AI assistant
Cembre — Interim / Quarterly Report 2022
Nov 14, 2022
4425_ir_2022-11-14_f77db26b-0a7d-42cd-8e45-35a3f139bbdc.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
INTERIM REPORT
2022 THIRD QUARTER
Cembre S.p.A.
Head Office: Via Serenissima 9, Brescia, Italy Share Capital: EUR 8,840,000 (fully paid-up). Registration no: 00541390175 (Commercial Register of Brescia)
This document contains translations of the Interim Report drawn up in the Italian language
Contents
| Corporate Boards and Independent Auditors 2 |
|---|
| Group Structure 3 |
| Interim Report on Operations 4 |
| Subsequent events 8 |
| Outlook 8 |
| Attachment 1 to the Interim Report on Operations 9 |
| Comparative Consolidated Income Statement 9 |
| Consolidated Financial Statements at September 30, 2022 10 |
| Consolidated Statement of Comprehensive Income 10 |
| Consolidated Statement of Financial Position – Assets 11 |
| Consolidated Statement of Financial Position – Liabilities and Shareholders' Equity 12 |
| Consolidated Cash Flow Statement 13 |
| Statement of Changes in the Consolidated Shareholders' Equity 15 |
| Notes to the accounts 16 |
| Accounting principles, form and content of the Financial Statements, estimates 16 |
| Translation of financial statements expressed in currencies other than the euro 17 |
Corporate Boards and Independent Auditors
Board of Directors
| Giovanni Rosani | Chairman and Managing Director |
|---|---|
| Aldo Bottini Bongrani | Deputy Chairman |
| Anna Maria Onofri | Director |
| Sara Rosani | Director |
| Felice Albertazzi | Director |
| Franco Celli | Director |
| Paola Carrara | Independent Director |
| Elisabetta Ceretti | Independent Director |
Board of Statutory Auditors
| Fabio Longhi | Chairman |
|---|---|
| Riccardo Astori | Auditor |
| Rosanna Angela Pilenga | Auditor |
| Maria Grazia Lizzini | Substitute Auditor |
|---|---|
| Alessandra Biggi | Substitute Auditor |
Independent Auditors
EY S.p.A.
Group Structure
Interim Report on Operations
The Cembre Group's operating performance in the first nine months of 2022 confirmed the positive results recorded at the end of the first half of the year, recording 19.9% growth in turnover compared to the same period of 2021. The global economy, weighed down by exponentially rising energy costs and frightened by the unpredictable effects of the conflict between Russia and Ukraine, slowed sharply in the third quarter of the year, prompting the International Monetary Fund to revise its growth estimates for the current year and making the possibility of a recessionary phase from 2023 increasingly likely. Nonetheless, even in Q3 2022, the Cembre Group recorded a 12.3% increase in sales compared to Q3 2021.
Consolidated sales by geographical area showed growth of 21.4% in the Italian market and amounted to €64.4 million; revenues in other European markets amounted to €69.4 million and rose by 18.3% compared to the first nine months of 2021; lastly, non-European sales amounted to €15.2 million, an increase of 20.8%. In the first nine months of 2022, 43.2% of Group sales were represented by Italy (as compared with 42.7% in the first nine months of 2021), 46.6% by the rest of Europe (47.2% in the first nine months of 2021), and 10.2% by the rest of the World (10.1% in the first nine months of 2021).
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
|---|---|---|---|---|---|---|
| Italy | 64,410 | 53,065 | 21.4% | 38,961 | 43,562 | 44,413 |
| Rest of Europe | 69,371 | 58,639 | 18.3% | 46,852 | 51,778 | 46,278 |
| Rest of the World | 15,197 | 12,581 | 20.8% | 12,842 | 14,966 | 16,579 |
| Total | 148,978 | 124,285 | 19.9% | 98,655 | 110,306 | 107,270 |
The summary table of sales by geographical area is reported below:
Sales and service revenues in the first nine months of 2022 are divided between the various
companies (net of intragroup sales):
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
|---|---|---|---|---|---|---|
| Parent Company | 83,029 | 68,764 | 20.7% | 51,752 | 57,616 | 58,080 |
| Cembre Ltd. (UK) | 18,132 | 16,443 | 10.3% | 11,943 | 14,594 | 13,596 |
|---|---|---|---|---|---|---|
| Cembre S.a.r.l. (F) | 8,634 | 8,393 | 2.9% | 6,517 | 8,036 | 7,448 |
| Cembre España S.L.U. (E) | 12,751 | 9,554 | 33.5% | 8,401 | 8,960 | 8,094 |
| Cembre GmbH (D)* | 16,782 | 14,045 | 19.5% | 11,763 | 11,432 | 9,404 |
| Cembre Inc. (USA) | 9,650 | 7,086 | 36.2% | 8,279 | 9,668 | 10,648 |
| Total | 148,978 | 124,285 | 19.9% | 98,655 | 110,306 | 107,270 |
*In 2020, the German company IKUMA KG, acquired by Cembre GmbH in May 2018, was merged by incorporation in Cembre GmbH. For said reason, the tables show the 2019 and 2018 data in consolidated form, considering the data of the German companies involved in the merger jointly.
In the first nine months of 2022, Group companies reported the following pre-consolidation sales revenues and results:
| Sales revenues (pre-consolidation) | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
||||
| Cembre S.p.A. | 113,028 | 95,080 | 18.9% | 72,198 | 81,454 | 81,659 | ||||
| Cembre Ltd. (UK) | 19,830 | 17,721 | 11.9% | 12,911 | 16,223 | 15,545 | ||||
| Cembre S.a.r.l. (F) | 8,870 | 8,601 | 3.1% | 6,647 | 8,124 | 7,458 | ||||
| Cembre España S.L.U. (E) | 12,760 | 9,575 | 33.3% | 8,405 | 8,973 | 8,098 | ||||
| Cembre GmbH (D)* | 16,871 | 14,123 | 19.5% | 11,818 | 11,514 | 9,709 | ||||
| Cembre Inc. (USA) | 9,699 | 7,096 | 36.7% | 8,321 | 9,703 | 10,654 |
| Pre-tax result (pre-consolidation) | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
|||
| Cembre S.p.A. | 31,415 | 25,841 | 21.6% | 14,243 | 21,187 | 20,360 | |||
| Cembre Ltd. (UK) | 1,902 | 2,009 | -5.3% | 1,009 | 1,951 | 1,590 | |||
| Cembre S.a.r.l. (F) | 411 | 35 | 1,074.3% | 257 | 718 | 551 | |||
| Cembre España S.L.U. (E) | 1,624 | 750 | 116.5% | 459 | 604 | 540 | |||
| Cembre GmbH (D)* | 1,518 | 1,058 | 43.5% | 350 | 784 | 521 | |||
| Cembre Inc. (USA) | 495 | 370 | 33.8% | 472 | 850 | 1,316 |
For a more direct evaluation of the effect of foreign exchange translations, we include below sales figures and pre-tax result figures of the companies operating outside the euro
area in the respective currency.
| Currency | Sales revenues (pre-consolidation) | |||||||
|---|---|---|---|---|---|---|---|---|
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
||
| Cembre Ltd. (UK) | Gbp | 16,800 | 15,305 | 9.8% | 11,427 | 14,332 | 13,742 | |
| Cembre Inc. (USA) | US\$ | 10,318 | 8,488 | 21.6% | 9,361 | 10,903 | 12,723 |
| Currency | Pre-tax result (pre-consolidation) | |||||||
|---|---|---|---|---|---|---|---|---|
| (euro '000) | First nine months 2022 |
First nine months 2021 |
Change | First nine months 2020 |
First nine months 2019 |
First nine months 2018 |
||
| Cembre Ltd. (UK) | Gbp | 1,611 | 1,735 | -7.1% | 893 | 1,724 | 1,405 | |
| Cembre Inc. (USA) | US\$ | 526 | 443 | 18.7% | 531 | 955 | 1,572 |
To provide a better understanding of the Company's financial performance for the first nine months of 2022, a Comparative Consolidated Income Statement for the same period and the corresponding period in 2021 showing percentage changes is enclosed as Attachment 1.
Consolidated gross operating profit for the first nine months of 2022 amounted to €41,723 thousand, corresponding to a 28.0% margin on sales, up 17.3% on €35,571 thousand reported in the first nine months of 2021 (28.6% of sales). The incidence of the cost of goods sold rose during the period, as did the weight of cost of services, especially due to the increase in the inflation rate. Personnel costs in absolute terms in the first nine months of 2022 increased by 10.1% compared to the same period of the previous year, mainly as a result of the increase in the average number of Group workers from 780 in the first nine months of 2021 to 818 in the first nine months of 2022. However, despite this increase in absolute value, personnel costs as a percentage of turnover decreased from 27.6% to 25.4%.
Consolidated operating profit for the first nine months of 2022 amounted to €32,823 thousand, corresponding to a 22.0% margin on sales, up 21.2% on €27,072 thousand reported in the first nine months of 2021 (21.8% of sales).
Consolidated profit before taxes for the first nine months of 2022 amounted to €32,938 thousand, representing a 22.1% margin on sales, up 20.8% on the profit before taxes reported in the first nine months of 2021, amounting to €27,263 thousand and corresponding to a 21.9% margin on sales.
Consolidated net profit for the period rose by 20.4% compared to 2021 from €20,205 thousand, representing 16.3% of sales, to €24,325 thousand, representing 16.3% of sales.
| (euro '000) | 09/30/2022 | 12/31/2021 | 09/30/2021 | |
|---|---|---|---|---|
| A | Cash | 10 | 11 | 10 |
| B | Bank deposits | 26,095 | 46,625 | 44,369 |
| C | Cash and cash equivalents (A+B) | 26,105 | 46,636 | 44,379 |
| D | Current bank payables | (10,000) | (20,000) | (22,500) |
| E | Current financial leasing liabilities | (1,678) | (1,710) | (1,755) |
| F | Current financial debt (D+E) | (11,678) | (21,710) | (24,255) |
| G | Net current financial position (C+F) | 14,427 | 24,926 | 20,124 |
| H | Non-current bank debts | - | - | - |
| I | Non-current financial leasing liabilities | (3,414) | (4,279) | (4,837) |
| J | Non-current financial debt (H+I) | (3,414) | (4,279) | (4,837) |
| K | Net Financial Position (G+J) | 11,013 | 20,647 | 15,287 |
The net financial position as at September 30, 2022 is composed as follows:
The net financial position as at September 30, 2022, amounting to a positive €11.0 million, was down compared to December 31, 2021, when it amounted to €20.6 million, reflecting also the effects of the payment of dividends of €20.1 million by the Parent Company, capital expenditure amounting to €8.3 million and a considerable rise of inventories. At September 30, 2021, the net financial position was equal to a surplus of €15.3 million.
Investments made by the Group in the first nine months of the current year totalled €7.8 million in property, plant and equipment (€6.3 million in the first nine months of 2021) and €0.5 million in intangible fixed assets (€0.7 million in the first nine months of 2021).
Effects of the Ukraine crisis
The situation in Ukraine continues to be worrying and with enormous costs both in terms of human lives and in terms of the destruction of the economic fabric of that country; moreover, unfortunately, this conflict is still of uncertain solution. The economic effects were also reflected in the rising prices of some raw materials and energy resources. The Cembre Group has no significant exposure to the markets affected by the Russia-Ukraine conflict; sales in these markets have never been significant and there have been no direct supplies from these markets. However, the indirect effects of this terrible situation are not easily foreseeable and could have an impact, albeit not particularly significant, on the Group's economic performance. These consequences are difficult to estimate, given the uncertainty linked to the duration of the war. However, it can reasonably be assumed that the Group's capital structure and the geographical diversification due to its widespread presence in the main world markets will enable it to absorb the indirect effects of this event.
Subsequent events
No event having significant effects on the Group's financial position or operating performance occurred after the close of the third quarter.
Outlook
It is extremely complicated to make reliable forecasts: geopolitical tensions, the development of contagion and the dynamics of material and service prices make the future picture highly uncertain. Moreover, the consequences and indirect effects of this negative international situation are difficult to predict. In any case, the Cembre Group's consolidated revenues are expected to grow in 2022 and the consolidated economic result is expected to be positive.
Attachment 1 to the Interim Report on Operations
| First nine months 2022 |
% | First nine months 2021 |
% | Change | 3rd Qtr. 2022 |
% | 3rd Qtr. 2021 |
% | Change | |
|---|---|---|---|---|---|---|---|---|---|---|
| (euro '000) | ||||||||||
| Revenue from contracts with customers |
148,978 | 100.0% | 124,285 | 100.0% | 19.9% | 44,619 | 100.0% | 39,738 | 100.0% | 12.3% |
| Other revenues and income | 759 | 541 | 40.3% | 443 | 196 | 126.0% | ||||
| Total Revenues and Income | 149,737 | 124,826 | 20.0% | 45,062 | 39,934 | 12.8% | ||||
| Cost of goods and merchandise | (65,085) | -43.7% | (42,898) | -34.5% | 51.7% | (20,907) | -46.9% | (15,410) | -38.8% | 35.7% |
| Change in inventories | 13,000 | 8.7% | 1,950 | 1.6% | 566.7% | 5,483 | 12.3% | 1,825 | 4.6% | 200.4% |
| Cost of sales | (52,085) | -35.0% | (40,948) | -32.9% | 27.2% | (15,424) | -34.6% | (13,585) | -34.2% | 13.5% |
| Cost for services | (17,973) | -12.1% | (14,202) | -11.4% | 26.6% | (6,167) | -13.8% | (5,056) | -12.7% | 22.0% |
| Lease and rental costs | (171) | -0.1% | (134) | -0.1% | 27.6% | (63) | -0.1% | (50) | -0.1% | 26.0% |
| Personnel costs | (37,773) | -25.4% | (34,311) | -27.6% | 10.1% | (12,141) | -27.2% | (11,023) | -27.7% | 10.1% |
| Other operating costs | (1,202) | -0.8% | (1,164) | -0.9% | 3.3% | (374) | -0.8% | (197) | -0.5% | 89.8% |
| Increases in fixed assets for internal work |
1,329 | 0.9% | 1,624 | 1.3% | -18.2% | 303 | 0.7% | 378 | 1.0% | -19.8% |
| Write-down of receivables | (116) | -0.1% | (13) | 0.0% | 792.3% | 29 | 0.1% | 39 | 0.1% | -25.6% |
| Accruals to provisions for risks and | (23) | 0.0% | (107) | -0.1% | -78.5% | (7) | 0.0% | (94) | -0.2% | -92.6% |
| charges | ||||||||||
| Gross operating profit | 41,723 | 28.0% | 35,571 | 28.6% | 17.3% | 11,218 | 25.1% | 10,346 | 26.0% | 8.4% |
| Depreciation of property, plant | (6,879) | -4.6% | (6,484) | -5.2% | 6.1% | (2,363) | -5.3% | (2,199) | -5.5% | 7.5% |
| and equipment Amortisation of intangible fixed |
||||||||||
| assets | (602) | -0.4% | (617) | -0.5% | -2.4% | (202) | -0.5% | (205) | -0.5% | -1.5% |
| Depreciation of lease assets | (1,419) | -1.0% | (1,398) | -1.1% | 1.5% | (478) | -1.1% | (466) | -1.2% | 2.6% |
| Operating profit | 32,823 | 22.0% | 27,072 | 21.8% | 21.2% | 8,175 | 18.3% | 7,476 | 18.8% | 9.3% |
| Financial income | 5 | 0.0% | 2 | 0.0% | 150.0% | 4 | 0.0% | - | 0.0% | |
| Financial charges | (63) | 0.0% | (72) | -0.1% | -12.5% | (20) | 0.0% | (23) | -0.1% | -13.0% |
| Foreign exchange gains (losses) | 173 | 0.1% | 261 | 0.2% | -33.7% | 107 | 0.2% | 134 | 0.3% | -20.1% |
| Pre-tax result | 32,938 | 22.1% | 27,263 | 21.9% | 20.8% | 8,266 | 18.5% | 7,587 | 19.1% | 8.9% |
| Income taxes | (8,613) | -5.8% | (7,058) | -5.7% | 22.0% | (2,133) | -4.8% | (2,032) | -5.1% | 5.0% |
| Net profit for the period | 24,325 | 16.3% | 20,205 | 16.3% | 20.4% | 6,133 | 13.7% | 5,555 | 14.0% | 10.4% |
Comparative Consolidated Income Statement
Consolidated Financial Statements at September 30, 2022
Consolidated Statement of Comprehensive Income
| First nine months 2022 |
First nine months 2021 |
|
|---|---|---|
| (euro '000) | ||
| Revenue from contracts with customers Other revenues and income |
148,978 759 |
124,285 541 |
| Total Revenues and Income | 149,737 | 124,826 |
| Cost of goods and merchandise Change in inventories |
(65,085) 13,000 |
(42,898) 1,950 |
| Cost for services | (17,973) | (14,202) |
| Lease and rental costs | (171) | (134) |
| Personnel costs | (37,773) | (34,311) |
| Other operating costs | (1,202) | (1,164) |
| Increases in fixed assets for internal work | 1,329 | 1,624 |
| Write-down of receivables | (116) | (13) |
| Accruals to provisions for risks and charges | (23) | (107) |
| Gross operating profit | 41,723 | 35,571 |
| Depreciation of property, plant and equipment | (6,879) | (6,484) |
| Amortisation of intangible fixed assets | (602) | (617) |
| Depreciation of lease assets | (1,419) | (1,398) |
| Operating profit | 32,823 | 27,072 |
| Financial income | 5 | 2 |
| Financial charges | (63) | (72) |
| Foreign exchange gains (losses) | 173 | 261 |
| Pre-tax result | 32,938 | 27,263 |
| Income taxes | (8,613) | (7,058) |
| Net profit for the period | 24,325 | 20,205 |
| Elements that could be charged to the income statement | ||
| Conversion difference reserves | 518 | 1,088 |
| Comprehensive income | 24,843 | 21,293 |
| ASSETS | 09.30.2022 | 12.31.2021 |
|---|---|---|
| (euro '000) | ||
| NON-CURRENT ASSETS | ||
| Property, plant and equipment | 85,232 | 84,501 |
| Investment property | 781 | 813 |
| Intangible fixed assets | 4,427 | 4,476 |
| Goodwill | 4,608 | 4,608 |
| Lease assets | 5,076 | 5,960 |
| Other investments | 5 | 5 |
| Other non-current assets | 85 | 81 |
| Deferred tax assets | 3,385 | 3,057 |
| TOTAL NON-CURRENT ASSETS | 103,599 | 103,501 |
| CURRENT ASSETS | ||
| Inventories | 70,876 | 57,617 |
| Trade receivables | 30,953 | 28,164 |
| Tax receivables | 2,401 | 683 |
| Other receivables | 945 | 1,218 |
| Cash and cash equivalents | 26,105 | 46,636 |
| TOTAL CURRENT ASSETS | 131,280 | 134,318 |
| NON-CURRENT ASSETS HELD FOR DISPOSAL | - | - |
| TOTAL ASSETS | 234,879 | 237,819 |
Consolidated Statement of Financial Position – Assets
Consolidated Statement of Financial Position – Liabilities and
Shareholders' Equity
| LIABILITIES AND SHAREHOLDERS' EQUITY | 09.30.2022 | 12.31.2021 |
|---|---|---|
| (euro '000) | ||
| SHAREHOLDERS' EQUITY | ||
| Share capital | 8,840 | 8,840 |
| Reserves | 147,843 | 141,997 |
| Net profit for the period | 24,325 | 25,321 |
| TOTAL SHAREHOLDERS' EQUITY | 181,008 | 176,158 |
| NON-CURRENT LIABILITIES | ||
| Non-current financial liabilities | 3,414 | 4,279 |
| Employee Termination Indemnity and other personnel benefits | 2,062 | 1,989 |
| Provisions for risks and charges | 522 | 372 |
| Deferred tax liabilities | 3,475 | 3,371 |
| TOTAL NON-CURRENT LIABILITIES | 9,473 | 10,011 |
| CURRENT LIABILITIES | ||
| Current financial liabilities | 11,678 | 21,710 |
| Trade payables | 15,735 | 16,261 |
| Tax payables | 5,130 | 2,774 |
| Other payables | 11,855 | 10,905 |
| TOTAL CURRENT LIABILITIES | 44,398 | 51,650 |
| LIABILITIES ON ASSETS HELD FOR DISPOSAL | - | - |
| TOTAL LIABILITIES | 53,871 | 61,661 |
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | 234,879 | 237,819 |
Consolidated Cash Flow Statement
| First nine months |
First nine months |
|
|---|---|---|
| (euro '000) | 2022 | 2021 |
| A) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 46,636 | 37,688 |
| B) CASH FLOW FROM OPERATING ACTIVITIES | ||
| Net profit (loss) for the period | 24,325 | 20,205 |
| Amortisation/depreciation and write-downs | 8,900 | 8,499 |
| (Gains)/Losses on disposal of assets | (27) | 34 |
| Net change in Employee Termination Indemnity | 73 | (27) |
| Net change in provisions for risks and charges | 150 | 311 |
| Operating profit (loss) before changes in working capital | 33,421 | 29,022 |
| (Increase) Decrease in trade receivables | (2,789) | (4,091) |
| (Increase) Decrease in inventories | (13,259) | (2,815) |
| (Increase) Decrease in other receivables and deferred tax assets | (1,773) | (441) |
| Increase (Decrease) in trade payables | (960) | 1,118 |
| Increase (Decrease) in other payables, deferred tax liabilities and tax payables | 3,410 | 5,394 |
| Change in working capital | (15,371) | (835) |
| NET CASH FLOW GENERATED BY (USED IN) OPERATING ACTIVITIES | 18,050 | 28,187 |
| C) CASH FLOW FROM INVESTING ACTIVITIES | ||
| Investment in fixed assets: | ||
| - intangible | (554) | (699) |
| - tangible | (7,759) | (6,328) |
| Proceeds from disposal of tangible, intangible, available-for-sale fixed assets | ||
| - tangible | - | 13 |
| - intangible | 65 | 35 |
| Increase (Decrease) in trade payables for assets | 434 | 841 |
| NET CASH FLOW GENERATED BY (USED IN) INVESTMENT ACTIVITIES | (7,814) | (6,138) |
| D) CASH FLOW FROM FINANCING ACTIVITIES | ||
| (Increase) Decrease in other non-current assets | (4) | 490 |
| (Increase) Decrease in other non-current liabilities | - | (496) |
| (Increase) Decrease in bank debts | (10,000) | (101) |
| Payment of principal portion for lease payables | (1,427) | (1,392) |
| Change in reserves | 123 | 358 |
| Distribution of dividends | (20,116) | (15,068) |
| NET CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES | (31,424) | (16,209) |
| E) INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (B+C+D) | (21,188) | 5,840 |
| F) Foreign exchange conversion differences | 657 | 851 |
| G) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (A+E+F) | 26,105 | 44,379 |
| Of which: assets held for disposal | - | - |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 26,105 | 44,379 |
(continued)
(continued from previous page)
| First nine months |
First nine months |
|
|---|---|---|
| (euro '000) | 2022 | 2021 |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 26,105 | 44,379 |
| Current financial liabilities | (11,678) | (24,255) |
| Non-current financial liabilities | (3,414) | (4,837) |
| NET CONSOLIDATED FINANCIAL POSITION | 11,013 | 15,287 |
| BREAKDOWN OF CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | ||
|---|---|---|
| Cash | 10 | 10 |
| Bank deposits | 26,095 | 44,369 |
| 26,105 | 44,379 |
Statement of Changes in the Consolidated Shareholders' Equity
| (euro '000) | Balance at December 31, 2021 |
Allocation of profits: Reserves |
Allocation of profits: Dividends |
Stock option plan: IFRS2 measurement |
Other changes |
Comprehensive Income for the period |
Balance at September 30, 2022 |
|---|---|---|---|---|---|---|---|
| Share capital | 8,840 | 8,840 | |||||
| Share premium reserve | 12,245 | 12,245 | |||||
| Legal reserve | 1,768 | 1,768 | |||||
| Reserve for Treasury Shares | (4,489) | (4,489) | |||||
| Suspended-tax reserves | 585 | 585 | |||||
| Other suspended-tax reserves | 68 | 68 | |||||
| Other reserves | 25,894 | 1,832 | 27,726 | ||||
| Conversion differences | (988) | 518 | (470) | ||||
| Extraordinary reserve | 98,342 | 3,373 | 101,715 | ||||
| FTA of IAS/IFRS reserve | 3,715 | 3,715 | |||||
| Discounting of employee termination indemnities |
99 | 99 | |||||
| Merger differences | 4,397 | 4,397 | |||||
| Stock options reserve | 361 | 123 | 484 | ||||
| Retained earnings | - | - | |||||
| Net profit | 25,321 | (5,205) | (20,116) | 24,304 | 24,304 | ||
| Total Shareholders' Equity | 176,158 | - | (20,116) | 123 | - | 24,822 | 180,987 |
| (euro '000) | Balance at December 31, 2020 |
Allocation of profits: Reserves |
Allocation of profits: Dividends |
Stock option plan: IFRS2 measurement |
Other changes |
Comprehensive Income for the period |
Balance at September 30, 2021 |
|---|---|---|---|---|---|---|---|
| Share capital | 8,840 | 8,840 | |||||
| Share premium reserve | 12,245 | 12,245 | |||||
| Legal reserve | 1,768 | 1,768 | |||||
| Reserve for Treasury Shares | (4,897) | (4,897) | |||||
| Suspended-tax reserves | 585 | 585 | |||||
| Other suspended-tax reserves | 68 | 68 | |||||
| Other reserves | 22,912 | 2,771 | 142 | 38 | 25,863 | ||
| Conversion differences | (2,625) | 26 | 1,050 | (1,549) | |||
| Extraordinary reserve | 97,186 | 1,136 | 98,322 | ||||
| FTA of IAS/IFRS reserve | 3,715 | 3,715 | |||||
| Discounting of employee termination indemnities |
65 | 65 | |||||
| Merger differences | 4,397 | 4,397 | |||||
| Stock options reserve | 355 | 178 | 533 | ||||
| Retained earnings | - | - | |||||
| Net profit | 18,975 | (3,907) | (15,068) | 20,205 | 20,205 | ||
| Total Shareholders' Equity | 163,589 | - | (15,068) | 178 | 168 | 21,293 | 170,160 |
Notes to the accounts
Accounting principles, form and content of the Financial Statements,
estimates
The Interim Report on Operations of the Cembre Group at September 30, 2022 was prepared in compliance with article 2.2.3, paragraph 3 of the "Rules for Markets organised and managed by Borsa Italiana S.p.A." and aims to provide a general description of the financial position and the economic performance of the Company and its subsidiaries in the period, in addition to reporting important events occurred and operations carried out and their effect on the financial position of the Company and its subsidiaries.
All the information required by IAS 34 is not provided in this document.
The consolidation principles and measurement criteria adopted conform to the international accounting standards (IAS/IFRS) and are consistent with those adopted to draft the financial statements of the Group for the year ended as at December 31, 2021.
The Group's financial statements include those as at September 30, 2022 of Cembre S.p.A. (Parent Company) and the following companies:
| Share owned by the Group as at September 30, 2022 |
Share owned by the Group as at September 30, 2021 |
|
|---|---|---|
| Cembre Ltd. (UK) | 100% | 100% |
| Cembre S.a.r.l. (France) | 100% | 100% |
| Cembre España S.L.U. (Spain) | 100% | 100% |
| Cembre GmbH (Germany) | 100% | 100% |
| Cembre Inc. (USA) | 100% | 100% |
The Parent Company has control of the above companies pursuant to Article 2359 of the Italian Civil Code.
The criteria used in the preparation of the financial statements were applied consistently within the Group. Where necessary, financial data were adjusted and reclassified. In compliance with IAS 1, in the financial statements costs were classified by nature.
Amounts are expressed in thousands of Euro.
The Interim Report was prepared according to the "separation of periods method", based on which the reference period is considered an autonomous financial year. The income statement for the quarter thus reflects the income components relating to the period based on the accrual method.
Bonuses recognised to customers at the end of the period were estimated based on past sales and their expected future performance.
Translation of financial statements expressed in currencies other than the
euro
The functional and reporting currency of the Group is the euro.
Exchange rates applied in the translation of financial statements of subsidiaries are shown
in the table below (expressed in currency/€).
| Currency | Exchange rate at September 30, 2022 |
Average exchange rate 2022 |
|---|---|---|
| British pound | 0.8830 | 0.8472 |
| US Dollar | 0.9748 | 1.0638 |
Brescia, November 14, 2022
FOR THE BOARD OF DIRECTORS OF THE PARENT COMPANY CEMBRE S.P.A. Chair and Managing Director
Giovanni Rosani
DECLARATION
pursuant to art 154-bis, Paragraph 2 of Legislative Decree 58 dated Feb. 24, 1998 "Consolidated Law on financial intermediation regulations" and subsequent integrations and updatings
Re: 2022 third Quarter Interim Report
The undersigned,
Claudio Bornati, Manager responsible for preparing the Cembre S.p.A. financial reports
DECLARES
pursuant to Paragraph 2 of Article 154-bis of the Consolidated Law on Finance, that the financial disclosure contained in the 2022 third Quarter Interim Report corresponds to the document results, books and accounting records.
Brescia, November 14, 2022
Signed by: Claudio Bornati Manager in charge of drafting the accounts of Cembre S.p.A.
CEMBRE SpA
Via Serenissima, 9 • 25135 Brescia ITALY Ph +39 030 3692.1 • Fax +39 030 3365766 www.cembre.com • [email protected]