AI assistant
Newprinces SpA — Earnings Release 2021
Nov 12, 2021
4318_ir_2021-11-12_2d0c2713-78b4-439a-ba02-aca6cde687bd.pdf
Earnings Release
Open in viewerOpens in your device viewer
| Informazione Regolamentata n. 2195-98-2021 |
Data/Ora Ricezione 12 Novembre 2021 12:59:27 |
Euronext Star Milan | |
|---|---|---|---|
| Societa' | : | NEWLAT FOOD | |
| Identificativo Informazione Regolamentata |
: | 154107 | |
| Nome utilizzatore | : | NEWLATN01 - Pisoni | |
| Tipologia | : | 3.1 | |
| Data/Ora Ricezione | : | 12 Novembre 2021 12:59:27 | |
| Data/Ora Inizio Diffusione presunta |
: | 12 Novembre 2021 12:59:28 | |
| Oggetto | : | approval | Press release - Interim Statement 9M 2021 |
| Testo del comunicato |
Vedi allegato.
PRESS RELEASE
THE BOARD OF DIRECTORS APPROVES
THE INTERIM FINANCIAL REPORT AS AT 30 SEPTEMBER 2021
- Consolidated net profit: € 11.5 million, +9.3% compared to the same period of the previous year, net of the exceptional income from business combination.
- Consolidated net revenues (which include Symington's starting from 1 August 2021): € 383.2 million, a marked improvement over the same period of the previous year.
- Organic growth in turnover: recovering sharply to -1.7% growth from -3.9%, reported in the first half of 2021, thanks to the +3% growth reported in the third quarter.
- EBITDA: € 43.5 million, down 4.3% vs. € 45.4 million in the first nine months of 2020, under the same consolidation perimeter.
- FCF equals € 9.8 million, with 66% EBITDA conversion ratio1 .
- Consolidated Net Financial Position at 30 September 2021 equal to € -72.7 million vs. € -83 million at 31 December 2020, within the same consolidation perimeter.
Reggio Emilia, 12 November 2021 – the Board of Directors of Newlat Food S.p.A. ("Newlat Food" or the "Company"), which met today under the chairmanship of Angelo Mastrolia, examined and approved the Interim Financial Report as at 30 September 2021.
Introduction to the Interim Management Report
Below are detailed the proforma economic figures of Newlat Group as at 30 September 2021 and as at 30 September 2020, which include, under the new consolidation perimeter, the Symington's Group and Centrale del Latte d'Italia starting from 1 January 2020, for the purpose of better understanding of the business and the economic performance of the Group.
In the first nine months, the Group's revenues were equal to € 452.5 million, down 2.2% compared to the first nine months of 2020, with the same consolidation perimeter (the revenues at 30 September 2020 were equal to € 462.9).
The Group's EBITDA was equal to € 43.5 million vs. € 45.1 million, compared to the same period of 2020, within the same consolidation perimeter, with a decrease of 4.3%, while the pro-forma EBITDA margin is in line with the same period of the previous year (9.6% at 30 September 2021 vs. 9.8% as at 30 September 2020).
EBIT was equal to € 18 million compared to an adjusted figure of € 21.4 million at 30 September 2020 – including the income from business combination of € 19.3, EBIT was equal to Euro 40.7 in 2020.
1 Conversion ratio: (EBITDA-Investments)/EBITDA
The pro forma net financial position went from € -83 million at 31 December 2020 to € -72.7 million at 30 September 2021, thanks to the Group's ability to generate cash flows from operating activities. The net financial position reflects the purchase of own shares for a total amount of € 7.6 million
Net income was equal to € 11.9 million compared to an adjusted figure of € 13.6 million at 30 September 2020 – including the income from business combination of € 19.3, net income was equal to Euro 32.9 in 2020.
* * *
The Chairman Angelo Mastrolia commented: "The third quarter of 2021 confirmed the expectations of an important recovery in organic turnover across all business lines, laying the foundations for a further increase in the last three months of the year. Despite the volatility that characterized the first nine months of 2021 both in terms of turnover, given the exceptional comparative basis of 2020, and in terms of costs with the exceptional leap of all raw materials, the Newlat Group has shown great solidity, managing to maintain marginality levels substantially unchanged compared to the first nine months of 2020. The sudden price adjustment of our products following the inflationary wave also proved the important relationships that Newlat has developed with its customers and the importance of its brands in the reference markets. The increase in prices also allows us to look to the end of the year with tranquility, without diverting attention from the integration process of Symington's, which in 2022 will be able to generate the first important synergies both on the commercial front and on the cost side. M & A remains of primary importance in the Group's strategy, supported by great financial flexibility. We predict that 2022 will be the year we reach the important milestone of one billion euros in turnover."
* * *
Analysis of consolidated revenues
In the first nine months of 2021, Newlat Food achieved consolidated results equal to € 452.5 million. The revenues were split as follows:
Revenues by Business Unit
| Ended September |
Changes | |||||
|---|---|---|---|---|---|---|
| (In € thousand and in percentage) | 2021 | % | 2020 | % | 2021 vs 2020 | % |
| Pasta | 105,321 | 23.3% | 104,706 | 22.6% | 615 | 1% |
| Milk Products | 173,020 | 38.2% | 183,863 | 39.7% | (10,843) | -6% |
| Bakery Products | 28,890 | 6.4% | 29,229 | 6.3% | (340) | -1% |
| Dairy Products | 24,624 | 5.4% | 20,334 | 4.4% | 4,290 | 21% |
| Special Products | 23,683 | 5.2% | 23,850 | 5.2% | (167) | -1% |
| Other products | 10,652 | 2.4% | 10,682 | 2.3% | (31) | 0% |
| Instant noodles | 86,327 | 19.1% | 90,209 | 19.5% | (3,882) | -4% |
| Revenues from clients' contracts | 452,516 | 100.0% | 462,873 | 100.0% | (10,357) | (2.2%) |
Revenues relating to the Pasta segment show a slight increase compared to the same period of the previous year due to a combined effect of an increase in sales volumes in the German market and a decrease in the domestic market (B2B) and other countries (private label) following a contraction in demand returned to pre-covid levels considered normal.
Revenues relating to the Milk Products segment decreased, due to lower sales volumes and an increase in promotional activity which led to a decrease in average prices, in particular with reference to the subsidiary Centrale del Latte d'Italia S.p.A. However, the third quarter saw a substantial recovery in volumes in the dairy sector compared to the third quarter of 2020.
Revenues relating to the Bakery Products segment were substantially in line with the same period of the previous year.
Revenues relating to the Dairy Products segment increased, as a consequence of an increase in sales volumes and acquisition of new customers.
Revenues relating to the Special Products segment were substantially in line with the same period of the previous year.
Revenues relating to the Other Products segment were in line with the same period of the previous year.
Revenues relating to the Instant noodles segment went down as a result of demand returning to pre-covid levels of normality.
Revenues by Distribution Channel
| At 30 September | Changes | |||||
|---|---|---|---|---|---|---|
| (In € thousand and in percentage) | 2021 | % | 2020 | % | 2021 vs 2020 | % |
| Large retailers | 263,685 | 58.3% | 270,419 | 58.4% | (6,734) | -2% |
| B2B partners | 41,486 | 9.2% | 43,009 | 9.3% | (1,523) | -4% |
| Normal trade | 60,822 | 13.4% | 61,310 | 13.2% | (488) | -1% |
| Private labels | 77,312 | 17.1% | 77,866 | 16.8% | (554) | -1% |
| Food service | 9,211 | 2.0% | 10,270 | 2.1% | (1,059) | -10% |
| Revenues from clients' contracts | 452,516 | 100.0% | 462,873 | 100,0% | (10,357) | (2.2%) |
Revenues relating to the Large retailers channel decreased, mainly due to a decrease in demand linked to the dairy sector. However, their incidence is in line with 2020.
Revenues relating to the B2B partner channel were down, mainly due to a decrease in demand linked to the pasta sector.
Revenues relating to the Normal trade channel were substantially in line with the same period of the previous year.
Revenues relating to the Private label channel recorded a decrease, due to a decrease in sales volumes in the pasta sector.
Revenues relating to the Food services channel decreased, due to a decrease in sales volumes linked to the dairy sector. The Food Services sector is still suffering due to the pandemic but there are signs of recovery.
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
Revenues by Geography
| At 30 September |
Changes | |||||
|---|---|---|---|---|---|---|
| (In € thousand and in percentage) | 2021 | % | 2020 | % | 2021 vs 2020 | % |
| Italy | 242,555 | 53.6% | 251,381 | 54.3% | (8.826) | -4% |
| Germany | 79,135 | 17.5% | 75,660 | 16.3% | 3,475 | 5% |
| Other countries | 130,825 | 28.9% | 135,832 | 29.3% | (5,007) | -4% |
| Revenues from clients' contracts | 452,515 | 100% | 462,873 | 100,0% | -10,358 | (2.2%) |
Revenues relating to Italy decreased, mainly due to a decrease in demand linked to the dairy and pasta sectors.
Revenues relating to Germany increased, due to the increase in volumes in the Pasta sector.
Revenues relating to the Other Countries decreased mainly due to a decrease in demand of instant noodles and partially ofe pasta.
* * *
BUSINESS OUTLOOK
Considering the short period of time historically covered by the Group's order book and the difficulties and uncertainties of the current global economic situation, it is not easy to formulate detailed forecasts on the expected trend in the last quarter of 2021, which is however expected to be positive. The Group will continue to pay particular attention to cost control and financial management, in order to maximize the generation of free cash flow, to be used for both organic and external growth.
* * *
2022 FINANCIAL CALENDAR
Furthermore, the Board of Directors approved, pursuant to Article 2.6.2 of the Rules of the Markets organised and managed by Borsa Italiana S.p.A., the calendar of corporate events for the year 2022 as follows:
| Friday, 18 March 2022 | Board of Directors' Meeting (*): Approval of the draft financial statements and consolidated financial statement for the year 2021 |
|---|---|
| Thursday, 28 April 2022 | Shareholders' Meeting (first call) |
| Thursday, 5 May 2022 | Shareholders' Meeting (second call) |
| Friday, 13 May 2022 | Board of Directors' Meeting (*): Approval of the interim management report as at 31 March 2022 |
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
| Friday, 9 September 2022 | Board of Directors' Meeting (*): Approval of the half-year financial statements as at 30 June 2022 |
|---|---|
| Friday, 11 November 2022 | Board of Directors' Meeting (*): Approval of the interim management report as at 30 September 2022 |
(*) Following the meetings of the Board of Directors, the presentation of the accounting data to the financial analysts is expected. Times will be communicated as soon as established.
Any changes to the above dates will be promptly communicated to the market.
* * *
CONFERENCE CALL ON THE 9M 2021 RESULTS OF THE NEWLAT FOOD GROUP
The 9M 2021 results of the Newlat Food Group will be illustrated during the conference call to be held today at 16:00 (CET). Below are the dial-in numbers to participate in the conference call (Meeting number: 2373 914 5619; Meeting password: MgCvmgwx428 or 64286499 from telephone and video systems):
- Italy: +39-069-974-8087
- France: +33-1-7091-8646
- Germany: +49-619-6781-9736
- Switzerland: +41-2256-75905
- United Kingdom: +44-20-7660-8149
others global numbers: newlatfoodspa.my.webex.com
or – to follow the presentation live broadcast – connect at the link: https://newlatfoodspa.my.webex.com/newlatfoodspa.my/j.php?MTID=m944aa33692672a0ec4f31f7b6064 9f5c
The presentation will available on the Company's website at www.newlat.it, as well as at the authorized storage mechanism eMarket Storage at , about 30 minutes before the beginning of the conference. The recording in MP3 files will also be available on the Company's website starting from 15 November 2021.
* * *
DECLARATION OF THE MANAGER RESPONSIBLE FOR PREPARING THE CORPORATE ACCOUNTING DOCUMENTS
The manager in responsible for preparing the corporate accounting documents Rocco Sergi declares, pursuant to and for the purposes of Article 154-bis, paragraph 2, of Legislative Decree no. 58 of 1998, that the information contained in this press release corresponds to the document results, books and accounting records.
This press release is available on the Company's website at www.newlat.it, as well as at the authorized storage mechanism eMarket Storage at .
* * *
The "Interim Management Report as at 30 September 2021" is available on the Company's website at www.newlat.it as well as at the authorized storage mechanism eMarket Storage at .
* * *
FOR MORE INFORMATION:
Investors Benedetta Mastrolia Newlat Food Investor Relator Mob. +393319559164 [email protected]
Press Office
Roberto Stasio Barabino & Partners Tel. 010/2725048 Mob. +393355332483 [email protected]
Alice Brambilla
Barabino & Partners Tel. 02/72023535 Mob. +393282668196 [email protected]
* * *
The Newlat Group
The Newlat Group is a relevant multinational, multi-brand and multi-channel player in the Italian and European agri-food sector, having a large portfolio of products and brands well known in Italy and internationally. The Newlat Group holds a consolidated positioning in the Italian and German markets and sale products in more than 60 countries. The Newlat Group is mainly active in the pasta, dairy, bakery and special products sectors, and in particular in the health & wellness, gluten free and baby food sectors.
For more information, visit our website www.newlat.it.
FINANCIAL STATEMENTS
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
Consolidated Statement of Financial Position as at 30 September 2021
| Ended 30 September | Ended 31 December | |
|---|---|---|
| (€ thousand) | 2021 | 2020 |
| Non-current assets | ||
| Property, plant and equipment | 156,624 | 151,541 |
| Right of use | 39,205 | 18,452 |
| of which towards related parties | 4,737 | 6,708 |
| Intangible assets | 91,902 | 51,058 |
| Investments in associated companies | 1,401 | 1,397 |
| Non-current financial assets valued at fair value with impact on I/S | 741 | 746 |
| Financial assets stated at amortized cost | 801 | 801 |
| of which towards related parties | 735 | 735 |
| Deferred tax assets | 7,347 | 5,466 |
| Total non-current assets | 298,021 | 229,461 |
| Current assets | ||
| Inventory | 64,781 | 41,347 |
| Account receivables | 64,324 | 71,268 |
| of which related parties | 19 | 606 |
| Current tax assets | 1,786 | 1,888 |
| Other receivables and current assets | 14,731 | 11,003 |
| of which related parties | 17 | |
| Current financial assets valued at fair value with impact on I/S | 1 | 4 |
| Cash and cash equivalents | 345,088 | 182,127 |
| of which related parties | 85,592 | 69,351 |
| Total current assets | 490,711 | 307,637 |
| TOTAL ASSETS | 788.732 | 537,099 |
| Equity | ||
| Share capital | 43,935 | 43,935 |
| Reserves | 90,588 | 61,134 |
| Currencty reserve translation | (445) | |
| Net income | 8,268 | 37,556 |
| Total equity | 142.345 | 142,626 |
| Equity attributable to non-controlling interest | 16,557 | 13,431 |
| Total consolidated equity | 158,902 | 156,057 |
| Non-current liabilities | ||
| Provisions for employees | 14,525 | 15,411 |
| Provisions for risks and charges | 1,619 | 1,587 |
| Deferred tax liabilities | 6,738 | 12,081 |
| Non-current financial liabilities | 281,832 | 94,811 |
| Non-current lease liabilities | 30,985 | 12,436 |
| of which related parties | 2,220 | 4,144 |
| Total non-current liabilities | 335,699 | 136,326 |
| Current liabilities | ||
| Account payables | 165,234 | 151,388 |
| of which related parties | 161 | 213 |
| Current financial liabilities | 97,459 | 63,121 |
| of which related parties | 24,043 | 981 |
| Current lease liabilities | 7,565 | 6,570 |
| of which related parties | 2,634 | 2,812 |
| Current tax liabilities | 5,478 | 3,438 |
| Other current liabilities | 18,394 | 20,200 |
| Total current liabilities | 294,129 | 244,717 |
| TOTAL EQUITY AND LIABILITIES | 788,732 | 537,099 |
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
Consolidated Income Statement at 30 September 2021
| Ended 30 September | ||||
|---|---|---|---|---|
| (€ thousand) | 2021 | 2020 | ||
| Revenue from clients' contracts | 383,152 | 325,686 | ||
| Cost of goods sold | (298,626) | (254,038) | ||
| Of which towards related parties | (2,069) | (2,040)) | ||
| Gross profit | 84,526 | 71,647 | ||
| Sales and distribution costs | (48,827) | (39,061) | ||
| Administrative expenses | (18,229) | (16,319) | ||
| Of which towards related parties | (145) | (90) | ||
| Net impairment losses on financial assets | (1,108) | (927) | ||
| Other income | 6,120 | 5,428 | ||
| Income from business combination | 0 | 20,296 | ||
| Other operational costs | (5,856) | (3,767) | ||
| EBIT | 16,627 | 29,809 | ||
| Financial income | 776 | 447 | ||
| Of which towards related parties | 167 | |||
| Financial expense | (6,272) | (2,411) | ||
| Of which towards related parties | (106) | (157) | ||
| EBT | 11,132 | 35,334 | ||
| Gross income tax | 329 | (4.555) | ||
| Net Income | 11,461 | 30,780 | ||
| Net income attributable to non-controlling interest | 3,193 | 799 | ||
| Group Net Income | 8,268 | 29,980 | ||
| Basic EPS | 0.19 | 0.72 | ||
| Diluted EPS | 0.19 | 0.72 |
Consolidated Statement of Comprehensive Income at 30 September 2021
| Ended 30 September | ||
|---|---|---|
| (€ thousand) | 2021 | 2020 |
| Net profit (A) | 11,461 | 30,780 |
| a) Other comprehensive income that will not be reclassified to profit or loss | ||
| Actuarial gains / (losses) on post-employment benefit obligations | (575) | |
| Tax effects on profit/(actuarial losses) | - | 181 |
| Currency translation | (445) | |
| Total other comprehensive income that will not be reclassified to profit or | ||
| loss | (445) | (394) |
| Total other comprehensive income for the period, net of tax (B) | (445) | (394) |
| Total comprehensive income for the period (A)+(B) | 11,016 | 30,387 |
| Net income attributable to non-controlling interest | 3,193 | 690 |
| Group Net Income | 7,823 | 29,695 |
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
Consolidated Statement of Changes in Equity
| (€ thousand) | Share capital |
Reserves | Net Income |
Group Total Equity |
Equity attributable to non controlling interest |
Total |
|---|---|---|---|---|---|---|
| Ended 31 December 2019 | 40,780 | 43,593 | 7,173 | 91,544 | 91,544 | |
| Income allocation of the previous year | 7,173 | (7,173) | - | - | ||
| Centrale del Latte d'Italia S.p.A. acquisition | 2,221 | 9,101 | 11,322 | 19,817 | 31,139 | |
| OPAS and acquisition of minority interests in Centrale del Latte d'Italia S.p.A. |
934 | 3,617 | 4,551 | (7,354) | (2,803) | |
| Costs for capital increase for OPAS Tax effect on OPAS costs |
(693) 208 |
(693) 208 |
(693) 208 |
|||
| Total costs for capital increase | 3,155 | 12,233 | - | 15,388 | 12,463 | 27,851 |
| Own shares | (211) | (211) | (211) | |||
| Total own shares | - | (211) | - | (211) | - | (211) |
| Net Income | 29,980 | 29,980 | 799 | 30,779 | ||
| Actuarial gains/(losses) net of tax | (272) | (272) | (109) | (381) | ||
| Total comprehensive income for the period | (272) | 29,980 | 29,708 | 690 | 30,398 | |
| At 30 September 2020 | 43,935 | 62,516 | 29,980 | 136,429 | 13,153 | 149,582 |
| Own shares | (711) | (711) | (711) | |||
| Total own shares | (711) | (711) | (711) | |||
| Net Income | 7,497 | 7,497 | 289 | 7,787 | ||
| Actuarial gains/(losses) net of tax | (590) | (590) | (11) | (601) | ||
| Total comprehensive income for the period | (590) | 7,497 | 6,907 | 278 | 7,186 | |
| - | ||||||
| At 31 December 2020 | 43,935 | 61,215 | 37,477 | 142,626 | 13,431 | 156,057 |
| Income allocation of the previous year | 37,477 | (37,477) | ||||
| Own shares | (7,554) | (7,554) | (7,554) | |||
| Total own shares | (7,554) | (7,554) | (7,554) | |||
| Currencty reserve translation | (445) | (445) | (445) | |||
| Net Income | 8,268 | 8,268 | 3,193 | 11,460 | ||
| Other movimentations | (549) | (549) | (67) | (616) | ||
| Actuarial gains/(losses) net of tax | 0 | 0 | 0 | - | ||
| Total comprehensive income for the period | (549) | 8,268 | 7,719 | 3,126 | 10,844 | |
| At 30 September 2021 | 43,935 | 90,143 | 8,268 | 142,345 | 16,557 | 158,902 |
Share Capital € 43,935,050.00 fully paid-up – Economic and Administrative Index of Reggio Emilia (REA) no. 277595 – VAT and Tax ID 00183410653 Company subject to management and coordination by Newlat Group S.A. pursuant to articles 2497 et seq. of the Italian Civil Code.
Consolidated Cash Flow Statement at 30 September 2021
| Ended 30 September | |||
|---|---|---|---|
| (€ thousand) | 2021 | 2020 | |
| Profit before income tax | 11,132 | 35,334 | |
| - Adjustments: | |||
| Depreciation and amortization | 19,381 | 17,188 | |
| Capital gain / (loss) from disposal of assets | - | (5) | |
| Financial Interest / (Income) | 5,495 | 1,964 | |
| Of which towards related parties | (106) | (10) | |
| Other non-monetary movements from business combination | - | (20,296) | |
| Other non-monetary movements | - | (15) | |
| Cash flow from operating activities before changes in net | |||
| working capital | 36,008 | 34,170 | |
| Changes in inventory | (6,496) | (7,380) | |
| Changes in trade receivables | 11,523 | 6,224 | |
| Changes in trade payables | (7,309) | 4,381 | |
| Changes in other assets and liabilities | (1,659) | 6,789 | |
| Uses of employee benefit obligations and provisions for risks and | |||
| charges | (853) | (461) | |
| Income tax paid | (2,664) | (2,036) | |
| Net cash flow provided by / (used in) operating activities | 35,935 | 41,687 | |
| Investments in property, plant and equipment | (6,546) | (3,908) | |
| Investments in intangible assets | (1,763) | (338) | |
| Investments of financial assets | 4 | 56 | |
| Deferred consideration fo acquisitions | (600) | - | |
| Aggregation of Centrale del Latte d'Italia S.p.A. | 19,760 | ||
| Symington's acquisition | (63,631) | ||
| Net cash flow provided by / (used in) investing activities | (72,536) | 15,570 | |
| Proceeds from long-term borrowings | 36,532 | 63,500 | |
| Repayment of long-term borrowings | (13,607) | (47,801) | |
| Bond issue | 198,434 | ||
| Repayment of lease liabilities | (8,682) | (5,337) | |
| Of which towards related parties | (2,102) | (2,232) | |
| Net financial expenses paid | (5,495) | (1,964) | |
| Acquisition of third party interests | (67) | (2,803) | |
| Share Buy Back | (7,554) | (211) | |
| Net cash flow provided by / (used in) financing activities | 199,561 | 5,384 | |
| Total cash flow provided / (used) in the year | 162,960 | 62,642 | |
| Cash and cash equivalents at the beginning of the period | 182,127 | 100,884 | |
| Of which towards related parties | 35,814 | 45,338 | |
| Total change in cash and cash equivalents | 162,960 | 62,642 | |
| Cash and cash equivalents at the end of the period | 345,088 | 163,527 | |
| Of which towards related parties | 85,592 | 35,814 |