AI assistant
Campine nv — Interim / Quarterly Report 2017
Sep 29, 2017
3924_ir_2017-09-29_55731319-b701-4c87-9f69-416f9e3d81c4.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim financial report 30/06/2017
under IFRS
29/09/2017 – 08:05
Obligation regarding periodical information as a consequence of the European transparency regulations.
Statement regarding the information given in this interim financial report over the period of 6 months ending on 30 June 2017.
The Board of Directors declares that to their knowledge
- The interim consolidated financial report for the period of 6 months, ending on 30 June 2017, gives a true and fair view of the financial position, the financial results and cash flow of Campine nv, including its consolidated subsidiary (hereinafter: "the Group").
- The interim financial report for the 6 months, ending on 30 June 2017, gives a true and fair view of the legal and regulatory required information and corresponds with the condensed interim consolidated financial statements.
Condensed consolidated income statement
| '000 € | Notes | 30/06/2017 | 30/06/2016 |
|---|---|---|---|
| Revenue | 116.538 | 85.864 | |
| Other operating income | 4 | 1.758 | 522 |
| Raw materials and consumables used | - 95.573 |
- 71.818 |
|
| Employee benefits expense | - 6.599 |
- 6.039 |
|
| Depreciation and amortisation expense | - 1.259 |
- 1.304 |
|
| Changes in restoration provision | - 350 |
- | |
| Other operating expenses | 4 | - 5.768 |
- 5.237 |
| Operating result | 8.747 | 1.988 | |
| Investment revenues | - | - | |
| Hedging results | 11 | - 690 |
317 |
| - Closed hedges | - 14 |
573 | |
| - Change in open position | - 676 |
- 256 |
|
| Finance costs | - 350 |
- 222 |
|
| Result before tax | 7.707 | 2.083 | |
| Income tax expense | 5 | - 2.727 |
- 731 |
| Result for the period | 4.980 | 1.352 | |
| Result for the period | 4.980 | 1.352 | |
| Attributable to: | |||
| Equity holders of the parent | 4.980 | 1.352 | |
| Non-controlling interest | - | - | |
| 4.980 | 1.352 | ||
| RESULT PER SHARE (in €) | 3,32 | 0,90 | |
| Basic | 3,32 | 0,90 | |
| Diluted | 3,32 | 0,90 |
- During the first semester 2017 the Campine Group achieved a revenue of 116,538 K€. This increase was related to by the higher lead and antimony prices (2016: 85,864 K€).
- The operational result reached 8,747 K€, compared to 1,988 K€ in 2016 (+ 340 %).
- The total result of the lead hedging amounted to a loss of 690 K€ (2016: + 317 K€). The remaining part of the net financial result amounted to a loss of - 350 K€ compared to a loss of - 222 K€ in 2016.
- Profit after taxes amounted to 4,980 K€, compared with a profit of 1,352 K€ in 2016 (+ 268 %).
Performances per business unit:
- Lead: Turnover increased to 73,305 K€ (53,097 K€ in 2016) (+ 38 %). Our volume increased to 31,585 mT (30,141 mT in 2016) (+ 4.8 %). The LME lead prices, which are the basis of our sales prices, were significantly higher in the first semester 2017 than in 2016. (Average 2017: 2,053 €/mT – average 2016: 1,693 €/mT).
- Antimony: Although the sales volume showed a limited increase to 6,163 mT (5,843 mT in 2016) (+ 5.5 %), turnover increased significantly to 35,826 K€ (25,277 K€ in 2016) (+ 42 %). This is due to the fact that the metal price of the first quarter 2017 was considerably higher than the one of the year before. Metal Bulletin prices fluctuated around 7,550 €/mT in the first quarter (2016: 4,850 €/mT). The average for the second quarter was 8,100 €/mT (2016: 6,000 €/mT).
- Plastics: Turnover rose to 13,989 K€ (12,111 K€ in 2016) (+ 15 %), while the volume increased considerably to 3,423 mT (3,080 mT in 2016) (+ 11,1 %).
Perspectives full year 2017
In the first six months, customer demand was in line with budget.
Volumes in the second semester are always lower compared to the first semester, but we expect to be able to retain our margins at the current level. This should generate a positive result in the second semester.
Risks and uncertainties
Campine, together with all other companies, is confronted with a number of uncertainties as a consequence of worldwide developments. The management aims to tackle these in a constructive way.
Campine pays particular attention to the company risks related and inherent to the sector:
- Fluctuations of the prices of raw materials and metal. Prices fluctuate as a result of a changing supply and/or demand of raw materials and end products, but also because of pure speculation.
- Fluctuations in availability and cost of the energy.
- Changes in regulations (Flemish, Belgian, European and global) in the field of environment and safety/health including legislation related to sale (REACH) and storage (SEVESO) of chemical products.
- Market risks include: interest risk, foreign exchange rate, price risk and credit risk.
Condensed consolidated overview of the total result for the period
| '000 € | Notes | 30/06/2017 | 30/06/2016 |
|---|---|---|---|
| Result for the period | 4.980 | 1.352 | |
| Other comprehensive income | |||
| Comprehensive income to be reclassified to the profit or | |||
| loss statement in the future | - | - | |
| Comprehensive income not to be reclassified to the profit or | |||
| loss statement in the future (*) | - | - | |
| (*) actuarial results of retirement benefit obligations | |||
| Total result for the period | 4.980 | 1.352 | |
| Attributable to: | |||
| Equity holders of the parent | 4.980 | 1.352 | |
| Non-controlling interest | - | - |
Condensed consolidated balance sheet
| '000 € | Notes | 30/06/2017 | 31/12/2016 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 7 | 6.858 | 6.632 |
| Intangible assets | 8 | 365 | 472 |
| Deffered tax assets | 199 | 198 | |
| Cash restricted in its use | 275 | 275 | |
| 7.697 | 7.577 | ||
| Current assets | |||
| Inventories | 9 | 26.981 | 30.305 |
| Trade and other receivables | 10 / 14 | 35.209 | 28.647 |
| Derivatives | 11 / 14 | 31 | 710 |
| Deferred tax assets | - | - | |
| Cash and cash equivalents | 14 | 254 | 244 |
| 62.475 | 59.906 | ||
| TOTAL ASSETS | 70.172 | 67.483 | |
| EQUITY AND LIABILITIES | |||
| Capital and reserves | |||
| Share capital | 4.000 | 4.000 | |
| Translation reserves | - | - | |
| Retained earnings* | 20.167 | 15.187 | |
| Equity attributable to equity holders of the parent | 24.167 | 19.187 | |
| Total equity | 24.167 | 19.187 | |
| Non-current liabilities | |||
| Retirement benefit obligation | 1.324 | 1.348 | |
| Deferred tax liabilities | 23 | 169 | |
| Bank loans | 12 | - | - |
| Provisions | 15 | 920 | 570 |
| 2.267 | 2.087 | ||
| Current liabilities | |||
| Retirement benefit obligation | 76 | 89 | |
| Trade and other payables | 13 / 14 | 23.705 | 25.028 |
| Derivatives | 11 / 14 | 150 | 153 |
| Current tax liabilities | 4.386 | 1.514 | |
| Bank overdrafts and loans | 12 / 14 | 5.340 | 5.491 |
| Advances on factoring | 12 / 14 | 10.081 | 13.934 |
| Provisions | - | - | |
| 43.738 | 46.209 | ||
| Total liabilities | 46.005 | 48.296 | |
| TOTAL EQUITY AND LIABILITIES | 70.172 | 67.483 |
Condensed consolidated cash-flow statement
| '000 € | Notes | 30/06/2017 | 30/06/2016 |
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Result for the period | 4.980 | 1.352 | |
| Adjustments for: | |||
| Other gains and losses (investment grants) | - | - | |
| Investment revenues | - | - | |
| Other gains and losses (hedging results) | 11 | 690 | - 317 |
| Finance costs | 350 | 222 | |
| (Deferred) tax expenses of the total result | 5 | 2.727 | 731 |
| Depreciation of property, plant and equipment | 1.259 | 1.304 | |
| Gain on disposal of property, plant and equipment | - | - | |
| Change in provisions (incl. retirement benefit) | 313 | - 37 |
|
| Change in inventory value reduction | 119 | - 43 |
|
| Change in trade receivables value reduction | - | - | |
| Others | - 1 |
3 | |
| Operating cash flows before movements in working capital | 10.437 | 3.215 | |
| Change in inventories | 3.205 | - 6.576 |
|
| Change in receivables | - 6.562 |
- 4.729 |
|
| Change in trade and other payables | - 1.323 |
1.647 | |
| Cash generated from operations | 5.757 | - 6.443 |
|
| Hedging results | - 14 |
573 | |
| Interest paid | - 350 |
- 222 |
|
| Income taxes paid | - | - | |
| Net cash (used in) / from operating activities | 5.393 | - 6.092 |
|
| INVESTING ACTIVITIES | |||
| Interest received | - | - | |
| Proceeds on disposal of property, plant and equipment | - | - | |
| Purchases of property, plant and equipment | 7 | - 1.379 |
- 1.126 |
| Purchases of intangible assets | 8 | - | - |
| Net cash (used in) / from investing activities | - 1.379 |
- 1.126 |
|
| FINANCING ACTIVITIES | |||
| Dividends and tantièmes paid | 6 | - 285 |
|
| Repayments of borrowings | 12 | - 375 |
|
| New bank loans raised | |||
| Change in cash restricted in its use | |||
| Change in bank overdrafts | 12 | - 151 |
3.147 |
| Change in advances on factoring | 12 | - 3.853 |
4.822 |
| Net cash (used in) / from financing activities | - 4.004 |
7.309 | |
| Net increase / (decrease) in cash and cash equivalents | 10 | 91 | |
| Cash and cash equivalents at the beginning of the year | 244 | 80 | |
| Effect of foreign exchange rate changes | - | - | |
| Cash and cash equivalents at the end of the period | 254 | 171 | |
| Bank balances and cash | 254 | 171 |
Condensed consolidated statement of changes in equity
| Share | Attributable to equityholders of the |
|||
|---|---|---|---|---|
| '000 € | capital | Retained earnings | parent | Total |
| Balance on 31 December 2015 | 4.000 | 19.480 | 23.480 | 23.480 |
| Total result of the period | - | 1.352 | 1.352 | 1.352 |
| Dividends and tantièmes (see note 6) | - | - 285 |
- 285 |
- 285 |
| Balance on 30 June 2016 | 4.000 | 20.547 | 24.547 | 24.547 |
| Total result of the period | - | - 1.034 |
- 1.034 |
- 1.034 |
| Dividends and tantièmes (see note 6) | - | - | - | - |
| Balance on 31 December 2016 | 4.000 | 15.187 | 19.187 | 19.187 |
| Total result of the period | - | 4.980 | 4.980 | 4.980 |
| Dividends and tantièmes (see note 6) | - | - | - | - |
| Balance on 30 June 2017 | 4.000 | 20.167 | 24.167 | 24.167 |
Notes to the condensed consolidated financial statements
1. Basis of preparation
The condensed financial statements have been prepared in accordance with International Accounting Standard (IAS) 34 Interim Financial Reporting as adopted by the EU.
2. Significant accounting policies
The same accounting policies, presentation and methods of computation are followed in these condensed financial statements as were applied in the preparation of the Group's financial statements for the year ended on 31 December 2016.
There were no relevant changes in Standards and Interpretations applicable since 1 January 2017 that had a significant impact for the Group.
Campine is currently analysing the potential impact of the implementation of IFRS 15 and IFRS 9, which standards are to be applied for reporting periods beginning on 1 January 2018. However, no material impact is expected.
3. Segment information
For management purposes, the Group is organised into three operating divisions: Antimony, Plastics and Lead. These divisions are the basis on which the Group reports its primary segment information. Principal activities as follows:
- Antimony trioxide (Sb2O3) is used as a fire retardant in the textile, plastics, cable and pigment industries and is also applied as a high efficiency catalyst in PET-production.
- Our plastics activities enable us to offer predispersed and ready to use flame retardant masterbatches for processors and compounders to provide a dust-free handling and increase production efficiency.
- Our lead recycling business is based on converting lead from used car and truck batteries and industrial scrap into lead bullion and alloys that are marketed to battery and lead sheet producers (a.o. X-ray protection).
| Eliminations / | |||||
|---|---|---|---|---|---|
| '000 € | Antimony | Plastics | Lead | others | Total |
| 30/06/2017 | 30/06/2017 | 30/06/2017 | 30/06/2017 | 30/06/2017 | |
| REVENUE | |||||
| External sales incl. sales to entities | |||||
| within the Group | 35.826 | 13.989 | 73.305 | - | 123.120 |
| Sales to entities within the Group | - 6.582 |
- | |||
| Total revenue | 35.826 | 13.989 | 73.305 | - 6.582 |
116.538 |
| Inter-segment sales are charged at | |||||
| prevailing market prices | |||||
| RESULT | |||||
| Segment operating result | 1.528 | 197 | 8.374 | - | 10.099 |
| Unallocated expenses | - 1.352 |
||||
| Operating result | 8.747 | ||||
| Investment revenues | - | ||||
| Hedging results | - 690 |
- 690 |
|||
| Other gains and losses | - | ||||
| Finance costs | - 350 |
||||
| Result before tax | 7.707 | ||||
| Income tax expense | - 2.727 |
||||
| Result for the period | 4.980 | ||||
| '000 € | Antimony 30/06/2017 |
Plastics 30/06/2017 |
Lead 30/06/2017 |
Others 30/06/2017 |
Total 30/06/2017 |
| OTHER INFORMATION | |||||
| Capital additions 2015 | 210 | 360 | 471 | 337 | 1.378 |
| Depreciation and amortisation | 397 | 104 | 554 | 204 | 1.259 |
| 119 | |||||
| BALANCE SHEET | |||||
| Assets | |||||
| Fixed assets | 2.294 | 632 | 2.664 | 1.633 | 7.223 |
| Deffered tax | 199 | 199 | |||
| Cash restricted in its use | 275 | 275 | |||
| Stocks | 10.084 | 3.730 | 11.642 | 1.525 | 26.981 |
| Trade and other receivables | 11.596 | 5.560 | 17.243 | 810 | 35.209 |
| Derivatives | 31 | 31 | |||
| Cash and cash equivalent | 254 | 254 | |||
| Total assets | 23.974 | 9.922 | 31.855 | 4.421 | 70.172 |
| Eliminations / | |||||
|---|---|---|---|---|---|
| '000 € | Antimony | Plastics | Lead | others | Total |
| 30/06/2016 | 30/06/2016 | 30/06/2016 | 30/06/2016 | 30/06/2016 | |
| REVENUE | |||||
| External sales inc. Sales to entities | |||||
| within the Group | 25.277 | 12.111 | 53.097 | - | 90.485 |
| Sales to entities within the Group | - 4.621 |
- | |||
| Total revenue | 25.277 | 12.111 | 53.097 | - 4.621 |
85.864 |
| Inter-segment sales are charged at | |||||
| prevailing market prices | |||||
| RESULT | |||||
| Segment operating result | 1.412 | 578 | 1.533 | - | 3.523 |
| Unallocated expenses | - 1.535 |
||||
| Operating result | 1.988 | ||||
| Investment revenues | - | ||||
| Hedging results | 317 | 317 | |||
| Other gains and losses | - | ||||
| Finance costs | - 222 |
||||
| Result before tax | 2.083 | ||||
| Income tax expense | - 731 |
||||
| Result for the period | 1.352 | ||||
| '000 € | Antimony | Plastics | Lead | Others | Total |
| 30/06/2016 | 30/06/2016 | 30/06/2016 | 30/06/2016 | 30/06/2016 | |
| OTHER INFORMATION | |||||
| Capital additions 2016 | 383 | 116 | 307 | 318 | 1.124 |
| Depreciation and amortisation | 421 | 91 | 569 | 223 | 1.304 |
| BALANCE SHEET Assets |
|||||
| Fixed assets | 2.436 | 430 | 2.637 | 1.676 | 7.179 |
| Deffered tax Cash restricted in its use |
275 | 101 | 101 275 |
||
| Stocks | 8.631 | 3.558 | 13.888 | 917 | 26.994 |
| Trade and other receivables | 8.292 | 4.523 | 17.226 | 322 | 30.363 |
| Derivatives | 99 | 99 | |||
| Cash and cash equivalent | 171 | 171 | |||
| Total assets | 19.359 | 8.511 | 34.125 | 3.187 | 65.182 |
The unallocated expenses concern mainly remuneration for general services, insurances, IT, costs for safety, health and environment, maintenance and depreciation of general intangible assets.
4. Other operating expense and income
Other operating expense:
| '000 € | 30/06/2017 | 30/06/2016 |
|---|---|---|
| Office expenses & IT | 330 | 280 |
| Fees | 1.065 | 625 |
| Insurances | 229 | 236 |
| Interim personnel | 279 | 294 |
| Carry-off of waste | 915 | 1.222 |
| Travel expenses | 118 | 103 |
| Transportation costs | 1.501 | 1.331 |
| Other purchase and sales expenses | 308 | 306 |
| Expenses on operational hedges | 375 | 4 |
| Renting | 72 | 77 |
| Subscriptions | 170 | 116 |
| Other taxes (unrelated to the result) | - | 195 |
| Financial costs (other than interest) | 114 | 104 |
| Others | 292 | 344 |
| 5.768 | 5.237 |
The increase in fees is mainly due to the cost of legal advice in the framework of the appeal procedure regarding the fine imposed by the European Commission concerning the alleged violation of competition rules in the market of lead recycling. This fine was already integrated as cost in 2016 and is financed based on the realised operational cash-flow in 2017.
Other operating income:
| '000 € | 30/06/2017 | 30/06/2016 |
|---|---|---|
| Operating hedge results | 544 | 49 |
| Finance income (other than interest) | 130 | 60 |
| Recuperation of waste materials | 1.073 | 395 |
| Claims | - | - |
| Others | 11 | 18 |
| 1.758 | 522 |
The increase in recuperation of waste materials is mainly a consequence of the raised material prices and larger volumes.
5. Income tax expense
| Period | ||||
|---|---|---|---|---|
| '000 € | 30/06/2017 | 30/06/2016 | ||
| Current tax | - | 2.873 | - 240 |
|
| Deferred tax | 146 | - 491 |
||
| Income tax expense for the period | - | 2.727 | - 731 |
Domestic income tax is calculated at 33,99% (30/06/2016: 33,99%) of the estimated assessable result for the year.
6. Dividends paid during the period
No dividend was paid to shareholders in 2017.
7. Significant movements in property, plant and equipment
| Properties | ||||
|---|---|---|---|---|
| Land and | under | Fixtures and | ||
| '000 € | buildings | construction | equipment | Total |
| COST OR VALUATION | ||||
| On 31 December 2016 | 13.373 | 271 | 56.912 | 70.556 |
| Additions | 132 | 1.517 | 1.649 | |
| Transfers | - | - 271 |
- | - 271 |
| Disposals | - | - | - | - |
| On 30 June 2017 | 13.505 | - | 58.429 | 71.934 |
| ACCUMULATED DEPRECIATION AND | ||||
| IMPAIRMENT | ||||
| On 31 December 2016 | 12.225 | - | 51.699 | 63.924 |
| Depreciation charge for the year | 120 | 1.032 | 1.152 | |
| Eliminated on disposals | - | - | - | - |
| On 30 June 2017 | 12.345 | - | 52.731 | 65.076 |
| CARRYING AMOUNT | ||||
| On 30 June 2017 | 1.160 | - | 5.213 | 6.858 |
| On 31 December 2016 | 1.148 | 271 | 5.698 | 6.632 |
8. Significant movements in other assets
| Licences, patents and | |
|---|---|
| '000 € | trademarks |
| COST | |
| On 31 December 2016 | 1.722 |
| Additions | - |
| On 30 June 2017 | 1.722 |
| CUMULATED DEPRECIATION AND AMORTISATION | |
| On 31 December 2016 | 1.250 |
| Charge for the year | 107 |
| On 30 June 2017 | 1.357 |
| CARRYING AMOUNT | |
| On 30 June 2017 | 365 |
| On 31 December 2016 | 472 |
9. Inventories
| '000 € | 30/06/2017 | 31/12/2016 |
|---|---|---|
| Raw materials | 13.510 | 12.296 |
| Work-in-progress | 2.852 | 5.002 |
| Finished goods | 10.619 | 13.007 |
| 26.981 | 30.305 |
The inventory per 30 June 2017 includes a value reduction of 525 K€ (31/12/2016: 458 K€) to value inventory at the lower of cost and net realisable value.
10. Trade and other receivables
| '000 € | 30/06/2017 | 31/12/2016 |
|---|---|---|
| Amounts receivable from the sale of goods | 34.411 | 27.375 |
| Other receivables | 798 | 1.272 |
| 35.209 | 28.647 |
This increase of 6.562 K€ is mainly due to the higher turnover realised in the 2nd quarter of 2017 compared to the 4th quarter of 2016.
An allowance has been recorded for estimated irrecoverable amounts from the sale of goods of 923 K€ (31/12/2016: 923 K€). This allowance has been determined on a case-by-case basis. Balances are written-off when sufficiently certain that the receivable is definitely lost. The Board of Directors confirms that the carrying amount of trade and other receivables approximates their fair value as those balances are short-term.
The total amount from sales of goods of 34.411 K€ includes 25.789 K€ subject to commercial factoring by a credit institute. Based on these receivables the credit institute deposits advances on the account of Campine 10.081 K€ per 30/06/2017, see note 12. Bank borrowings) and afterwards collects the receivables itself. The credit risk stays at Campine and is covered by a credit insurance.
11. Derivatives
The table below summarises the net change in fair value – realised and unrealised – of the positions on the LME lead futures where it sells forward lead and tin via future contracts of - 690 K€ included in the income statement during the half year ended 30 June 2017 (30 June 2016: 317 K€).
| Fair value of | Underlying open | Change in fair value | ||
|---|---|---|---|---|
| '000 € | current instruments | positions (tons) | in income statement | |
| On 30 June 2016 | - 735 |
8.800 | 317 | |
| On 31 December 2016 | 557 | 7.250 | - 2.708 |
|
| On 30 June 2017 | - 119 |
4.565 | - 690 |
On 30 June 2017 the fair value of the derivatives are included in the balance sheet as current assets – derivatives for 31 K€ and current liabilities – derivatives for 150 K€. The amount of 26 K€ is related to the open position of the fixed price and sale contracts on 30 June 2017.
On the financial side this open position represents a loss of 26 K€ on 30 June 2017 whereas on the operational side the transaction represents a profit of 26 K€ on 30 June 2017.
The classification of the fair value of the hedge instruments is level 1 (unadjusted quoted prices in an active market for identical assets or liabilities) in the "fair value hierarchy" of IFRS 13.
12. Bank borrowings (finance lease obligations not included)
| '000 € | 30/06/2017 | 31/12/2016 |
|---|---|---|
| Bank loans | - | - |
| Bank overdrafts | 5.340 | 5.491 |
| Advances on factoring | 10.081 | 13.934 |
| 15.421 | 19.425 |
The borrowings are repayable as follows:
| '000 € | 30/06/2017 | 31/12/2016 |
|---|---|---|
| Bank loans after more than one year | - | - |
| Bank loans within one year | - | - |
| Bank overdrafts | 5.340 | 5.491 |
| Advances on factoring | 10.081 | 13.934 |
| 15.421 | 19.425 |
The average interest rates paid were as follows:
| 30/06/2017 | 31/12/2016 | |
|---|---|---|
| Bank overdrafts | 2,54% | 2,08% |
| Advances on factoring | 2,04% | 1,72% |
| Bank loans | - | - |
Bank loans are arranged at fixed interest rates. Other borrowings (bank overdrafts and advances on factoring for an amount of 15.421 K€ (31/12/2016: 19.425 K€)) are arranged at floating rates, thus exposing the Group to an interest rate risk.
On 30 June 2017, the Group had available 11.342 K€ (31/12/2016: 6.219K€) of undrawn committed borrowing facilities.
The credit agreements with our bankers contain a number of covenants, based on equity, solvability and stock rotation. On 30 June 2017 the Group complied adequately with all covenants:
- On 30 June 2017 the equity (corrected for other assets and deferred taxes) amounted to 23.603 K€ as to a required minimum of 20.000 K€.
- On 30 June 2017 the solvency ratio (33,9%) complied to the imposed ratio of 30% (temporarily lowered by the banks to 25% until 30 June 2017).
- On 30 June 2017 Campine complied to the stock rotation ratio.
13. Trade and other payables
| '000 € | 30/06/2017 | 31/12/2016 |
|---|---|---|
| Trade creditors and accruals | 17.123 | 13.999 |
| Other payables and accruals | 6.582 | 11.029 |
| 23.705 | 25.028 |
Trade creditors and accruals principally comprises amounts outstanding for trade purchases and ongoing costs. The Board of Directors considers that the carrying amount of trade payables approximates their fair value as those balances are short-term.
There are no trade payables older than 90 days (with exception of disputes), hence an age analysis is irrelevant.
14. Financial instruments
The major financial instruments of the Group are financial and trade receivables and payables, investments, cash and cash equivalents as well as derivatives.
Below is an overview of the financial instruments as on 30 June 2017:
| '000 € | Categories | Book value | Fair value | Level |
|---|---|---|---|---|
| I. Fixed assets | ||||
| II. Current Assets | ||||
| Trade and other receivables | A | 35.209 | 35.209 | 2 |
| Cash and cash equivalents | B | 254 | 254 | 2 |
| Derivatives | C | 31 | 31 | 1 |
| Total financial instruments on the assets side | ||||
| of the balance sheet | 35.494 | 35.494 | ||
| I. Non-current liabilities | ||||
| Interest-bearing liabilities | A | - | - | 2 |
| Other non-current liabilities | A | - | - | 2 |
| Other financial liabilities | C | - | - | 2 |
| II. Current liabilities | ||||
| Interest-bearing liabilities | A | 15.421 | 15.421 | 2 |
| Current trade and other debts | A | 23.705 | 23.705 | 2 |
| Derivatives | C | 150 | 150 | 1 |
| Total financial instruments on the | ||||
| liabilities side of the balance sheet | 39.276 | 39.276 |
Below is an overview of the financial instruments as on 31 December 2016:
| '000 € | Categories | Book value | Fair value | Level |
|---|---|---|---|---|
| I. Fixed assets | ||||
| II. Current Assets | ||||
| Trade and other receivables | A | 28.647 | 28.647 | 2 |
| Cash and cash equivalents | B | 244 | 244 | 2 |
| Derivatives | C | 710 | 710 | 1 |
| Total financial instruments on the assets side | ||||
| of the balance sheet | 29.601 | 29.601 | ||
| I. Non-current liabilities | ||||
| Interest-bearing liabilities | A | - | - | 2 |
| Other non-current liabilities | A | - | - | 2 |
| Other financial liabilities | C | - | - | 2 |
| II. Current liabilities | ||||
| Interest-bearing liabilities | A | 19.425 | 19.425 | 2 |
| Current trade and other debts | A | 25.028 | 25.028 | 2 |
| Derivatives | C | 153 | 153 | 1 |
| Total financial instruments on the | ||||
| liabilities side of the balance sheet | 44.606 | 44.606 |
Categories correspond with the following financial instruments:
- A. Financial assets or liabilities (including receivables and loans) held until maturity, at the amortised cost.
- B. Investments held until maturity, at the amortised cost.
- C. Assets or liabilities, held at the fair value through the profit and loss account.
The aggregate financial instruments of the Group correspond with levels 1 and 2 in the fair values hierarchy. Fair value valuation is carried out regularly.
- Level 1: unadjusted quoted prices in an active market for identical assets or liabilities.
- Level 2: the fair value based on other information, which can, directly or indirectly, be determined for the relevant assets or liabilities.
The valuation techniques regarding the fair value of the level 2 financial instruments are the following:
- The fair value of the other level 2 financial assets and liabilities is almost equal to their book value:
- o either because they have a short-term maturity (like trade receivables and debts),
- o or because they have a variable interest rate.
- For fixed-income payables the fair value was determined using interest rates that apply to active markets.
15. Provisions
The provisions amounted to 920 K€ (31/12/2016: 570 K€). These mainly relate to the soil sanitation obligation on and around the site of the Group and were determined in compliance with the requirements of OVAM – by an independent study bureau.
16. Related party transactions
All related party transactions are conducted on a business base and in accordance with all legal requirements and the Corporate Governance Charter.
Trading transactions
During the period, group entities entered into the following trading transactions with related parties that are not members of the Group:
- Purchase of antimony metal from F.W. Hempel Intermétaux SA for an amount of 8.035 K€ (30/06/2016: 3.567K€).
- Purchase of lead waste to Hempel Legierungsmetalle GmbH for an amount of 1.112 K€. (30/06/2016: 879 K€).
Other transactions
Camhold performed certain administrative/management services for the Campine Group, for which a management fee of 9 K€ (30/06/2016: 9 K€) was charged and paid, being an appropriate allocation of costs incurred by relevant administrative departments.
The companies below passed through personnel an IT expenses to the Campine Group:
- F.W. Hempel Metallurgical: 163 K€ (30/06/2016: 128K€)
- F.W. Hempel & Co Erze und Metalle: 88 K€ (30/06/2016: 50K€)
17. Important events after balance sheet date
New CEO for Campine
Campine NV's Board of Directors appointed Willem De Vos, an independent member of Campine's Board of Directors since May 2015, as Chief Executive Officer. Mr De Vos succeeds Mr Geert Krekel who has in mutual understanding with the Board stepped down as of 23/08/2017 as Campine's CEO and Director. The severance pay for Mr Geert Krekel has not been integrated in the half year figures per 30 June 2017 as this concerns an event after 30 June 2017.
Between 30 June 2017 and the date these interim financial statements were authorised for issue, no other important events occurred.
18. Approval of interim financial statements
The interim financial statements were approved and authorised for issue by the Board of Directors of 21 September 2017.
This information is also available in Dutch. Only the Dutch version is the official version. The English version is a translation of the original Dutch version.
For further information you can contact Karin Leysen (tel. no +32 14 60 15 49) (email: [email protected]).
Report on the review of the consolidated interim financial information of Campine NV for the six-month period ended 30 June 2017
In the context of our appointment as the company's statutory auditor, we report to you on the consolidated interim financial information. This consolidated interim financial information comprises the condensed consolidated balance sheet as at 30 June 2017, the condensed consolidated income statement, the consolidated condensed statement of comprehensive income, the condensed consolidated statement of changes in equity and the condensed consolidated cash-flow statement for the period of six months then ended, as well as selective notes 1 to 18.
Report on the consolidated interim financial information
We have reviewed the consolidated interim financial information of Campine NV ("the company") and its subsidiaries (jointly "the group"), prepared in accordance with International Accounting Standard (IAS) 34, "Interim Financial Reporting" as adopted by the European Union.
The condensed consolidated balance sheet shows total assets of 70,172 (000) EUR and the condensed consolidated income statement shows a consolidated profit (group share) for the period then ended of 4,980 (000) EUR.
The board of directors of the company is responsible for the preparation and fair presentation of the consolidated interim financial information in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union. Our responsibility is to express a conclusion on this consolidated interim financial information based on our review.
Scope of review
We conducted our review of the consolidated interim financial information in accordance with International Standard on Review Engagements (ISRE) 2410, "Review of interim financial information performed by the independent auditor of the entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit performed in accordance with the International Standards on Auditing (ISA) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion on the consolidated interim financial information.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the consolidated interim financial information of Campine NV has not been prepared, in all material respects, in accordance with IAS 34, "Interim Financial Reporting" as adopted by the European Union.
Antwerp, 22 September 2017
The statutory auditor
DELOITTE Bedrijfsrevisoren BV o.v.v.e. CVBA Represented by Luc Van Coppenolle