of capital expenditures within the meaning of Art. 6 of the Regulation of the Council of Ministers of 14 September 2004 on the Kostrzyńsko-Słubicka Specjalna Strefa Ekonomiczna (Special Economic Zone), underlying the ca lculation of public aid in compliance with Art. 3 of the Regulation with the value in excess of EUR 40,000 thousand by 31 December 2013, translated at the EUR mean rate published by the President of the National Bank of Poland on the actual expenditure dat e. Creation in Zone minimum five new jobs within the meaning of Article 3.3 and Article 3.6 of the Regulation by 31 December 2011 and maintaining the employment level of minimum 453 people during the period from 1 January 2012 to 31 December 2013. The above terms and conditions have been satisfied.
The conditions of the exemption have not changed in the reporting period. The Group has not been inspected by any competent body.
During the period from 25 August 2006 to 30 June 2020, the Company incurred eligib le investment expenditures classified as (non-discounted) expenditure in KSSSE in the amount of PLN 227,102 thousand. During the period, the discounted amount of related public aid was PLN 66,358 thousand.
If the eligible investment expenditures incurred are not covered with income of the current year, the Company recognises a deferred income tax asset on the surplus.
As at June 30, 2020, the Group used all tax benefits related to the expenses incurred in the KSSSE and therefore did not recognize any deferred tax assets on this account.
On 31 July 2020, the Issuer's subsidiary company - Arctic Paper Kostrzyn SA received a decision granting it public aid to cover the purchase costs of emission rights within the meaning of the Act on the emission trading scheme to emit hothouse gases with respect to the prices of electricity used to manufacture product in energy-intensive sectors or sub-sectors. The amount of the approved compensation is PLN 5.3 million to be disbursed in the third quarter 2020.
After 30 June 2020, until the date hereof there were no other material events requiring disclosure in this rep ort with the exception of those events that were disclosed in this report in paragraphs above.
Signatures of the Members of the Management Board
| Position | First and last name | Date | Signature |
|---|---|---|---|
| President of the Management Board Chief Executiv e Of f icer |
Michał Jarczy ński | 19 August 2020 | signed with a qualif ied electronic signature |
| Member of the Management Board Chief Financial Of f icer |
Göran Eklund | 19 August 2020 | signed with a qualif ied electronic signature |
Arctic Paper Capital Group/ Consolidated semi-annual report for six months ended on 30 June 2020 82
Interim abbreviated standalone financial statements
for the period of six months ended on 30 June 2020
Additional notes to the interim abbreviated standalone financial statements provided on pages 88 to 104 constitute an integral part hereof
| Note | 3-month period ended on 30 June 2020 (unaudited) |
6-month period ended on 30 June 2020 (unaudited) |
3-month period ended on 30 June 2019 (unaudited) |
6-month period ended on 30 June 2019 (unaudited) |
|
|---|---|---|---|---|---|
| Continuing operations | |||||
| Rev enues f rom sales of serv ices | 4 750 | 8 994 | 7 587 | 14 908 | |
| Interest income on loans f rom related entities | 11.1 | 787 | 1 713 | 1 088 | 2 227 |
| Div idend income | 15 | 304 | 304 | 23 109 | 25 759 |
| Sales rev enues | 5 840 | 11 012 | 31 783 | 42 894 | |
| Interest expense to related entities and costs of sales of | |||||
| logistics serv ices | 11.1 | (1 372) | (2 651) | (1 353) | (2 689) |
| Gross prof it (loss) on sales | 4 469 | 8 361 | 30 430 | 40 205 | |
| Other operating income | 40 | 311 | 21 | 103 | |
| Selling and distribution costs | 11.3 | - | - | (955) | (1 529) |
| Administrativ e expenses | 11.2 | (4 842) | (10 325) | (6 310) | (12 956) |
| Change of impairment charges to assets | (27) | (635) | 643 | 451 | |
| Other operating expenses | 11.3 | (55) | (55) | (33) | (159) |
| Operating prof it (loss) | (415) | (2 343) | 23 797 | 26 114 | |
| Financial income | 1 127 | 2 422 | 2 109 | 3 312 | |
| Financial expenses | (646) | (7 804) | (4 436) | (9 751) | |
| Gross prof it (loss) | 66 | (7 725) | 21 469 | 19 675 | |
| Income tax | - | - | - | (1) | |
| Net prof it (loss) f rom continuing operations | 66 | (7 725) | 21 469 | 19 675 | |
| Discontinued operations | |||||
| operations | - | - | - | - | |
| Net prof it (loss) f or the f inancial y ear | 66 | (7 725) | 21 469 | 19 675 | |
| Earnings per share: | |||||
| – basic earnings f rom the prof it (loss) f or the period | 0,00 | (0,11) | 0,31 | 0,28 | |
| – basic earnings f rom the prof it (loss) f rom continuing operations f or the period |
0,00 | (0,11) | 0,31 | 0,28 |
| Note | 3-month period ended on 30 June 2020 (unaudited) |
6-month period ended on 30 June 2020 (unaudited) |
3-month period ended on 30 June 2019 (unaudited) |
6-month period ended on 30 June 2019 (unaudited) |
|
|---|---|---|---|---|---|
| Net prof it/(loss) f or the reporting period | 66 | (7 725) | 21 469 | 19 675 | |
| Items to be reclassif ied to prof it/loss in f uture reporting periods: |
|||||
| Measurement of f inancial instruments | (90) | (78) | (130) | 644 | |
| FX dif f erences on translation of f oreign operations | 20.3 | (354) | (465) | 243 | 422 |
| Other comprehensiv e income (net) | (443) | (543) | 113 | 1 066 | |
| Total comprehensiv e income | (378) | (8 268) | 21 582 | 20 741 |
| Note | As at 30 June 2020 (unaudited) |
As at 31 December 2019 |
|
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Tangible f ixed assets | 18 | 1 533 | 1 969 |
| Intangible assets | 1 589 | 1 738 | |
| Inv estments in subsidiary entities | 12 | 673 937 | 673 937 |
| Other f inancial assets | 19 | 33 751 | 45 318 |
| Other non-f inancial assets | 1 806 | 1 731 | |
| Current assets | 712 616 | 724 693 | |
| Trade and other receiv ables | 16 | 48 190 | 69 730 |
| Income tax receiv ables | 364 | 425 | |
| Other f inancial assets | 19 | 81 491 | 94 057 |
| Other non-f inancial assets | 3 769 | 5 643 | |
| Cash and cash equiv alents | 13 | 25 110 | 31 939 |
| 158 925 | 201 794 | ||
| TOTAL ASSETS | 871 541 | 926 486 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 21.1 | 69 288 | 69 288 |
| Reserv e capital Other reserv es |
21.4 21.5 |
427 502 103 037 |
427 502 103 115 |
| FX dif f erences on translation | 21.3 | 1 320 | 1 785 |
| Retained earnings / Accumulated losses | 21.6 | (41 336) | (33 611) |
| Total equity | 559 811 | 568 078 | |
| Long-term liabilities | |||
| Interest-bearing loans and borrowings Prov isions |
20 | 91 410 2 243 |
54 549 2 151 |
| Other f inancial liabilities | 328 | 626 | |
| 93 981 | 57 326 | ||
| Short-term liabilities | |||
| Rezerwy krótktoterminowe | |||
| Interest-bearing loans and borrowings | 20 | 196 184 | 252 320 |
| Trade pay ables | 22 | 13 084 | 33 962 |
| Other f inancial liabilities | 3 370 | 3 335 | |
| Other short-term liabilities | 1 412 | 2 102 | |
| Income tax liability | - | - | |
| Accruals and def erred income | 3 699 | 9 362 | |
| 217 749 | 301 081 | ||
| TOTAL LIABILITIES | 311 730 | 358 407 | |
| TOTAL EQUITY AND LIABILITIES | 871 541 | 926 486 |
| Note | 6-month period ended on 30 June 2020 (unaudited) |
6-month period ended on 30 June 2019 (unaudited) |
|---|---|---|
| Cash flows from operating activities | ||
| Gross prof it (loss) | (7 725) | 19 675 - |
| Adjustments f or: | ||
| Depreciation/amortisation | 399 | 242 |
| FX gains (loss) | 6 212 | - |
| Impairment of assets | - | - |
| Net interest | 6 716 | 3 825 |
| Prof it / loss f rom inv esting activ ities | 148 | - |
| Increase / decrease in receiv ables and other non-f inancial assets | 23 399 | (13 591) |
| Increase / decrease in liabilities except f or loans, borrowings and debt securities | (21 567) | (36 159) |
| Change in accruals and prepay ments | (5 663) | (1 050) |
| Change in prov isions | 93 | (75) |
| Income tax paid | - | 81 |
| Change to liabilities due to cash-pooling | 23 017 | 38 914 |
| Increase / decrease of loans granted to subsidiaries | 17 451 | 12 211 |
| Other | (671) | 1 113 |
| Net cash f lows f rom operating activ ities | 41 810 | 25 185 |
| Cash flows from investing activities | ||
| Disposal of tangible f ixed assets and intangible assets | - | - |
| Purchase of tangible f ixed assets and intangible assets | - | (1 492) |
| Increased interest in subsidiary entity | - | - |
| Net cash f lows f rom inv esting activ ities | - | (1 492) |
| Cash flows from financing activities | ||
| Repay ment of leasing liabilities | (298) | (24 213) |
| Borrowings receiv ed | - | - |
| Repay ment of loan liabilities | (42 958) | - |
| Interest paid | (5 382) | (3 295) |
| Net cash f lows f rom f inancing activ ities | (48 638) | (32 690) |
| Change in cash and cash equiv alents | (6 828) | (8 997) |
| Cash and cash equiv alents at the beginning of the period | 31 939 | 19 605 |
| Cash and cash equiv alents at the end of the period 13 |
25 111 | 10 609 |
| FX dif f erences on translation of f oreign |
Retained earnings | |||||
|---|---|---|---|---|---|---|
| Share capital | Reserv e capital | operations | Other reserv es | (Accumulated losses) | Total equity | |
| As at 01 January 2020 | 69 288 | 427 502 | 1 785 | 103 115 | (33 611) | 568 078 |
| Other comprehensiv e income f or the period | - | (465) | (78) | - | (543) | |
| Net prof it (loss) f or the period | - | - | - | - | (7 725) | (7 725) |
| Total comprehensiv e income f or the period | - | - | (465) | (78) | (7 725) | (8 268) |
| As at 30 June 2020 (unaudited) | 69 288 | 427 502 | 1 320 | 103 037 | (41 336) | 559 811 |
| FX dif f erences on translation of f oreign |
Retained earnings | |||||
|---|---|---|---|---|---|---|
| Share capital | Reserv e capital | operations | Other reserv es | (Accumulated losses) | Total equity | |
| As at 01 January 2019 | 69 288 | 407 979 | 1 461 | 102 399 | (46 002) | 535 124 |
| Other comprehensiv e income f or the period | - | - | 422 | 644 | - | 1 066 |
| Net prof it f or the period | - | - | - | - | 19 675 | 19 675 |
| Total comprehensiv e income f or the period | - | - | 422 | 644 | 19 675 | 20 741 |
| Prof it distribution | - | - | - | 19 523 | (19 523) | - |
| As at 30 June 2019 (unaudited) | 69 288 | 407 979 | 1 883 | 122 566 | (45 851) | 555 865 |
Arctic Paper S.A. ("Company", "Entity") is a joint stock company established with Notary deed on 30 April 2008 with its stock publicly listed.
The Company's registered office is located in Kostrzyn at ul. Fabryczna 1. The Company also has a foreign branch in Göteborg, Sweden.
The Company is entered in the register of entrepreneurs of the National Court Register maintained by the District Court in Poznań – Nowe Miasto i Wilda, 8th Commercial Division of the National Court Register, under KRS number 00003069 44. The Company holds statistical number REGON 080262255.
The duration of the Company is indefinite.
Nemus Holding AB is the direct Parent Entity to the Company. The ultimate Parent Entity of the Arctic Paper Group is Incarta Development S.A.
Holding operations is the core business of the Company.
The interim abbreviated standalone financial statements of the Company with respect to the interim abbreviated standalone profit and loss account, statement of comprehensive income, cash flow statement and state ment of changes to equity, cover the period of 6 months ended on 30 June 2020 and contain comparable data for the period of 6 months ended on 30 June 2019; and in the interim abbreviated standalone statement of financial condition, it presents data as at 3 0 June 2020 and as at 31 December 2019.
The interim abbreviated standalone statement of comprehensive income, the interim abbreviated standalone profit and loss account contain data for the period of 3 months ended on 30 June 2020 and comparable data for the period of 3 months ended on 30 June 2019.
These interim abbreviated standalone financial statements have been prepared in compliance with International Accounting Standard No. 34.
These interim abbreviated standalone financial statements have been presented in Polish zloty ("PLN") and all values are rounded to the nearest thousand (PLN '000) except as stated otherwise.
These interim abbreviated standalone financial statements have been prepared based on the assumption that the Company will continue as a going concern in the foreseeable future.
The interim abbreviated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Company's annual financial statements for the year ended on 31 December 2019.
The Company made its interim abbreviated consolidated financial statements for th e six-month period ended on 30 June 2020 which were approved for publication by the Management Board on 19 August 2020.
As at 30 June 2020, the Company's Management Board was composed of:
— Michał Jarczyński – President of the Management Board appointed on 1 February 2019;
— Göran Eklund – Member of the Management Board appointed on 30 August 2017.
Until the publication hereof, there were no changes to the composition of the Management Board of the Company.
As at 30 June 2020, the Company's Supervisory Board was composed of:
— Dorota Raben – Member of the Supervisory Board appointed on 28 May 2019 (independent member).
Until the date hereof, there were no changes to the composition of the Supervisory Board of the Company.
On 19 August 2020, these interim abbreviated standalone financial statements of the Company for the 6-month period ended on 30 June 2020 were approved for publication by the Management Board.
The Company holds interests in the following subsidiary companies:
| Unit | Registered of f ice | Business objects | Company 's interest in the equity of the subsidiary entities |
|||
|---|---|---|---|---|---|---|
| 19 August 2020 |
30 June 2020 |
31 December 2019 |
||||
| Arctic Paper Kostrzy n S.A. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Paper production | 100% | 100% | 100% | |
| Arctic Paper Munkedals AB | Sweden, SE 455 81 Munkedal | Paper production | 100% | 100% | 100% | |
| Arctic Paper Inv estment AB | Sweden, Box 383, 401 26 Göteborg | Holding activ ities | 100% | 100% | 100% | |
| Arctic Paper UK Limited | United Kingdom, 8 St Thomas Street SE1 9RR London |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Baltic States SIA | Latv ia, K. Vardemara iela 33-20, Riga LV-1010 |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Deutschland GmbH | Germany , Am Sandtorkai 72, 20457 Hamburg |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Benelux S.A. | Belgium, Ophemstraat 24, B-3050 Oud-Hev erlee |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Schweiz AG | Switzerland, Gutenbergstrasse 1, CH-4552 Derendingen |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Italia srl | Italy , Via Cav riana 7, 20 134 Milan | Trading company | 100% | 100% | 100% | |
| Arctic Paper Danmark A/S | Denmark, Korskildelund 6 DK-2670 Grev e |
Trading company | 100% | 100% | 100% | |
| Arctic Paper France SAS | France, 43 rue de la Breche aux Loups, 75012 Paris |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Espana SL | Spain, Av enida Diagonal 472-474, 9-1 Barcelona |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Papierhandels GmbH | Austria, Hainborgerstrasse 34A, A-1030 Wien |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Polska Sp. z o.o. | Poland, Okrężna 9, 02-916 Warszawa |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Norge AS | Norway , Eikenga 11-15, NO-0579 Oslo |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Sv erige AB | Sweden, SE 455 81 Munkedal | Trading company | 100% | 100% | 100% | |
| Arctic Paper East Sp. z o.o. | Poland, Fabry czna 1, 66-470 Kostrzy n nad Odrą |
Trading company | 100% | 100% | 100% | |
| Arctic Paper Inv estment GmbH | Germany , Fabrikstrasse 62, DE-882, 84 Wolpertswende |
Holding activ ities | 99,8% | 99,8% | 99,8% | |
| Arctic Paper Finance AB | Sweden, Box 383, 401 26 Göteborg | Activ ities of holding companies |
100,0% | 100,0% | 100,0% | |
| Rottneros AB | Sweden, 826 79 Vallv ik | Activ ities of holding companies |
51,27% | 51,27% | 51,27% |
As at 30 June 2020 and as at 31 December 2019, the share in the overall number of votes held by the Company in its subsidiary entities was equal to the share of the Company in the share capital of those entities.
The accounting principles (policies) applied to prepare the interim abbreviated standalone financial statements are compliant with those applied to the annual consolidated financial statements of the Group for the year ended o n 31 December 2019, with the following exceptions:
— Amendments to IAS 1 Presentation of Financial Statements and IAS 8 Accounting policies, changes in accounting estimates and errors – applicable to annual periods beginning on or after 1 January 2020;
The amendments harmonise and clarify the definition of "Material" and provide guidelines in order to improve consistency in applying the concept in International Financial Reporting Standards.
— Amendments to IFRS 9 Financial Instruments, IAS 39 Financial Instruments and IFRS 7 Financial Instruments: Disclosures – applicable to annual periods beginning on or after 1 January 2020;
The amendments are mandatory and apply to all hedge relationships affected by the uncertainty resulting from the reformed interest rates. The modifications provide for a temporary waiver of the use of certain hedge accounting requirements so that the interest rate reform does not cancel hedge accounting. The key waivers concerning the amendments refer to:
The amendments further require that entities disclose additional information to investors on hedge relationships that affect the above uncertainties.
The aforesaid amendments did not have any significant impact on the Company's financial statements.
The Company has not earlier adopted any other standard, interpretation or amendment that was issued but is not yet effective.
— Amendments to IFRS 3 Business Combinations; effective for annual periods beginning on or after 1 January 2020. Those amendments have not yet been endorsed by the EU.
The changes restrict and clarify the definition of business. They also support a simplified assessment if a set of assets and activities constitutes a group of assets and not a business.
The following standards and interpretations were issued by the International Accounting Standards Board (IASB) or the International Financial Reporting Interpretations Committee (IFRIC) but are not yet effective:
The following standards and interpretations were issued by the International Accounting Standards Board but are not yet effective:
a result, meant application of different solutions. IFRS 17 solves the issue of comparability created by IFRS 4 through a requirement of coherent disclosure of all insurance contracts, which will be beneficial for both investors and insurers. Liabilities arising from contracts will be recognised at present values, instead of historic cost.
— Amendments to IAS 1 Presentation of Financial Statements Classification of Liabilities as Current or Non -current (applicable to annual reporting periods beginning on or after 1 January 2022, earlier application is permitted). Those amendments have not yet been endorsed by the EU.The amendments clarify that presentation of liabilities as current and non-current should be based solely on the right available to the Entity as of the reporting date to defer the payment of relevant liabilities. Such right to defer the payment of a liability for minimum 12 months from the reporting date does not have to be unconditional but it has to be material. The above presentation is not affected by intentions or expectations of the Entity's management as to the exercising of the right or the date when this is to happen. The amendments further provide clarification as to the events that are treated as discharge of liabilities.
The Company does not expect the Standards to have material effect on its financial s tatements when they become effective.
The Company's activities are not of seasonal nature. Therefore the results presented by the Company do not change significantly during the year.
Arctic Paper S.A. is a holding company, providing services mostly to the Group companies. The Company operates in one segment, the results are assessed by the Management Board on the basis of financial statements.
The table below presents revenues from the sale of services, interest income on loans and dividend income for the 6-month period ended on 30 June 2020 and as at 30 June 2019 in geographical presentation.
The geographical split of revenues relies on the location of registered offices of the subsidiary companies of Arctic Paper S.A.
| Continuing operations | ||||
|---|---|---|---|---|
| 6-month period | 6-month period | |||
| ended on 30 June 2020 |
ended on 30 June 2019 |
|||
| (unaudited) | (unaudited) | |||
| Geographical information | ||||
| Poland | 4 411 | 7 952 | ||
| Foreign countries, of which: | ||||
| - Sweden | 6 291 | 31 690 | ||
| - Other | 310 | 3 253 | ||
| Total | 11 012 | 42 894 |
Interest income covers interest income on loans granted to other companies in the Group. Interest expense covers interest income on loans received from other companies in the Group and from banks. Interest expense covers interest income on loans received from Group companies and is disclosed as costs of sales.
The administrative expenses include costs of the administration of the Company operation, costs of services provided for the companies in the Group and all costs incurred by the Company for the purposes of pursuing holding company activities. In Q1 2020, the administrative expenses amounted to PLN 10,325 thousand (in H1 2019: PLN 12 ,956 thousand). The decrease of the administrative expenses is due to lower costs of services provided to the Group by external entities.
Other operating revenues amounted to PLN 311 thousand in two quarters of 2020 (in the equivalent period of 2019: PLN 103 thousand). Other operating costs decreased in the analysed period from PLN 159 thousand in H1 2019 to PLN 55 thousand in H1 2020
The impairment allowances to assets in two quarters of 2020 amounted to PLN -635 thousand while in the equivalent period in 2019 it was PLN +451 thousand. In H1 2020 the Company established impairment allowances for receivables under loans to Arctic Paper Mochenwangen GmbH for PLN 635 thousand.
The value of investments in subsidiary companies as at 30 June 2020 and as at 31 December 2019 was as follows:
| As at | As at | |
|---|---|---|
| 30 June 2020 | 31 December 2019 | |
| (unaudited) | ||
| Arctic Paper Kostrzy n S.A. | 442 535 | 442 535 |
| Arctic Paper Munkedals AB | 88 175 | 88 175 |
| Rottneros AB | 101 616 | 101 616 |
| Arctic Paper Inv estment AB, of which: | 24 579 | 24 579 |
| Arctic Paper Investment AB (shares) | 307 858 | 307 858 |
| Arctic Paper Investment AB (loans) | 82 709 | 82 709 |
| Arctic Paper Investment AB (impairment charge) | (365 988) | (365 988) |
| Arctic Paper Inv estment GmbH | - | - |
| Arctic Paper Investment GmbH (shares) | 120 030 | 120 030 |
| (120 030) | (120 030) | |
| Arctic Paper Investment GmbH (impairment charge) | ||
| Arctic Paper Sv erige AB | 2 936 | 2 936 |
| Arctic Paper Sverige AB (shares) | 11 721 | 11 721 |
| Arctic Paper Sverige AB (impairment charge) | (8 785) | (8 785) |
| Arctic Paper Danmark A/S | 5 539 | 5 539 |
| Arctic Paper Deutschland GmbH | 4 977 | 4 977 |
| Arctic Paper Norge AS | 516 | 516 |
| Arctic Paper Norge AS (shares) | 3 194 | 3 194 |
| Arctic Paper Norge AS (impairment charge) | (2 678) | (2 678) |
| Arctic Paper Italy srl | 738 | 738 |
| Arctic Paper UK Ltd. | 522 | 522 |
| Arctic Paper Polska Sp. z o.o. | 406 | 406 |
| Arctic Paper Benelux S.A. | 387 | 387 |
| Arctic Paper France SAS | 326 | 326 |
| Arctic Paper Espana SL | 196 | 196 |
| Arctic Paper Papierhandels GmbH | 194 | 194 |
| Arctic Paper East Sp. z o.o. | 102 | 102 |
| Arctic Paper Baltic States SIA | 64 | 64 |
| Arctic Paper Schweiz AG | 61 | 61 |
| Arctic Paper Finance AB | 68 | 68 |
| Total | 673 938 | 673 938 |
The value of investments in subsidiary companies was disclosed on the basis of historic costs.
Due to the changes in the market caused by the COVID-19 virus pandemic, As at 30 June 2020, impairment tests were held at Arctic Paper Grycksbo AB, Arctic Paper Munkedals AB and Arctic Paper Kostrzyn SA.
The impairment tests did not result in the establishment of an additional impairment allowance to assets of as at 30 June 2020.
For the purposes of the interim abbreviated consolidated cash flow statement, cash and cash equivalents include the following items:
| As at 30 June 2020 |
As at 30 June 2019 |
|
|---|---|---|
| (unaudited) | (unaudited) | |
| Cash in bank and on hand | 25 110 | 10 609 |
| Total | 25 110 | 10 609 |
Dividend is paid based on the net profit disclosed in the standalone annual financial statements of Arctic Paper S.A. after covering losses carried forward from the previous years.
In accordance with provisions of the Code of Commercial Companies, the Parent Entity is obliged to establish reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the standalone financial statements of the Parent Entity should be transferred to the category of capital until the capital has reached the amount of at least one third of the share capital of the Parent Entity. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital equal to one third of the share capital can be used solely to cover the losses disclosed in the standalone financial statements of the Parent Entity and cannot be distributed to other purposes.
As on the date of these abbreviated interim financial statements, the Company had no preferred shares.
The possibility of disbursement of potential dividend by the Company to its shareholders depends on the level of payments received from its subsidiaries. The risk associated with the Company's ability to disburse dividend was described in the part "Risk factors" of the annual report for 2019.
In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).
In 2019 the Company did not pay out dividend.
On 30 April 2020, the Management Board of Arctic Paper S.A. approved a decision concerning a change to its recommendation on dividend distribution from 2019 profit, originally published in current report No. 4/2020 of 27 February 2020. The Company's Management Board approved a resolution to recommend to the Company's General Meeting no dividend distribution from the profit for the financial year ended on 31 December 2019. The change of the previous recommendation of the Company's Management Board was related to a change of demand for products of the Arctic Paper Group companies as a result of the COVID-19 pandemic as well as no possibility to assess the impact of the pandemic on economic situation in Q2 and Q3 2020. At its meeting of 30 April 2020, the Company's Supervisory Board provided its positive opinion to the above proposal of the Management Board on no distribution of dividend from the profit for the financial year ended on 31 December 2019.
The dividend income disclosed in the comprehensive financial statement contains the dividend income received from:
Arctic Paper Danmark A/S of PLN 304 thousand.
Trade and other receivables disclosed as at 30 June 2020 dropped by PLN 21, 539 thousand versus 31 December 2019.
Due to the uncertainty of future applying the tax loss incurred in 2015-2017, the Management Board decided against establishing the deferred income tax asset for the purpose. Additionally, for the same reasons, the Management Board decided against establishing the deferred income tax asset for other temporary differences.
Due to tax losses from the previous years, the Company did not pay any corporate income tax during the six months of 2020.
In the 6-month period ended on 30 June 2020 the Company did not acquire any tangible fixed assets or intangible assets (in the equivalent period of 2019: PLN 56 thousand). Amortisation allowances for the period under report were PLN 399 thousand (for 6 months in 2019: PLN 234 thousand).
In the current period and in the equivalent period of the previous year the Company did not recognise or reverse any impairment charges to fixed assets.
The other financial assets are composed of loans granted to subsidiary companies with a ccrued interest.
In compliance with the agreement, Arctic Paper Kostrzyn SA in H1 2020 repaid the loans in the amount of PLN 9,570 thousand (EUR 1,667 thousand) and PLN 2,400 thousand). Arctic Paper Munkedals AB repaid loans of PLN 7,849 thousand and Arctic Paper Grycksbo AB repaid loans of PLN 5,202 thousand (EUR 1,146 thousand). The reduction of financial receivables was largely due to reduced receivables under the cash -pool of Arctic Paper Grycksbo by about PLN 6 million.
In accordance with the loan agreement, in H1 2020 the Company repaid principal instalments and paid interest of PLN 46,876 thousand. The other changes to borrowings and loans are due inter alia to growing cash -pool liabilities (PLN 16,970 thousand).
In connection with the term and revolving loan agreements, agreements related to bond issues, signed on 9 September 2016, the Group agreed to maintain specified financial ratios that are calculated at the end of each quarter. The ratios are calculated on the basis of results of the paper segment.
As at 30 June 2020, the Group complied with the net debt to EBITDA ratio as required in the loan agreement concluded with a consortium of financing banks (Santander Bank Polska S.A., Bank BNP Paribas S.A. and the European Bank for Reconstruction and Development) – the ratio is calculated as a ratio of interest-bearing debt reduced by cash to EBITDA (without incorporating data for the Mochenwangen Group and the Rottneros Group). The set net debt to EBITDA ratio was complied with as per the bond issue terms and conditions.
| Share capital | As at 30 June 2020 |
As at 31 December 2019 |
|---|---|---|
| (unaudited) | (audited) | |
| series A ordinary shares of the nominal v alue of PLN 1 each | 50 | 50 |
| series B ordinary shares of the nominal v alue of PLN 1 each | 44 254 | 44 254 |
| series C ordinary shares of the nominal v alue of PLN 1 each | 8 100 | 8 100 |
| series E ordinary shares of the nominal v alue of PLN 1 each | 3 000 | 3 000 |
| series F ordinary shares of the nominal v alue of PLN 1 each | 13 884 | 13 884 |
| 69 288 | 69 288 |
| Date of registration of | |||
|---|---|---|---|
| capital increase | Volume | Value in PLN | |
| Ordinary issued and f ully paid-up shares | |||
| Issued on 30 April 2008 | 2008-05-28 | 50 000 | 50 000 |
| Issued on 12 September 2008 | 2008-09-12 | 44 253 468 | 44 253 468 |
| Issued on 20 April 2009 | 2009-06-01 | 32 | 32 |
| Issued on 30 July 2009 | 2009-11-12 | 8 100 000 | 8 100 000 |
| Issued on 01 March 2010 | 2010-03-17 | 3 000 000 | 3 000 000 |
| Issued on 20 December 2012 | 2013-01-09 | 10 740 983 | 10 740 983 |
| Issued on 10 January 2013 | 2013-01-29 | 283 947 | 283 947 |
| Issued on 11 February 2013 | 2013-03-18 | 2 133 100 | 2 133 100 |
| Issued on 06 March 2013 | 2013-03-22 | 726 253 | 726 253 |
| As at 30 June 2020 (unaudited) | 69 287 783 | 69 287 783 |
| As at 30 June 2020 | As at 31 December 2019 | |||
|---|---|---|---|---|
| Share in the share capital |
Share in the total number of v otes |
Share in the share capital |
Share in the total number of v otes |
|
| Thomas Onstad | 68,13% | 68,13% | 68,13% | 68,13% |
| indirectly v ia | 59,15% | 59,15% | 59,36% | 59,36% |
| Nemus Holding AB | 58,28% | 58,28% | 58,06% | 58,06% |
| other entity | 0,87% | 0,87% | 1,30% | 1,30% |
| directly | 8,98% | 8,98% | 8,77% | 8,77% |
| Other | 31,87% | 31,87% | 31,87% | 31,87% |
Swedish krona is the functional currency of the Company's foreign branch.
As at the balance sheet date, the assets and liabilities of the branch are translated into the Company's presentation currency at the exchange rate prevailing on its interim abbreviated profit and loss account, comprehensive income statement and statement of changes in equity are translated using the average weighted exchange rate for the relevant reporting period. The FX differences on translation are recognised in other total comprehensive income and cumulated in a separate equity item.
The reserve capital as at 30 June 2020 amounted to PLN 427,502 thousand. The amount of supplementary capital versus the end of 2019 was not changed.
Other reserves amounted to PLN 103,037 thousand as at 30 June 2020 and decreased versus 31 December 2019 by PLN 78 thousand.
The decrease of reserve capital was primarily due to measurements of financial instruments.
In accordance with the provisions of the Code of Commercial Companies, the Company is obliged to establis h reserve capital to cover potential losses. At least 8% of the profit for the financial year disclosed in the financial statements of the Company should be transferred to the category of the capital until the capital has reached the amount of at least one third of the share capital. The use of reserve capital and reserve funds is determined by the General Meeting; however, a part of reserve capital may be used solely to cover the losses disclosed in the financial statements and may not be distributed for other purposes.
On 30 April 2020, the Company's Management Board approved a resolution to recommend to the Company's General Meeting no dividend distribution from the profit for the financial year ended on 31 December 2019. At its meeting of 30 April 2020, the Company's Supervisory Board provided its positive opinion to the above proposal of the Management Board on no distribution of dividend from the profit for the financial year ended on 31 December 2019. The final decision on the distribution of the Company's 2019 profit will be taken the Annual General Meeting to be held on 31 August 2020.
In connection with the term and revolving loan agreements signed on 9 September 2016, agreements related to the bond issue pursuant to which on 30 September 2016 the Company issued bonds and the intercreditor agreement, the possibility of the Company to pay dividend is subject to satisfying certain financial ratios by the Group in two periods preceding such distribution (as the term is defined in the term and revolving loan agreements) and no occurrence of any events of default (as defined in the term and revolving loan agreements).
Trade payables of the Company dropped by PLN 20,864 thousand versus the end of 2019. The reduced value of the item versus the end of the previous year was due to discontinued purchases of pulp from external entities.
The Company holds the following financial instruments: cash in bank accounts, loans, borrowings, receivables, liabilities under financial leases and SWAP interest rate contracts.
Due to the fact that the book values of the financial instruments held by the Company do not materially differ from their fai r value, the table below presents all financial instruments by their book values, split into classes and categories of assets and liabilities.
| Book value | |||
|---|---|---|---|
| Category in compliance with IFRS 9 |
As at 30 June 2020 |
As at 31 December 2019 |
|
| Financial assets | |||
| Other (long-term) financial assets | WwWGpWF | 33 751 | 45 318 |
| Trade and other receivables | WwZK | 48 190 | 69 730 |
| Cash and cash equivalents | WwZK | 25 110 | 31 939 |
| Other (short-term) financial assets | WwWGpWF | 81 491 | 94 057 |
| Financial liabilities | |||
| Interest-bearing loans and borrowings | WwZK | 287 593 | 306 870 |
| Other (long-term) financial liabilities | WwZK | 328 | 626 |
| Trade and other payables and other (short-term) financial | WwZK | ||
| liabilities | 16 453 | 37 296 |
WwZK – Financial assets/liabilities measured at amortised cost.
WwWGpWF – financial assets/liabilities measured at fair value through profit and loss
More information on the fair value of financial instruments is provided in the Annual Report for 2019, note 31.2.
Cash flow hedge
As at 30 June 2020, the Company used cash flow hedge accounting for the following hedging items:
Cash flow volatility hedge accounting related to variable loan interest rate of the long -term loan with the use of SWAP transactions
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in EUR on the loan in EUR:
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2017-07-18 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
|---|---|
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: Contract conclusion date Maturity |
2016-11-21 |
| Hedged v alue | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 interest pay able in line with the pay ment schedule under the loan agreement of EUR 2.6 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: Contract conclusion date |
2018-07-27 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the EUR long-term loan |
| Hedged position | Future EUR interest f lows on EUR loan calculated on the basis of 6M EURIBOR |
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in EUR on the EUR loan on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2019-10-15 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 28.08.2022 |
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents detailed information concerning the hedging relationship in the cash flow hedge accounting related to payment of interest in PLN on the loan in PLN:
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan | ||||
|---|---|---|---|---|---|
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 6M WIBOR | ||||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
||||
| Contract parameters: Contract conclusion date |
2016-11-21 | ||||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2021 | ||||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of PLN 11.5 million |
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN long-term loan | ||||
|---|---|---|---|---|---|
| Hedged position | Future PLN interest f lows on PLN loan calculated on the basis of 3M WIBOR | ||||
| Hedging instruments | SWAP transaction under which the Company agreed to pay interest in PLN on the PLN loan on the basis of a f ixed interest rate |
||||
| Contract parameters: | |||||
| Contract conclusion date | 2018-07-31 | ||||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 29.01.2021 | ||||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of PLN 25.8 million | ||||
| Ty pe of hedge | Hedge of cash f lows related to v ariable interest rate on the PLN bonds |
| Hedged position | Future PLN interest f lows in PLN loan calculated on the basis of interest pay ments on PLN bonds at 6M WIBOR |
|---|---|
| Hedging instruments | The hedging item is a SWAP transaction under which the Company agreed to pay interest in PLN on the PLN bonds on the basis of a f ixed interest rate |
| Contract parameters: | |
| Contract conclusion date | 2016-11-21 |
| Maturity | each interest pay ment date in line with the pay ment schedule under the bond issue agreement; by 31.08.2021 |
| Hedged v alue | interest pay able in line with the pay ment schedule under of interest of PLN 100 million |
As at 30 June 2020, the Company had floor options as hedge to fair value.
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% | |||
|---|---|---|---|---|
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
|||
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
|||
| Contract parameters: | ||||
| Contract conclusion date | 2016-11-21 | |||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 | |||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 12 million | |||
| Ty pe of hedge | ||||
| The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% | ||||
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
|||
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the | |||
| basis of EURIBOR below 0% | ||||
| Contract parameters: | ||||
| Contract conclusion date | 2017-07-18 | |||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 | |||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.986 thousand |
| Ty pe of hedge | The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% | |||
|---|---|---|---|---|
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
|||
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
|||
| Contract parameters: Contract conclusion date |
2018-07-27 | |||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 | |||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 3.344 thousand | |||
| Ty pe of hedge | ||||
| The right to reduce cash f lows under pay ment of interest due to decrease of EURIBOR below 0% | ||||
| Hedged position | The hedged item are f uture EUR interest f lows in EUR related to a loan in EUR calculated on the basis of 6M EURIBOR |
|||
| Hedging instruments | The hedging item is a f loor option under which the Company acquires the right to pay interest in EUR on the basis of EURIBOR below 0% |
|||
| Contract parameters: | ||||
| Contract conclusion date | 2019-10-15 | |||
| Maturity | each interest pay ment date in line with the pay ment schedule under the loan agreement; by 31.08.2022 | |||
| Hedged v alue | interest pay able in line with the pay ment schedule under the loan agreement of EUR 10 million |
The table below presents the fair value of hedging instruments in cash flow hedge accounting as at 30 June 2020 and the comparative data:
| Status as at 30 June 2020 | Status as at 31 December 2019 | |||
|---|---|---|---|---|
| Assets | Equity and liabilities |
Assets | Equity and liabilities | |
| SWAP | - | 2 889 | - | 2 748 |
| Total hedging derivative instruments | - | 2 889 | - | 2 748 |
The table below presents the book value of the financial instruments held by the Company, exposed to interest rate risk, spli t into specific age baskets:
| 30 June 2020 | |||||||
|---|---|---|---|---|---|---|---|
| Variable interest rate | <1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
| Loans granted to related entities | 35 494 | 17 285 | 7 443 | - | - | - | 60 221 |
| Bank loans | - | - | - | - | - | - | - |
| Borrowings receiv ed f rom related entities | (119 268) | - | - | - | - | - | (119 268) |
| Total | (83 775) | 17 285 | 7 443 | - | - | - | (59 047) |
| 30 June 2020 | |||||||
| Fixed interest rate | <1 y ear | 1-2 y ears | 2-3 y ears | 3-4 y ears | 4-5 y ears | >5 y ears | Total |
| Loans granted to related entities | 45 817 | 6 449 | 2 572 | 178 | - | - | 55 016 |
| Bank loans | (46 482) | (31 876) | (12 444) | - | - | - | (90 802) |
| Bonds | (19 154) | (47 085) | (4) | - | - | - | (66 244) |
| Borrowings receiv ed f rom related entities | (11 279) | - | - | - | - | - | (11 279) |
| Total | (31 098) | (72 513) | (9 876) | 178 | - | - | (113 309) |
Arctic Paper Capital Group/ Consolidated semi-annual report for six months ended on 30 June 2020 102 Interim abbreviated standalone financial statements
| 31 December 2019 | |||||||
|---|---|---|---|---|---|---|---|
| Variable interest rate | <1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total |
| Loans granted to related entities | 48 771 | 12 128 | - | - | - | - | 60 900 |
| Bank loans | - | - | - | - | - | - | - |
| Borrowings received from related entities | (102 298) | - | - | - | - | - | (102 298) |
| Total | (53 527) | 12 128 | - | - | - | (41 398) | |
| 31 December 2019 | |||||||
| Fixed interest rate | <1 year | 1-2 years | 2-3 years | 3-4 years | 4-5 years | >5 years | Total |
| Loans granted to related entities | 45 431 | 18 995 | 14 195 | - | - | - | 78 621 |
| Bank loans | (47 834) | (36 590) | (24 814) | - | - | - | (109 238) |
| Bonds | (19 166) | (54 549) | - | - | - | - | (73 715) |
| Borrowings received from related entities | (21 293) | - | - | - | - | - | (21 293) |
| Total | (42 861) | (72 144) | (10 619) | - | - | - | (125 625) |
The core financial instruments used by the Company include bank loans, bonds, cash on hand and loans granted and borrowings received within the Group. The main purpose of these financial instruments is to raise finance for the Company's and Group's operations. The Company has various other financial instruments such as trade payables which arise directly from its operations.
The principle pursued by the Company now and throughout the period covered with these interim abbreviated financial statements is not to get involved in trading in financial instruments.
The core risks arising from the Company's financial instruments include: interest rate risk, liquidity risk, FX risk and cred it risk.
The Management Board reviews and approves policies for managing each of those risks. Additionally, the Company keeps monitoring the risk of market prices related to the financial instruments it holds.
The primary objective of the capital management of the Company and its subsidiary companies is to maintain a strong credit rating and healthy capital ratios in order to support the business operations of the Group and to maximise shareholder value.
In the Management Board's opinion – in comparison to the annual financial statements for 2019, there have been no significant changes to the objectives and policies of capital management.
As at 30 June 2020, the Company had no contingent liabilities.
The table below presents the total amount of transactions concluded with related entities within the 6 -month period ended on 30 June 2020 and as at 30 June 2019 and as at 30 June 2020 and as at 31 December 2019:
| Related Entity | Sales to related entities |
Dividend received |
Purchases from related entities |
Financial income |
Financial expenses |
Receivables from related entities |
including overdue |
Loan and interest receivables |
Liabilities to related entities |
Loan and interest liabilities |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| Parent entity : | |||||||||||
| Nemus Holding AB | 2020 | 3 354 | - | ||||||||
| 2019 | 578 | 3 215 | |||||||||
| Subsidiary entities: | |||||||||||
| Arctic Paper Kostrzy n S.A. | 2020 | 3 631 | 33 | 1 845 | 855 | 7 060 | 44 931 | 69 891 | |||
| 2019 | 6 218 | 171 | 2 164 | 644 | 20 094 | 52 691 | 9 | 52 754 | |||
| Arctic Paper Munkedals AB | 2020 | 1 670 | 614 | 379 | 317 | 10 261 | 49 378 | ||||
| 2019 | 4 392 | 460 | 289 | 18 832 | 7 929 | 49 544 | |||||
| Arctic Paper Gry cksbo AB | 2020 | 3 693 | 1 365 | 118 | 26 977 | 69 826 | |||||
| 2019 | 4 295 | 1 442 | 217 | 27 028 | 78 298 | 1 426 | |||||
| Arctic Paper Mochenwangen GmbH | 2020 | 39 | 10 317 | 10 317 | 25 609 | ||||||
| Arctic Paper Inv estment GmbH | 2019 2020 |
455 125 |
10 278 10 481 |
10 278 10 481 |
25 014 34 431 |
||||||
| 2019 | 515 | 10 300 | 10 300 | 34 556 | |||||||
| Arctic Paper Inv estment AB | 2020 | 82 709 | |||||||||
| 2019 | 82 709 | 310 | |||||||||
| Arctic Paper Deutschland GmbH | 2020 | ||||||||||
| 2019 | 14 | 2 | |||||||||
| Arctic Paper Papierhandels GmbH | 2020 | ||||||||||
| 2019 | |||||||||||
| Arctic Paper Sv erige AB | 2020 2019 |
2 | |||||||||
| Arctic Paper Danmark A/S | 2020 | 304 | |||||||||
| 2019 | 560 | 8 | 8 | ||||||||
| Arctic Paper Norge AS | 2020 | ||||||||||
| 2019 | 215 | 3 | 3 | ||||||||
| Arctic Paper Italia srl | 2020 | ||||||||||
| 2019 | - | ||||||||||
| Arctic Paper Espana SL | 2020 | ||||||||||
| 2019 | 7 | ||||||||||
| Arctic Paper Benelux S.A. | 2020 2019 |
118 682 |
6 6 |
2 2 |
486 457 |
113 | |||||
| Arctic Paper France SAS | 2020 | ||||||||||
| 2019 | 429 | 6 | |||||||||
| Arctic Paper Baltic States SIA | 2020 | ||||||||||
| 2019 | |||||||||||
| Arctic Paper Schweiz AG | 2020 | 1 | |||||||||
| 2019 | |||||||||||
| Arctic Paper UK Ltd. | 2020 | ||||||||||
| Arctic Paper Polska Sp. z o.o. | 2019 2020 |
||||||||||
| 2019 | 11 | ||||||||||
| Arctic Paper East Sp. z o.o. | 2020 | 1 | 1 | 3 | |||||||
| 2019 | 3 | 3 | 4 | ||||||||
| Arctic Paper Finance AB | 2020 | 561 | 11 279 | ||||||||
| 2019 | 645 | 43 | 21 617 | ||||||||
| Rottneros AB | 2020 | ||||||||||
| 2019 | 21 905 | ||||||||||
| Other entities | |||||||||||
| Key managing personnel | 2020 2019 |
1 175 | |||||||||
| Total | 2020 | 8 994 | 304 | 1 939 | 3 759 | 1 850 | 68 455 | 20 798 | 257 991 | 3 | 130 547 |
| impairment charges | - | (164) | (20 798) | (20 798) | (60 040) | ||||||
| presentation as interests in subsidiary entities | (82 709) | ||||||||||
| 2018 net of impairment allowances and reclassification of | |||||||||||
| loan to equity | 8 994 | 304 | 1 939 | 3 595 | 1 850 | 47 657 | - | 115 243 | 3 | 130 547 | |
| 2019 | 14 908 | 25 759 | 1 442 | 5 042 | 1 836 | 89 753 | 20 578 | 281 654 | 1 913 | 123 915 | |
| impairment charges | - | - | - | (949) | - | (20 578) | - | (59 569) | - | - | |
| presentation as interests in subsidiary entities | - | - | - | - | - | - | - | (82 709) | - | - | |
| 2017 net of impairment allowances and reclassification of | loan to equity | 14 908 | 25 759 | 1 442 | 4 093 | 1 836 | 69 174 | 20 578 | 139 375 | 1 912 | 123 915 |
After 30 June 2020, until the date hereof there were no other material events requiring disclosure in this report with the exception of those events that were disclosed in this report in paragraphs above.
| Position | First and last name | Date | Signature |
|---|---|---|---|
| President of the Management Board Chief Executiv e Of f icer |
Michał Jarczy ński | 19 August 2020 | signed with a qualif ied electronic signature |
| Member of the Management Board Chief Financial Of f icer |
Göran Eklund | 19 August 2020 | signed with a qualif ied electronic signature |
Fabryczna1, Stampgatan 14 PL-66470 Kostrzyn nad Odrą, Poland SE-411 01 Göteborg, Sweden Phone: +48 61 6262 000 Phone: +46 10 451 8000
Investor relations: [email protected]
© 2020 Arctic Paper S.A.
Head Office Branch in Sweden
swww.arcticpaper.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.