Interim / Quarterly Report • Nov 12, 2021
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
INTERIM REPORT ON OPERATIONS AT 30 SEPTEMBER 2021
Report on Operations
Consolidated Statement of Financial Position Consolidated Income Statement Consolidated Statement of Comprehensive Income Consolidated Statement of Changes in Equity Consolidated Cash Flow Statement Notes to the Consolidated Financial Statements
Statement as of art.154-bis, clauses 2, D.lgs 24.02.1998 n.58
| CHAIRMAN | MR | FILIPPO CASADIO |
|---|---|---|
| EXECUTIVE DIRECTOR | MR | FRANCESCO GANDOLFI COLLEONI |
| NON-EXECUTIVE DIRECTOR | MR | GIANFRANCO SEPRIANO |
| INDEPENDENT DIRECTOR | MS | FRANCESCA PISCHEDDA |
| NON-EXECUTIVE DIRECTOR | MR | ORFEO DALLAGO |
| INDEPENDENT DIRECTOR | MS | GIGLIOLA DI CHIARA |
| CHAIRMAN | MR | FABIO SENESE |
|---|---|---|
| STANDING STATUTORY AUDITOR | MR | ADALBERTO COSTANTINI |
| STANDING STATUTORY AUDITOR | MS | DONATELLA VITANZA |
| SUBSTITUTE STATUTORY AUDITOR | MR | GIANFRANCO ZAPPI |
| SUBSTITUTE STATUTORY AUDITOR | MS | CLAUDIA MARESCA |
Deloitte & Touche SpA
MS GIGLIOLA DI CHIARA MR GIANFRANCO SEPRIANO MS FRANCESCA PISCHEDDA
MS FRANCESCA PISCHEDDA MR GIANFRANCO SEPRIANO MS GIGLIOLA DI CHIARA
MR FABRIZIO BIANCHIMANI
MR FRANCESCO BASSI MR GABRIELE FANTI MR GIANLUCA PIFFANELLI
The consolidated financial statements of IRCE Group (hereinafter also the "Group") for the first nine months of 2021 (hereinafter also the "Group") closed with a profit of € 8.88 million.
Consolidated turnover was € 341.13 million, up 65.6% compared to € 205.95 million in the first nine months of 2020, thanks to the increase in sales volumes and the price of copper (LME average price in euros for the first nine months of 2021 +48.24% on the same period of 2020).
In the first nine months, both business areas, winding wires and energy cable, confirm the recovery of demand that has further strengthened in the last quarter, bringing sales volumes to pre-covid levels.
Since the beginning of the year, we have recorded a strong and continuous increase in the cost of raw materials, which to date shows no slowing down signals. Starting from the third quarter, the marked increase in the cost of electricity has been also added. To limit the negative impact on results, we started to pass the cost increases to the market.
The turnover without metal1 increased by 44.6%, in detail the winding wire sector grew by 37.9%, and the cable sector recorded a growth of 66.5%.
| Consolidated turnover without metal (€/million) |
9 months 2021 | 9 months 2019 | Change | |||
|---|---|---|---|---|---|---|
| Value | % | Value | % | Value | % | |
| Winding wires Cables |
51.01 18.65 |
73.2% 26.8% |
36.98 11.20 |
76.7% 23.3% |
14.03 7.45 |
37.9% 66.5% |
| Total | 69.66 | 100.0% | 48.18 | 100.0% | 21.48 | 44.6% |
The following table shows the changes in results compared to the first nine months of last year, including adjusted EBITDA and EBIT.
| Consolidated income statement data (€/million) |
9 months 2021 | 9 months 2020 | Change |
|---|---|---|---|
| Sales2 | 341.13 | 205.95 | 135.18 |
| EBITDA3 | 21.73 | 6.16 | 15.57 |
| EBIT | 14.29 | (0.24) | 14.53 |
| Result before taxes | 13.15 | 1.41 | 11.74 |
| Net result | 8.88 | 0.65 | 8.23 |
| EBITDA adjusted4 | 20.59 | 7.35 | 13.24 |
| EBIT adjusted4 | 13.15 | 0.95 | 12.20 |
1 Il fatturato senza metallo corrisponde al fatturato complessivo dedotta la componente metallo.
2 The item "Sales" represents "Sales Revenues" as stated on the consolidated income statement.
3 EBITDA is a performance indicator used by Group Management to evaluate its operational performance and is not identified as an accounting measure under IFRS, it is calculated by adding to the EBIT, amortizations, provisions and depreciations.
4Adjusted EBITDA and EBIT are respectively calculated as the sum of EBITDA and EBIT and the income/charges from operations on copper and electricity derivatives transactions (€ -1.14 million in nine months 2021 and € +1.19 million in nine months 2020). These indicators are used by the Management of the Group in order to monitor and assess the operational performance of the Group and are not identified as accounting items within IFRS. Given that the composition of these measures is not regulated by the reference accounting standards, the criterion used by the Group could potentially not be consistent with that adopted by others and therefore not be comparable.
| Consolidated statement of financial position data (€/million) |
As of 30.09.2021 | As of 31.12.2020 | Change |
|---|---|---|---|
| Net invested capital | 196.54 | 162.36 | 34.18 |
| Shareholders' Equity | 131.57 | 122.62 | 8.95 |
| Net financial debt5 | 64.97 | 39.74 | 25.23 |
Net financial debt at 30 September 2021 was € 64.97 million, up from € 39.74 million at 31 December 2020, but down from € 72.75 million at 30 June 2021, consistently with changes in working capital.
The Group's investments, in first nine months of 2021, were € 3.11 million.
With reference to the upcoming months, we foresee demand to stabilize at the good levels achieved, and we expect positive results also in the last quarter, despite the increase in raw material and electricity costs.
Imola, 12th November 2021
5 Net financial debt is measured as the sum of short-term and long-term financial liabilities minus cash and financial assets, note no. 15. It should be noted that the methods for measuring net financial debt comply with the methods for measuring the Net Financial Position defined by Consob Resolution no. 6064293 of 28 July 2006 and CESR recommendation of 10 February 2005.
| 2021 | 2020 | ||
|---|---|---|---|
| (Unit of Euro) | Notes | 30 September | 31 December |
| ASSETS | |||
| NON CURRENT ASSETS | |||
| Goodwill and Other intangible assets | 1 | 84,009 | 133,008 |
| Property, plant and machinery | 2 | 36,802,600 | 40,862,438 |
| Equipments and other tangible assets | 2 | 1,388,858 | 1,542,621 |
| Assets under constructions and advances | 2 | 2,765,344 | 971,478 |
| Investments | 3 | 107,926 | 102,137 |
| Non current financial assets | 3 | 5,300 | 124,882 |
| Deferred tax assets | 4 | 1,432,213 | 1,386,848 |
| NON CURRENT ASSETS | 42,586,250 | 45,123,412 | |
| CURRENT ASSETS | |||
| Inventories | 5 | 99,951,135 | 76,230,890 |
| Trade receivables | 6 | 98,817,103 | 73,906,499 |
| Tax receivables | 7 | 11,407 | 7,236 |
| Other current assets | 8 | 1,739,729 | 1,935,970 |
| Current financial assets | 9 | 397,186 | 1,903,141 |
| Cash and cash equivalent | 10 | 4,751,510 | 10,259,995 |
| CURRENT ASSETS | 205,668,070 | 164,243,731 | |
| TOTAL ASSETS | 248,254,320 | 209,367,143 |
| 2021 | 2020 | ||
|---|---|---|---|
| (Unit of Euro) | Notes | 30 September | 31 December |
| EQUITY AND LIABILITIES | |||
| SHAREHOLDERS' EQUITY | |||
| Share capital | 11 | 13,802,323 | 13,821,563 |
| Reserves | 11 | 109,190,932 | 106,384,781 |
| Profit (loss) for the period | 11 | 8,879,927 | 2,725,715 |
| Shareholders' equity attributable to shareholders of Parent company |
131,873,182 | 122,932,059 | |
| Shareholders equity attributable to Minority interests | 11 | (302,784) | (308,043) |
| TOTAL SHAREHOLDERS' EQUITY | 131,570,398 | 122,624,016 | |
| NON CURRENT LIABILITIES | |||
| Non current financial liabilities | 12 | 24,661,407 | 21,311,962 |
| Deferred tax liabilities | 4 | 106,024 | 181,882 |
| Non current provisions for risks and charges | 13 | 796,083 | 309,344 |
| Non current provisions for post employment obligation |
14 | 4,679,511 | 4,990,269 |
| NON CURRENT LIABILITIES | 30,243,025 | 26,793,457 | |
| CURRENT LIABILITIES | |||
| Current financial liabilities | 15 | 45,452,543 | 30,594,634 |
| Trade payables | 16 | 28,798,142 | 21,200,554 |
| Current tax payables | 17 | 2,704,855 | 594,843 |
| (of which related parties) | 1,808,226 | 225,605 | |
| Social security contributions | 1,674,462 | 1,950,195 | |
| Other current liabilities | 18 | 7,571,326 | 5,414,449 |
| Current provisions for risks and charges | 13 | 239,569 | 194,995 |
| CURRENT LIABILITIES | 86,440,897 | 59,949,670 | |
| SHAREHOLDERS' EQUITY AND LIABILITIES | 248,254,320 | 209,367,143 |
| (Unit of Euro) | Notes | 2021 30 September |
2020 30 September |
|---|---|---|---|
| Sales revenues | 19 | 341,125,397 | 205,953,771 |
| Other revenues and income | 416,038 | 614,007 | |
| TOTAL REVENUES | 341,541,435 | 206,567,778 | |
| Raw materials and consumables Change in inventories of work in progress and finished |
20 | (286,946,159) | (160,616,684) |
| goods | 15,049,642 | (1,001,820) | |
| Cost for services | 21 | (24,238,246) | (16,934,989) |
| Personnel costs | 22 | (22,603,011) | (20,879,212) |
| Amortization /depreciation/write off tangible and intagible assets |
23 | (5,918,886) | (5,746,961) |
| Provision and write downs | 24 | (1,517,618) | (643,391) |
| Other operating costs | 25 | (1,078,319) | (979,473) |
| EBIT | 14,288,838 | (234,752) | |
| Financial income / (charges) | 26 | (1,142,808) | 1,641,620 |
| RESULT BEFORE TAX | 13,146,030 | 1,406,868 | |
| Income taxes | 27 | (4,260,844) | (717,388) |
| NET RESULT FOR THE PERIOD | 8,885,186 | 689,480 | |
| Net result for the period attributable to non-controlling interests |
5,259 | 39,114 | |
| Net result for the period attributable to the parent company |
8,879,927 | 650,366 |
| - basic EPS for the period attributable to shareholders of the parent company |
28 | 0.3345 | 0.0245 |
|---|---|---|---|
| - diluted EPS for the period attributable to shareholders of the parent company |
28 | 0.3345 | 0.0245 |
The effects of related party transactions on the consolidated income statement are reported in Note 29 "Related party disclosures".
| (Thousand of Euro) | Notes | 2021 30 September |
2020 30 September |
|---|---|---|---|
| Net result for the period | 8,885 | 689 | |
| Translation difference on financial statements of foreign companies |
11 | 807 | (12,825) |
| Total items that will be reclassified to net result | 807 | (12,825) | |
| Actuarial gain / (losses) IAS 19 | 14 | 201 | 53 |
| Tax effect | (41) | (10) | |
| Total IAS 19 reserve variance | 160 | 43 | |
| Total items that will not be reclassified to net result |
160 | 43 | |
| Total comprehensive income for the period | 9,852 | (12,093) | |
| Attributable to shareholders of Parent company | 9,847 | (12,132) | |
| Attributable to Minority interest | 5 | 39 |
| Other reserves | Retained earnings | Equity attributable |
Equity | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Thousand of Euro) |
Share capital |
Share premium reserve |
Other reserves |
Legal reserve |
IAS 19 reserve |
Retained earnings |
Translation reserve |
Result for the period |
to shareholders of parent company |
attributable to minority interest |
Total shareholders' equity |
| Balance as of 31 December 2019 |
13,827 | 40,571 | 45,923 | 2,925 | (1,196) | 50,746 | (22,894) | 1,943 | 131,845 | (344) | 131,501 |
| Sell / purchase own shares |
(5) | (9) | (14) | (14) | |||||||
| Profit allocation | 1,943 | (1,943) | - | - | |||||||
| Other | |||||||||||
| comprehensive income for the period Result for the |
43 | (12,825) | (12,782) | (12,782) | |||||||
| period | 650 | 650 | 39 | 689 | |||||||
| Total | |||||||||||
| comprehensive income for the period |
- | - | - | - | 43 | - | (12,825) | 650 | (12,132) | 39 | (12,093) |
| Balance as of 30 September 2020 |
13,822 | 40,562 | 45,923 | 2,925 | (1,153) | 52,689 | (35,719) | 650 | 119,699 | (305) | 119,394 |
| Balance as of 31 December 2020 |
13,822 | 40,562 | 45,923 | 2,925 | (1,212) | 52,689 | (34,502) | 2,726 | 122,933 | (308) | 122,625 |
| Result for previous period |
2,726 | (2,726) | - | - | |||||||
| Dividends | (797) | (797) | (797) | ||||||||
| Sell / purchase | |||||||||||
| own shares Other comprehensive |
(19) | (90) | (109) | (109) | |||||||
| income for the period |
160 | 807 | 967 | 967 | |||||||
| Result for the period |
8,880 | 8,880 | 5 | 8,885 | |||||||
| Total comprehensive income for the period |
- | - | - | - | 160 | - | 807 | 8,880 | 9,847 | 5 | 9,852 |
| Balance as of | |||||||||||
| 30 September 2021 |
13,803 | 40,472 | 45,923 | 2,925 | (1,052) | 54,618 | (33,695) | 8,880 | 131,873 | (303) | 131,570 |
With regard to the items of consolidated shareholders' equity, reference should be made to note 11.
| 2021 | 2020 | ||
|---|---|---|---|
| (Thousand of Euro) | Notes | 30 September | 30 September |
| OPERATING ACTIVITIES | |||
| Result of the period (Group and Minorities) | 8,885 | 689 | |
| Adjustments for: | |||
| Deprecitation / Amortization | 23 | 5,919 | 5,747 |
| Net change in deferred tax (assets) / liabilities | (162) | (110) | |
| Capital (gains) / losses from disposal of fixed assets | (7) | - | |
| Losses / (gains) on unrealised exchange rate differences Provisions for risks |
24 | (395) 500 |
747 320 |
| Income taxes | 27 | 4,423 | 828 |
| Financial (income) / expenses | 1,193 | (1,282) | |
| Operating result before changes in working capital | 20,356 | 6,939 | |
| Income taxes paid | (862) | (329) | |
| Financial charges paid | (2,931) | (623) | |
| Financial income collected | 1,738 | 1,905 | |
| Decrease / (Increase) in inventories | (23,368) | 4,431 | |
| Change in trade receivables | (24,521) | (14,544) | |
| Change in trade payables | 7,584 | 7,532 | |
| Net changes in current other assets and liabilities | (728) | 1,259 | |
| Net changes in current other assets and liabilities - related | 1,654 | - | |
| parties Net changes in non current other assets and liabilities |
(121) | (572) | |
| CASH FLOW FROM OPERATING ACTIVITIES | (21,199) | 5,998 | |
| INVESTING ACTIVITIES | |||
| Investments in intangible assets | 2 | (23) | (4) |
| Investments in tangible assets | 1 | (3,090) | (1,238) |
| Investments in subsidiaries, associates, other entities | (1) | ||
| Disposals of tangible and intangible assets | 12 | ||
| CASH FLOW FROM INVESTING ACTIVITIES | (3,102) | (1,242) | |
| FINANCING ACTIVITIES | |||
| Repayments of loans | (6,572) | (1,950) | |
| Obtainment of loans | 10,000 | 15,498 | |
| Net changes of current financial liabilities Net changes of current financial assets |
14,756 1,347 |
(18,248) (2,307) |
|
| Other effetcs on shareholders' equity | - | - | |
| Dividends paid to shareholders | (797) | - | |
| Sell/(purchase) of own shares | (108) | (14) | |
| CASH LOW FROM FINANCING ACTIVITIES | 18,626 | (7,021) | |
| NET CASH FLOW FROM THE PERIOD | (5,675) | (2,265) | |
| CASH BALANCE AT THE BEGINNING OF THE PERIOD | 10 | 10,260 | 8,632 |
| Exchange rate differences | 167 | (587) | |
| Net cash flow from the period | (5,676) | (2,266) | |
| CASH BALANCE AT THE END OF THE PERIOD | 10 | 4,752 | 5,778 |
The Interim report on operations of IRCE S.p.A and its subsidiaries (hereafter referred to as "IRCE Group" or "Group") as of 30 September 2021 was approved by the Board of Directors of IRCE SpA (hereafter also referred to as the "Company" or the "Parent Company") on 12 November 2021.
IRCE Group owns 9 manufacturing plants and is one of the major players in the European winding wire industry, as well as in the Italian electrical cable sector.
Italian plants are located in the towns of Imola (Bologna), Guglionesi (Campobasso), Umbertide (Perugia) and Miradolo Terme (Pavia), while foreign operations are carried out by Smit Draad Nijmegen BV in Nijmegen (NL), FD Sims Ltd in Blackburn (UK), IRCE Ltda in Joinville (SC – Brazil), Stable Magnet Wire P.Ltd in Kochi (Kerala – India) and Isodra GmbH in Kierspe (D).
The distribution network consists of agents and the following commercial subsidiaries: Isomet AG in Switzerland, DMG GmbH in Germany, Isolveco Srl in liquidation and Isolveco 2 Srl in Italy, Irce S.L. in Spain, and IRCE SP.ZO.O in Poland.
Finally, have been recently established Irce Electromagnetic Wire (Jiangsu) Co. Ltd, with the headquarter in Haian (China) and Irce S.r.o. with the headquarter in Ostrawa (Rep. Ceca), and they are not c urrently operating.
The Interim report on operations has been prepared in accordance with IAS 34 "Interim Financial Reporting", pursuant to the provisions for the condensed interim financial statements, and based on Article 154 ter of the Consolidated Financial Act. The Half-Yearly Financial Report does not therefore include all the information required for preparing the annual financial statements and should be read in conjunction with the consolidated financial statements for the year ended 31 December 2020.
The Interim report on operations is drafted in euro and all values reported in the notes are stated in thousands of euro, unless specified otherwise.
The financial statements have been prepared in accordance with the provisions of IAS 1; in particular:
The Directors have assessed the adoption of the going concern assumption in the preparation of the Interim report on operations, concluding that this assumption is appropriate as there is no doubt about the company's ability to continue as a going concern.
The accounting standards adopted to prepare the Interim report on operations as of 30 September 2021 are the same as those used to prepare the consolidated financial statements as of 31 December 2020 to which reference should be made for further details, except for the following.
It should be noted that, for a better representation of the financial statements, the "Share capital", equal to €/000 14.627, has been shown net of the "Reserve for own shares", equal to €/000 805, while at 31 December 2020 the latter item was included among the "Reserves". The comparative consolidated statements of financial position have been adjusted accordingly.
The following accounting standards, amendments and IFRS interpretations were applied for the first time by the Group from 1 January 2021:
| Accounting standard / Amendment / IFRS Interpretation |
Issuing date | Effective date | Endorsement date |
|---|---|---|---|
| Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 e IFRS 16 Interest Rate Banchmark Reform - Phase 2 |
27 August 2020 | 1 January 2021 | 13 January 2021 |
| Amendments to IFRS 4 Insurance Contracts - deferral of IFRS 9 |
25 June 2020 | 1 January 2021 | 15 December 2020 |
| Amendments to IFRS 16 Leases: Covid 19 Related Rent Concessions beyond 30 June 2021 |
31 March 2021 | 1 January 2021 | 31 August 2021 |
The adoption of these amendments did not have any impact on the Group consolidated financial statements.
| Accounting standard / Amendment / IFRS Interpretation |
Issuing date | Effective date | Endorsement date |
|---|---|---|---|
| Amendments to IFRS 3 Business Combinations, IAS 16 Property, Plant and Equipment , IAS 37 Provisions, Contingent Liabilities and Contingent Assets |
14 May 2020 | 1 January 2022 | 28 June 2021 |
| Annual Improvements 2018-2020 to IFRS 1, IFRS 9, IAS 41, IFRS 16 |
14 May 2020 | 1 January 2022 | 28 June 2021 |
The Directors do not expect a significant impact on the Group's consolidated annual financial statements from the adoption of said Accounting standards, Amendments and Interpretations.
Furthermore, as at the reporting date of this document, the European Union competent bodies have not yet completed the approval process required for the adoption of the following accounting standards and amendments:
| Accounting standard / Amendment / IFRS Interpretation |
Issuing date | Effective date | Expected endorsement date |
|---|---|---|---|
| IFRS 17 Insurance Contracts | 18 May 2017 | 1 January 2023 | Undetermined |
| Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current and Classification of Liabilities as Current or Non-current |
23 January 2020 e 15 July 2020 |
1 January 2023 | Undetermined |
| Amendments to IAS 1 Presentation of Financial Statements and IFRS Practice Statement 2: Disclosure of Accounting Estimates |
12 February 2021 |
1 January 2023 | Undetermined |
| Amendments to IAS 8 Accounting policies, Changes in Accounting Estimates and Errors: Definition of Accounting Estimates |
12 February 2021 |
1 January 2023 | Undetermined |
| Amendments to IAS 12 Income Taxes: Deferred Tax related to Assets and Liabilities arising from a Single Transaction |
7 May 2021 | 1 January 2023 | Undetermined |
The Directors do not expect a significant impact on the Group's consolidated annual financial statements from the adoption of said Accounting standards, Amendments and Interpretations.
The drafting of the condensed consolidated half-yearly financial statements pursuant to IFRSs requires to make estimates and assumptions which affect the amounts of the assets and liabilities recognised in the financial statements as well as the disclosure related to contingent assets and liabilities at the reporting date. The final results could differ from these estimates. Estimates are mainly used to recognise the provisions for bad debt, realisable value, inventory obsolescence, depreciation and amortisation, impairment of assets, employee benefits, and taxes. The estimates and assumptions are reviewed periodically and the effects of each change are reflected in the income statement.
The following table shows the list of companies included in the scope of consolidation as of 30 September 2021:
| Company | % of | Registered | Share capital | Consolidatio | |
|---|---|---|---|---|---|
| investment | office | n | |||
| Isomet AG | 100% | Switzerland | CHF | 1,000,000 | line by line |
| Smit Draad Nijmegen BV | 100% | Netherlands | € | 1,165,761 | line by line |
| FD Sims Ltd | 100% | UK | £ | 15,000,000 | line by line |
| Isolveco Srl in liquidation | 75% | Italy | € | 46,440 | line by line |
| DMG GmbH | 100% | Germany | € | 255,646 | line by line |
| IRCE S.L. | 100% | Spain | € | 150,000 | line by line |
| IRCE Ltda | 100% | Brazil | BRL | 157,894,223 | line by line |
| ISODRA GmbH | 100% | Germany | € | 25,000 | line by line |
| Stable Magnet Wire P.Ltd. | 100% | India | INR | 165,189,860 | line by line |
| IRCE SP.ZO.O | 100% | Poland | PLN | 200,000 | line by line |
| Isolveco 2 S.R.L. | 100% | Italy | € | 10,000 | line by line |
| Irce Electromagnetic Wire | 100% | China | CNY | 15,209.587 | line by line |
| (Jiangsu) Co. Ltd | |||||
| Irce S.r.o. | 100% | Czech | CZK | 3.300.000 | line by line |
| Republic |
In the first quarter of 2021, the company IRCE s.r.o, wholly owned by the Parent Company IRCE Spa, was established in the Czech Republic.
The main exchange rates used to convert the figures of foreign countries into euros in the current and previous comparative periods were as follows:
| 30 September 21 | 31 December 20 | 30 September 20 | |||||
|---|---|---|---|---|---|---|---|
| Currency | Average | Spot | Average | Spot | Average | Spot | |
| GBP | 0.8640 | 0.8608 | 0.8892 | 0.8990 | 0.8845 | 0.9124 | |
| CHF | 1.0904 | 1.0830 | 1.0703 | 1.0802 | 1.0678 | 1.0804 | |
| BRL | 6.3816 | 6.2684 | 5.8898 | 6.3735 | 5.7072 | 6.6308 | |
| INR | 88.0445 | 85.9834 | 84.5790 | 89.6605 | 83.4336 | 86.2990 | |
| CNY | 7.7398 | 7.4841 | 7.8707 | 8.0225 | 7.8613 | 7.9720 | |
| PLN | 4.5467 | 4.6325 | 4.4431 | 4.5597 | 4.4226 | 4.5462 | |
| CZK | 25.3960 | 25.4950 | - | - | - | - |
IFRS 8 defines an operating segment as follows. An operating segment is a component of an entity: a) that engages in business activities from which it may earn revenues and incur expenses (including revenues and expenses relating to transactions with other components of the same entity);
b) whose operating results are reviewed regularly by the entity's chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance; and c) for which discrete financial information is available.
Strategic decisions, including the allocation of financial resources, are the responsibility of the Chairman of the Board of Directors of the Parent Company as well as the Parent Company's General Manager—the top operational decision-making level.
At least on a quarterly basis, the General Manager assesses and monitors the Group's performance by geographic area of production of operating results.
In accordance with IFRS 8, the companies of the IRCE Group were grouped in the following 3 operating segments, considering their similar economic characteristics:
Below is the income statement as at 30 September 2021 broken down by operating segments of the Irce Group as well as the balance sheet balances of intangible and tangible fixed assets at the same date:
| (Thousand of Euro) | Italy | UE Extra UE |
Consolidation entries |
Irce Group |
|
|---|---|---|---|---|---|
| Current period | |||||
| Sales revenues | 230,437 | 28,355 | 94,075 | (11,742) | 341,125 |
| Ebitda | 14,196 | (718) | 8,266 | (19) | 21,725 |
| Ebit | 9,664 | (1,315) | 5,958 | (19) | 14,289 |
| Financial income / (charges) | (1,143) | ||||
| Income taxes | (4,261) | ||||
| Net result for the period | 8,885 | ||||
| Intangible assets | 48 | 36 | 84 | ||
| Tangible assets | 21,016 | 5,566 | 14,374 | 40,957 |
The Group uses the following types of derivative instruments:
Derivative instruments related to copper forward purchase and sale transactions with maturity after 30 September 2021. The Group entered into sale contracts to hedge against price decreases relating to the availability of raw materials, and purchase contracts to prevent price increases relating to sale commitments with fixed copper values. The fair value of copper forward contracts outstanding at the reporting date is determined on the basis of forward prices of copper with reference to the maturity dates of contracts outstanding at the reporting date. These transactions do not qualify as hedging instruments for the purposes of hedge accounting and, therefore, they affected the result for the period.
Below is a summary of cooper commodity derivative contracts for forward sales and purchases, outstanding as of 30 September 2021:
| Net notional amount - tonnes Measurement unit of the |
Result with fair value measurement as of 30/09/2021 | |||||
|---|---|---|---|---|---|---|
| notional amount | Assets | Liabilities | Assets - €/000 | Liabilities - €/000 | Net carrying amount - €/000 |
| Current assets and liabilities | |||||
|---|---|---|---|---|---|
| Tonnes | (925) | 1,800 | 412 | (358) | 54 |
| Total | 412 | (358) | 54 |
Derivative instruments related to USD and GBP forward purchase and sale transactions with maturity after 30 September 2021. These transactions do not qualify as hedging instruments for the purposes of cash flow hedge accounting and, therefore, they affected the result for the period.
Below is a summary of the currency derivative contracts for forward sales and purchases, outstanding as of 30 September 2021:
| Net notional | Result with fair value measurement as of 30/09/2021 | ||||||
|---|---|---|---|---|---|---|---|
| Measurement unit of the notional amount |
Assets/ 000 |
amount - currency Liabilities /000 |
Assets - €/000 | Liabilities - €/000 | Net carrying amount - €/000 |
||
| Current assets and liabilities | |||||||
| USD | 1,440 | 1,000 | 26 | (23) | 3 | ||
| GBP | 6,000 | (395) | (395) | ||||
| Total | 26 | (418) | (392) |
Derivative instruments related to electricity purchase obligations with a maturity date after 30 September 2021. These transactions do not qualify as hedging instruments for the purposes of cash flow hedge accounting.
Below is a summary of the electricity derivative contracts for forward purchases and sales, outstanding as of 30 September 2021:
| Measurement unit of the notional amount |
Net notional amount - MWh |
Result with fair value measurement as of 30/09/2021 |
||||
|---|---|---|---|---|---|---|
| Liabilities - | Net carrying | |||||
| Assets | Liabilities | €/000 | amount - €/000 | |||
| Current assets and liabilities | €/000 | |||||
| MWh | 1,276 | 198 | 198 | |||
| Total | 198 | 198 |
This item refers to intangible assets from which future economic benefits are expected. The changes in their net carrying amount are shown below:
| (Thousand of Euro) | Patents and intellectual property rights |
Licenses, trademarks, similar rights and multi year charges |
Total |
|---|---|---|---|
| Opening balance current period | 41 | 92 | 133 |
| Changes - current period | |||
| Purchases | 18 | 4 | 23 |
| Amortization | (22) | (50) | (72) |
| Exchange rate differences | - | - | - |
| Closing balance current period | 37 | 47 | 84 |
It should be noted that research costs are incurred periodically and, in the absence of the conditions required by IAS 38 for their possible capitalisation, they are recognised in the income statement.
| €/000 | Land | Buildings | Plant and machinery |
Industrial and commercial equipment |
Other assets |
Assets under construction and advances |
Total |
|---|---|---|---|---|---|---|---|
| Opening balance current period |
12,825 | 12,337 | 15,701 | 984 | 559 | 971 | 43,377 |
| Investments | - | 8 | 775 | 285 | 82 | 1,940 | 3,090 |
| Amortization | (21) | (849) | (4,307) | (338) | (184) | - | (5,699) |
| Riclassifications | - | - | - | 79 | (75) | (4) | - |
| Write-downs | - | - | - | - | - | (147) | (147) |
| Disposals - Historical cost | - | - | - | - | (56) | - | (56) |
| Disposals - Depreciation Fund. |
- | - | - | - | 51 | - | 51 |
| Effect of exchange rates | 123 | 122 | 89 | - | 2 | 5 | 341 |
| Closing balance current period |
12,927 | 11,618 | 12,258 | 1,010 | 379 | 2,765 | 40,957 |
Investments of the Group in the nine months of 2021, not including Right-of-use assets, amounted to € 3.09 million and mainly related to machinery of IRCE S.p.A. and the Brazilian subsidiary IRCE Ltda.
It should be noted that the closing balance as at 30 June 2021, equal to € 40.96 million, includes Right-of-use assets for € 1.8 million. In particular, Land includes the investment for € 1.3 million made by the Chinese subsidiary to acquire the 50-year concession for the land on which the production site will be built.
The "Write down" of the period, equal to € 0.15 million, refers to plant and machinery under construction of the Parent Company and the Indian subsidiary.
The items "Investments" and "Non-current financial assets" are broken down as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Investments in other entities | 108 | 102 |
| Non current financial assets | 5 | 125 |
| Total investments and non current financial assets | 113 | 227 |
The item "equity investments in other companies" refers to a shareholding held in the Indian subsidiary Stable Magnet Wire P. Ltd in a non-operational company.
An analysis of deferred tax assets and liabilities is shown below:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Deferred tax assets | 1,432 | 1,387 |
| Deferred tax liabilities | (106) | (182) |
| Total deferred tax | 1,326 | 1,205 |
Deferred tax assets were recorded in connection with temporary differences between the carrying values of assets and liabilities for accounting purposes and their corresponding values for tax purposes and to the extent that the existence of adequate future tax profit which can allow the use of these differences is deemed probable.
It should be noted that deferred tax assets are offset against related deferred tax liabilities within the same tax jurisdiction.
Inventories are not pledged nor used as collateral. Inventories are broken down as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Raw materials, ancillary and consumables | 35,856 | 27,179 |
| Work in progress and semi-finished goods | 20,576 | 10,893 |
| Finished products and goods | 47,647 | 41,835 |
| Provision for write down of raw material | (3,084) | (2,865) |
| Provision for write down of finished products and goods | (1,044) | (811) |
| Total inventories | 99,951 | 76,231 |
The significant change in the period is due to the increase in volumes in stock and in the price of the raw material. In fact, the closing price of copper at 31 December 2020 in the LME market was 6.31 €/kg while the average quotation of the first 9 months was €/kg 7.68.
The table below shows the changes in the provision for write-down of inventories in the first half of 2021:
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Exchange rate differences |
Closing balance |
|---|---|---|---|---|---|
| Provision for write down of raw materials |
(2,865) | (238) | 22 | (3) | (3,084) |
| Provision for write down of finished goods |
(811) | (290) | 62 | (5) | (1,044) |
| Total | (3,676) | (528) | 84 | (8) | (4,128) |
The provision for write-down of raw materials corresponds to the amount deemed necessary to cover the risks of obsolescence, mainly of packaging, whilst the provision for write-down of finished products and goods is set aside against slow-moving or non-moving finished products and to align their value to their estimated realisable value.
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Current trade receivables | 100,509 | 74,766 |
| Current bad debt provision | (1,692) | (859) |
| Total trade receivables | 98,817 | 73,907 |
The balance of receivables due from customers is entirely composed of receivables due within the next 12 months.
The increase of trade receivables is substantially attributable to the raise of Group's turnover compared to the last quarter of 2020.
The table below shows the changes in the bad debt provision during the first nine months of 2021:
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Exchange rate differences |
Closing balance |
|---|---|---|---|---|---|
| Bad debt provision | (859) | (990) | 165 | (8) | (1,692) |
The increase in the Bad debt provision is mainly due to the updated estimation of "expected losses", as the possible renewal of the insurance policy on trade receivables expired at the beginning of the year is still being assessed.
This item, amounting to €/000 11, refers to tax advances already paid partially offset by current tax payables.
The item is detailed as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Accrued income and prepaid expenses | 116 | 63 |
| Social securities receivables | 19 | 19 |
| Other current assets | 658 | 1,126 |
| VAT receivables | 947 | 728 |
| Total receivables due from others | 1,740 | 1,936 |
The increase in "Accrued income and prepaid expenses" is due to services pertaining to the entire year invoiced at beginning of the period.
"Other current assets" mainly refers to deposits paid and insurance reimbursements.
The increase in "VAT receivables" is manily attributable to the Brazilian subsidiary, only partially offset by the decrease of the VAT balance of the Parent Company. It should be reminded that the VAT receivable
is offset within the same tax jurisdiction if, and only if, the entity has the right to offset the recognised amounts and intends to settle on a net basis.
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Mark to market gains derivatives on metal | 54 | 572 |
| Guarantee deposits | 7 | 1,293 |
| Mark to market gains derivatives exchange rate | 3 | - |
| Mark to market gains derivatives electricity | 198 | 38 |
| Other current financial assets | 135 | - |
| Total other current financial assets | 397 | 1,903 |
The items "Mark to market gains derivatives on metal", and "Mark to market derivatives exchange rate" and "Mark to market gains derivatives electricity" refer to the Mark to Market (Fair Value) measurement of copper, foreign exchange rate and energy outstanding as of 30/09/2021 of the Parent Company IRCE SpA.
The change of item "Guarantee deposits" is due to the repayment of the margin calls ("hedging requests") deposited with the brokers for copper forward transactions on the LME (London Metal Exchange).
The item "Other current financial assets" includes the "TEE" energy efficiency certificates held by the Parent Company, classified as at 31 December 2020 among the "Other non-current financial assets".
This item includes bank deposits, cash in hand and valuables.
| (Thousand of Euro) | 2021 30 September |
2020 31 December |
|---|---|---|
| Bank and postal deposits Cash and cash equivalents |
4,741 11 |
10,249 11 |
| Total cash and cash equivalent | 4,752 | 10,260 |
The share capital is composed of 28,128,000 ordinary shares worth € 14,626,560 without par value. The shares are fully subscribed and paid up and bear no rights, privileges or restrictions as far as dividend distribution and capital distribution, if any, are concerned.
The table below shows the break down of the share capital:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Subscribed share capital | 14,627 | 14,627 |
| Treasury shares | (824) | (805) |
| Total share capital | 13,803 | 13,822 |
Net equity is detailed as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Share capital | 14,627 | 14,627 |
| Own share capital | (824) | (805) |
| Share premium reserve | 40,539 | 40,539 |
| Revaluation reserve | 22,328 | 22,328 |
| Own share premium | (65) | 24 |
| Legal reserve | 2,925 | 2,925 |
| IAS 19 Reserve | (1,052) | (1,212) |
| Extraordinary reserve | 45,075 | 44,662 |
| Other reserve | 23,595 | 23,595 |
| Profit (losses) of previous years | 9,542 | 8,027 |
| Translation Reserve | (33,696) | (34,502) |
| Profit (loss) for the period | 8,880 | 2,726 |
| Total shareholders' equity attributable to | ||
| Parent company | 131,873 | 122,932 |
| Shareholders' equity attributable to Minority | ||
| interests | (303) | (308) |
| Total shareholders' equity | 131,570 | 122,624 |
The nominal value of "Treasury shares" is classified as a decrease in share capital while the "Treasury Share premium reserve" reduces the reserves.
The number of treasury shares as of 30 September 2021 are 1,585,088, i.e. 5.64% of the share capital. Therefore the outstanding shares are n. 26,542,912.
Here below is the movement, in thousands, of the number of shares outstanding at 30 September 2021:
| Thousands of shares | |
|---|---|
| Balance as of 31/12/2019 | 26,590 |
| Share buyback | (10) |
| Balance as of 31/12/2020 | 26,580 |
| Share buyback | (37) |
| Balance as of 30/09/2021 | 26,543 |
This reserve includes actuarial gains and losses accumulated as a result of the application of IAS 19 Revised.
The change in the reserve is as follows:
| (1,212) |
|---|
| 201 (41) |
| (1,053) |
The change in the translation reserve, equal to € 0,81 million, is mainly due to the revaluation of the Brazilian real against the Euro.
Here below is the breakdown :
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Non current Financial liabilities due to banks | 24,495 | 21,069 |
| Non current Financial liabilities - IFRS 16 | 166 | 243 |
| Total non current financial liabilities | 24,661 | 21,312 |
The table below shows the details of "Non-current financial liabilities due to bank"
| €/000 | Currency | Rate | Company | 30/09/2021 | 31/12/2020 | Due date |
|---|---|---|---|---|---|---|
| Banco di Imola M.P.S. Unicredit Mediocredito Banco Popolare Banco Popolare NAB |
EUR EUR EUR EUR EUR EUR CHF |
Floating Floating Floating Floating Floating Fix Zero |
IRCE SpA IRCE SpA IRCE SpA IRCE SpA IRCE SpA IRCE SpA Isomet AG |
5,161 7,000 5,500 2,308 1,250 2,815 461 |
5,500 - 10,000 3,231 1,875 463 |
2026 2025 2025 2025 2023 2025 2025 |
| Total | 24,495 | 21,069 |
It should be noted that as at 31 December 2020 all the financial constraints relating to existing loans, where envisaged, were fully satisfied. At 30 September 2021, however, the compliance with financial constraints is not envisaged as the "testing date" is contractually at the end of the year.
The IFRS 16 items derive from the application of the accounting standard on "Leases"; in particular the lease contracts stipulated by the Group relate to lease contracts for properties and cars.
The movements of the provisions for risks and charges - non current and current – as at 30 June 2021 are shown below:
| (Thousand of Euro) | Opening | Provisions | Closing | |
|---|---|---|---|---|
| balance | Utilization | balance | ||
| Provision for severance payments to agent | 140 | - | - | 140 |
| Other provision for risks and charges | 169 | 500 | (13) | 656 |
| Total provision for risk and charges - non current |
309 | 500 | (13) | 796 |
| (Thousand of Euro) | Opening balance |
Provisions | Utilization | Closing balance |
|---|---|---|---|---|
| Provision for severance payments to agents Other provision for risks and charges |
1 194 |
21 116 |
(1) (91) |
21 219 |
| Total provision for risk and charges - current |
195 | 137 | (92) | 240 |
The item "Provision for severance payments to agent" refers to allocations made for severance payments relating to outstanding agency contracts of the Parent Company and Smit Draad Nijemegen BV.
The "Other provision for risks and charges" refers mainly to the Parent Company and the subsidiaries FD Sims and Smit Draad Nijmegen. The increase for the period is mainly due to the provision made, with the support of its consultants, against a lawsuit still in a preliminary phase for the English subsidiary.
The Directors also point out that in May 2021, the Brazilian Supreme Court of Justice (Receipta Federal do Brasil – RFB) issued a ruling that it irrevocably stated that the ICMS regional tax should be excluded from the basis for calculating PIS and Cofins federal taxes. Therefore, the Brazilian subsidiary has the right to claim for reimbursement for the extra PIS and Cofins taxes paid to the Brazilian Treasury in relation to sales invoices issued from March 2017. Although the ruling is final, the Directors have considered appropriate to not include the tax income as at 30 September 2021waiting for an appropriate clarification that allows to have a complete and exhaustive picture of the actual financial convenience to request the reimbursement. On the basis of a preliminary estimate, the potential effect on the income statement resulting from the recording of this financial gain would be less than Euro 1 million.
The table below shows the changes in the Provision for employee defined benefits:
| (Thousand of Euro) | Opening balance |
Reclass | Provisions | Net equity variance |
Utilization | Exchange rate differences |
Closing balance |
|---|---|---|---|---|---|---|---|
| Provision for employee defined benefit - non current |
4,990 | 4 | 110 | (201) | (222) | (1) | 4,680 |
| Total | 4,990 | 4 | 110 | (201) | (222) | (1) | 4,680 |
The Provision includes €/000 3,681 related to IRCE S.p.A., €/000 847 to ISOMET AG, €/000 65 to
Current financial liabilities are broken down as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Current Financial liabilities due to banks | 44,947 | 30,384 |
| Current Financial liabilities - IFRS 16 | 111 | 138 |
| Mark to market losses derivatives exchange rate | 395 | 73 |
| Total current financial liabilities | 45,453 | 30,595 |
The item "Mark to Market losses derivatives exchange rate" refers to the Mark to Market (Fair Value) measurement of USD and GBP forward contracts outstanding as of 30/09/2021 of the Parent Company IRCE SpA.
Below is the "Net financial position" calculated accordingly with the new scheme provided for by Consob's Notice no. 5/21 of 29 April 2021, which incorporates the ESMA Guideline published on 4 March 2021.
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Cash and cash equivalents | 4,752 | 10,260 |
| Current financial assets | 397 | 1,903 |
| Liquidity | 5,149 | 12,163 |
| Current financial liability | (42,256) | (28,422) |
| Long term loans current portion | (3,197) | (2,173) |
| Net current financial indebtedness | (40,304) | (18,432) |
| Non-current financial liability | (24,661) | (21,312) |
| NET FINANCIAL POSITION | (64,965) | (39,744) |
Net financial position at 30 September 2021 amounted to € 64.97 million, up from € 39.74 million at 31 December 2020, but down from € 72.75 million at 30 June 2021, in correlation with changes in working capital.
Trade payables are all due in the following 12 months. As of 30 September 2021, they totalled €/000 28,798 compared to €/000 21,201 as of 31 December 2020.
The change is due either the "travelling copper", as the inconterms provide for the transfer of ownership at the time of departure of the ship while the payment of the raw material is made only on arrival, and the payment of some important wire rod suppliers at the beginning of October.
| (Thousand of Euro) | 2021 30 September |
2020 31 December |
|---|---|---|
| Tax payables due to Aequafin Tax payables-current |
1,808 897 |
226 369 |
| Total tax payables | 2,705 | 595 |
The item "Tax payables due to Aequafin", equal to €/000 1,808, refers to the IRES liability due to the
Parent company Aequafin with which a National Tax Consolidation contract is in place.
Other payables are broken down as follows:
| 2021 | 2020 | |
|---|---|---|
| (Thousand of Euro) | 30 September | 31 December |
| Payables due to employees | 3,740 | 3,119 |
| Accrued liabilities and deferred income | 508 | 307 |
| Other payables | 614 | 628 |
| VAT payables | 2,546 | 885 |
| Employee IRPEF (personal income tax) payables | 163 | 475 |
| Total other current liabilities | 7,571 | 5,414 |
The increase of VAT payables is mainly due to the Parent Company
These refer to revenues from the sale of goods, net of returns, rebates and the return of packaging. Consolidated turnover in the first nine months, equal to €/000 341,125, increased by 65.6% compared to the prior year period (€/000 205,954), the latter negatively impacted by the Covid 19 pandemia. For additional details, see the note on segment reporting.
This item, equal to € 286.94 million, includes respectively for € 288.83 million the costs incurred for the acquisition of raw materials, the most significant of which are copper, insulating materials and materials for packaging and maintenance, for € 6.27 million the purchase of finished goods, partially offset, for € 8.32 million, by the positive change in inventory of raw materials and consumables.
These include costs incurred for the supply of services pertaining to copper processing as well as utilities, transportation and other commercial and administrative services, in addition to costs for the use of third-party goods, as detailed below:
| 2021 | 2020 | ||
|---|---|---|---|
| (Thousand of Euro) | 30 September | 30 September | Change |
| External processing | 4,130 | 3,325 | 805 |
| Utility expenses | 10,363 | 5,751 | 4,612 |
| Maintenance | 1,613 | 1,310 | 303 |
| Transport of sales and purchase | 3,879 | 3,051 | 828 |
| Payable fees | 106 | 188 | (82) |
| Statutory auditors compensation | 56 | 56 | - |
| Other services | 3,935 | 3,064 | 871 |
| Cost for the use of third party goods | 156 | 190 | (34) |
| Total cost for services | 24,238 | 16,935 | 7,303 |
The change in costs for services, in particular in variable costs (external works, utilities and transport costs), is linked to the significant increase of production, essentially in Italy and in the Brazilian plant as well as, with the particular reference to the electricity, to the higher unit cost per MWh.
The item "Other services" includes primarily technical, legal and tax consulting fees as well as insurance and business expenses.
Personnel cost is detailed as follows:
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Salaries and wages Social security charges Retirement costs for defined contribution plans Other personnel costs |
15,297 3,803 1,104 2,399 |
14,178 3,603 1,055 2,043 |
1,119 200 49 356 |
| Total personnel costs | 22,603 | 20,879 | 1,724 |
The increase in personnel costs is attributable to the fact that in the first nine months of 2020, to cope with the drop in production due to the Covid-19 pandemic, the available holidays were used and Irce SpA had recourse to temporary layoff funds.
The item "Other personnel costs" includes costs for temporary work, contract work, and the compensation of Directors.
The Group's average number of personnel for the period and the current number at the reporting date is shown below:
| Average | Final | Final | |
|---|---|---|---|
| (Number of employees) | 30/09/2021 | 30/09/2021 | 30/09/2020 |
| Executives | 25 | 25 | 24 |
| Whitecollars | 155 | 153 | 150 |
| Bluecollars | 544 | 548 | 541 |
| Total | 724 | 726 | 715 |
The number of employees is calculated according to the Full-Time Equivalent method and includes both internal and external (temporary and contract) staff. Personnel is classified according to the type of employment contract.
Depreciations are detailed as follows:
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Amortization of intangible assets Depreciation of tangible assets Depreciation of tangible assets - IFRS 16 Write off tangible assets |
72 5,574 126 147 |
53 5,630 64 - |
19 (56) 62 147 |
| Total amortization/depreciation and write down |
5,919 | 5,747 | 172 |
Provisions and write-downs are detailed as follows:
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Bad debt provision Receivables losses |
990 28 |
210 113 |
780 (85) |
| Provision for risks | 500 | 320 | 180 |
| Total provisions and write-downs | 1,518 | 643 | 875 |
See the sections "Provisions for risks and charges" and "Trade receivables" for the comment on the "Provisions for risks" and bad debt provision.
This item is primarily composed of contingent liabilities as well as non-deductible taxes and duties.
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Other taxes and indirect taxes Capital losses and contigent liabilities Other costs |
885 39 154 |
228 274 477 |
657 (235) (323) |
| Total other operating costs | 1,078 | 979 | 99 |
The change in the item " Other taxes and indirect taxes", mainly relating to the Brazilian subsidiary, is attributable both to the reclassification in this report of the ICMS, PIS and Cofins taxes, included up to last year in the "Other costs" and to the increase in turnover, compared to the previous period, which
represents the taxable base of these taxes.
Financial income and charges were broken down as follows:
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Financial income Financial charges Foreign exchange gains/losses |
1,738 (2,931) 50 |
1,905 (623) 360 |
(167) (2,308) (310) |
| Total financial income / (charges) | (1.143) | 1.642 | (2,785) |
The item "Financial income" includes € 1.50 million of interest income on payment extension granted to customers mainly by the Brazilian subsidiary and € 0.23 million of net effect of derivatives on electricity.
The item "Financial charges" essentially includes € 1.37 million of net effect of forward transactions on cooper, both already settled during the nine months and from valuation at the end of the period, as well as € 1.35 million of charges related to the discount without recourse of trade receivables mainly by the Brazilian subsidiary.
The negative balance of the item "Exchange gains/(losses)" includes for € 0.37 million the net effect of exchange rates, realized and unrealized, partially offset for a total of € 0.32 million by forward currency transactions, both already settled and from valuation.
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Current taxes Deferred tax assets / (liabilities) |
(4,423) 162 |
(827) 110 |
(3,596) 52 |
| Total income tax | (4,261) | (717) | (3,544) |
As required by IAS 33, here below are the disclosures on the data used to calculate basic and diluted earnings per share.
For the purposes of calculating the basic earnings per share, the profit or loss for the period less the portion attributable to non-controlling interests was used as the numerator. In addition, it should be noted that there were no preference dividends, settlements of preference shares, and other similar effects to be deducted from the profit or loss attributable to the ordinary equity holders. The weighted average number of ordinary shares outstanding was used as the denominator; this figure was calculated by deducting the average number of own shares held during the period from the overall number of shares composing the share capital.
Basic and diluted earnings per share were equal, as there are no ordinary shares that could have a dilutive effect and no shares or warrants that could have a dilutive effect will be exercised.
| 30/09/2021 | 30/09/2020 | |
|---|---|---|
| Net result attributable to shareholders of the Parent Company | 8,879,927 | 650,366 |
| Average weighted number of ordinary shares used to calculate basic earnings per share |
26,542,912 | 26,579,912 |
| Basic earnings/(loss) per share | 0.3345 | 0.0245 |
| Diluted earnings/(loss) per share | 0.3345 | 0.0245 |
In compliance with the requirements of IAS 24, the nine months compensation for the members of the Board of Directors of the Parent Company is shown below:
| (Thousand of Euro) | Compensation for the office held |
Compensation for other tasks |
Total |
|---|---|---|---|
| Directors | 189 | 239 | 428 |
This table shows the compensation paid for any reason and under any form, including social security contributions.
As of 30 September 2021, the Group Parent Company IRCE SPA had a payable of € 1,81 million with respect to its parent company Aequafin SPA for the payment of tax advances due to the application of the national tax consolidation regime.
The classification of receivables takes into account any positions subject to renegotiation.
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Risk level Minimum |
69,448 | 36,437 | 33,011 |
| Medium | 24,050 | 30,784 | (6,734) |
| Superior | 6,297 | 2,456 | 3,841 |
| High | 714 | 861 | (147) |
| Total trade receivables | 100,509 | 70,538 | 29,971 |
| (Thousand of Euro) | 2021 30 September |
2020 30 September |
Change |
|---|---|---|---|
| Due dates | |||
| Not yet due | 53,940 | 63,908 | (9,968) |
| < 30 days | 44,088 | 4,754 | 39,334 |
| 31-60 days | 1,422 | 442 | 980 |
| 61-90 days | 88 | 331 | (243) |
| 61-120 days | - | 228 | (228) |
| > 120 days | 971 | 875 | 96 |
| Total trade receivables | 100,509 | 70,538 | 29,971 |
The Fair Value of trade receivables corresponds to their nominal exposure net of the provision for bad debts.
Please note that there are no clients generating revenue for the Group that exceeds 10% of total revenue.
No significant events occurred between the reporting date and the date when the Interim Report are authorised for issue.
The Executeive Manager assigned to draw up the company books, Elena Casadio, declares that the information contained in this quarterly report is an accurate representation of the documents, accounting books and records.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.