AI assistant
Pryme N.V. — Audit Report / Information 2020
Apr 29, 2021
8192_10-k_2021-04-29_db00d854-ec8d-4686-a601-81278c4ab6a9.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
Annual accounts of
Pryme B.V. (formerly known as CRC Holding B.V.)
Table of contents
| Management report | 3 |
|---|---|
| Consolidated financial statements | 6 |
| Consolidated balance sheet | 7 |
| Consolidated profit and loss accounts | 9 |
| Consolidated Cash flow statement | 10 |
| Notes to the consolidated financial statements | 11 |
| Company financial statements | 19 |
| Balance sheet | 20 |
| Profit and loss account | 21 |
| Notes to the company financial statements | 23 |
| Other information | 27 |
Management report
General information
Pryme B.V., registered at the Chamber of Commerce in The Netherlands under number 75055449 (hereafter referred to as "Pryme").
Pryme BV is an innovative cleantech company focused on converting plastic waste into valuable products through chemical recycling on an industrial scale. Its efficient and scalable technology is based on the industry-known pyrolysis process that has been further developed and optimized with proprietary characteristics.
The company is currently building its first plant in the port of Rotterdam with an annual hydrocarbon output of 45'000 mt, which is scheduled to start commissioning in Q2 2022.
Pryme's ambition is to contribute to a low carbon, circular plastic economy and to realise the enormous roll out potential of its technology through a combination of owned-operated plants and licencing to strategic partners.
The Pryme group per 31.12.2020 consists of the following companies:
- Pryme B.V.
- CCT International B.V. (100%)
- CCT Circular Cleantech B.V. (100%)
Overview of developments 2020
The year 2020 continued to focus on funding the first plant ("phase I") as well as determining its location.
Several alternative routes for funding phase I were reviewed and the choice was made to pursue a listing on the Euronext Growth exchange in Oslo, Norway. Most of the preparatory work for this has been done in 2020, and the company listed on February 16, 2021. Upon listing, a total of € 25 million of new capital was raised, thereby securing financing for the construction phase of the first plant as well as operational expenses through Q3 2022.
During 2020 the choice was made for planning the construction of the phase I plant at a location called PlantOne in the port of Rotterdam. This location was selected on the basis of its suitability for the company's processes, appropriate -umbrella- licences in place, as well as efficient logistics for both intake and output. Commissioning of the plant is scheduled for Q2 2022.
The costs for 2020 relate mainly to the phase I project and to the preparation of the listing process.
During 2020 all activities of the group were concentrated into the Pryme group, with Pryme BV as the holding entity, CCT International B.V. as the owner of the intellectual property (book value at the time of the transaction of € 2.290.674) and CCT Circular Cleantech B.V. as owner of the assets related to the construction of the plant in Rotterdam (book value at the time of the transaction of € 7.038.347). These restructuring exercises constituted the main part of the related party transactions, the balance relating to management services to the group for a total of € 362.500.
Risks
Overall risk evaluation
Based on in house analysis of the risks to the group and their individual or combined significance for the group, various measures and procedures have been put in place in order to mitigate these risks. This resulting risk profile is deemed acceptable for the group. When new risks are identified and/or when our estimations of likelihood and impact change, appropriate action shall be taken to keep the risk in line with the remaining risk appetite of the group, which in general is low.
The ongoing Covid-19 situation is a clear indication that some risks are beyond the control of the group while (potentially) impacting the group, its investment project and its future operations significantly. To date the impact of the Covid-19 situation is limited, but potentially could impact the timing of the build phase through restrictions of deliveries or related support operations.
Where appropriate specific risks are discussed in greater detail below.
Reputational risk
A strategic risk relates to reputational damage. The company's reputation allows it to operate in conjunction with its partners on the side of supply of feedstock as well as on the further processing of the products of our plants. The company considers the selection of qualified, experienced and ethical senior and middle management as essential to the long term success of the company. No issues relating to this risk were identified during the year under review, nor in the period since then.
Market risk
Pryme has not acquired any feedstock, nor has it sold any future production to date and as a result the company had no direct market risks connected to our operations in 2020. Future operational results will for a large part be dependent on market prices of both delivered feedstock of plastic waste and of the produced mix of hydrocarbons.
Liquidity risk
As a post balance sheet event Pryme completed a successful placement on the Euronext Growth exchange in Oslo, Norway, on February 16, 2021. The € 25 million raised in this placement will be sufficient to complete the build of the first plant and to cover all operational costs related with the ongoing development of the organisation through at least Q3 2022.
Credit risk
During the building phase of the first plant the credit risk to the group will be limited to covering of down payments during the build phase. We strive to cover all these payments with adequate bank guarantees, thereby mitigating any risks of financial default of our suppliers. Any default could significantly delay the completion of our first plant.
Exchange rate risk
The group is dealing almost exclusively in EURO and as such has very limited exchange rate risk. Any future dividends payable on certificates listed on the Oslo Euronext Growth will be made available in NOK, on the basis of the going EURNOK exchange rate around the time of payment of such dividends.
Outlook for 2021 and onwards
Influences on future results
Future operational results will for a large part be dependent on market prices of both delivered feedstock of plastic waste and of the produced mix of hydrocarbons. As the first plant will not be operational before Q2 2022, the impact of any price changes is expected to be limited until that moment.
Investments
The investments for the coming year will be centred on the construction of the phase I plant. No significant other investments are foreseen in 2021.
Financing
With the funding obtained in the listing process, the company has secured the construction of its first plant, as well as its operational expenses through at least Q3 2022.
In addition to this the group is currently in discussion with its bank about a sale and lease back facility for part of the phase I equipment.
The plant is expected to be cash positive after the commissioning phase, and as such no additional financing is foreseen for this part of the organisation.
Around the end of 2022 the final investment decision for the phase II plant is expected to be taken. The company is in the process of developing its funding strategy for that phase and expects to be able to finance this plant with a considerable part of non-dilutive funding.
Personnel related
To date the group has not employed any personnel on its payroll; all of the current contracts are management fee type contracts, with employer risks not affecting the group.
Through 2021 the company plans to increase staffing of the organisation in general and for a large part this will be to meet the requirements for the successful operation of the first plant.
Research and development
Pryme is focussed on further developing its processes of chemically recycling plastic waste. The company focusses on efficient, scalable pyrolysis, and works closely with strategic partners on feedstock supply as well as on further processing of Pryme's products.
In order to ensure the optimization of its processes, the company will continue to research improvements in both quality and efficiency. The research and development will be done under full supervision of dedicated internal resources and with the required external expert support where necessary.
Kapelle, 28 April, 2021 Pryme B.V.
R.H.K. van Meirhaeghe J.D. van der Endt
CONSOLIDATED FINANCIAL STATEMENTS JANUARY 1, 2020 UNTIL DECEMBER 31, 2020
CONSOLIDATED BALANCE SHEET AS AT 31 DECEMBER 2020
(After proposal appropriation of result)
| 31-12-2020 | 31-12-2019 | ||||
|---|---|---|---|---|---|
| ASSETS | € | € | € | € | |
| FIXED ASSETS | |||||
| Intangible assets Development costs |
1 | 2.290.674 | 2.290.674 | ||
| Property, plant and equipment Machinery Other fixed assets |
2 | 8.729.086 2.500 |
8.259.713 - |
||
| 8.731.586 | 8.259.713 | ||||
| Financial assets Other amounts receivable |
3 | 37.303 | 37.165 | ||
| CURRENT ASSETS | |||||
| Receivables Receivables from group companies Other receivables and accrued assets |
4 5 |
491.373 614.569 |
28.105 1.409.066 |
||
| 1.105.942 | 1.437.171 | ||||
| Cash and cash equivalents | 6 | 154 | 571.671 | ||
| Total assets | 12.165.659 | 12.596.394 |
| 31-12-2020 | 31-12-2019 | ||||
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | € | € | € | € | |
| GROUP EQUITY | 7 | 6.469.699 | 7.055.565 | ||
| LONG-TERM LIABILITIES | 8 | ||||
| Accruals and deferred income | 4.991.511 | 4.991.511 | |||
| CURRENT LIABILITIES AND AC CRUALS AND DEFERRED INCOME |
|||||
| Trade payables | 9 | 585.297 | 243.020 | ||
| Liabilities to group companies Payables relating to taxes and social se |
10 11 |
2.281 | 253.878 | ||
| curity contributions | 137 | - | |||
| Other liabilities and accrued expenses | 12 | 116.734 | 52.420 | ||
| 704.449 | 549.318 | ||||
| Total liabilities | 12.165.659 | 12.596.394 |
CONSOLIDATED PROFIT AND LOSS ACCOUNT FOR THE YEAR 2020
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| € | € | € | € | |||
| Wages and salaries | 13 | 11.778 | 10.308 | |||
| Other operating expenses | 14 | 575.934 | 257.604 | |||
| Total of sum of expenses | 587.712 | 267.912 | ||||
| Total of operating result | -587.712 | -267.912 | ||||
| Other interest and similar income | 15 | 2.892 | 13.915 | |||
| Interest and similar expenses | 16 | -1.046 | -426 | |||
| Financial income and expense | 1.846 | 13.489 | ||||
| Total of result of activities before tax | -585.866 | -254.423 | ||||
| Income tax expense | - | - | ||||
| Total of result after tax | -585.866 | -254.423 |
CONSOLIDATED CASH FLOW STATEMENT FOR THE YEAR 2020
| 2020 | |||
|---|---|---|---|
| € | € | ||
| Total of cash flows from (used in) operating activities Operating result |
-587.712 | ||
| Changes in working capital | |||
| Movements accounts receivable | 331.229 | ||
| Increase (decrease) in other payables | 155.131 | ||
| Total of cash flows from (used in) operations | 486.360 -101.352 |
||
| Interest received | 15 | 2.892 | |
| Interest paid | 16 | -1.046 | |
| 1.846 | |||
| Total of cash flows from (used in) operating activities | -99.506 | ||
| Total of cash flows from (used in) investment activities | |||
| Purchase of property, plant and equipment | 2 | -471.873 | |
| Purchase of financial assets | -138 | ||
| Total of cash flows from (used in) investment activities | -472.011 | ||
| Total of increase (decrease) in cash and cash equivalents | -571.517 | ||
| Movement in cash and cash equivalents | |||
| Cash and cash equivalents at the beginning of the period | 571.671 | ||
| Increase (decrease) cash and cash equivalents | -571.517 | ||
| Cash and cash equivalents at the end of the period | 154 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Entity information
Registered address and registration number trade register
The registered and actual address of Pryme B.V. is Goessestraatweg 19, 4421 AD in Kapelle. Pryme B.V. is registered at the Chamber of Commerce under number 75055449.
General notes
The most important activities of the entity
The activities of the group consist mainly of development of innovative technology in the field of plastic processing.
Disclosure of group structure
Pryme B.V. is the head of a group.
Consolidation principles
Financial information relating to group companies and other legal entities controlled by Pryme B.V. or where central management is conducted, has been consolidated in the financial statements of Pryme B.V. The consolidated financial statements have been prepared in accordance with the accounting principles of Pryme B.V. Financial information relating to the group companies and the other legal entities and companies included in the consolidation is fully included in the consolidated financial statements, eliminating the intercompany relationships and transactions. Third-party shares in equity and results of group companies are disclosed separately in the consolidated financial statements.
The companies included in the consolidation are:
- CCT Circular CleanTech B.V., Kapelle (100%);
- CCT International BV, Kontich (100%)
The outbreak of the COVID-19 pandemic and the preventive measures taken by the government give rise to significant economic uncertainty. The current developments are subject to rapid change and as such extremely uncertain. Given the described uncertainty it is not reasonably possible to give a reliable estimate of the impact on Pryme as a group. The main area of concern is the timeline related to our build project related to our first plant in the Rotterdam port area, although our best estimate at this moment is that the impact will be limited. The continuity of Pryme group is not a matter of concern because of this pandemic. It is our best estimate that Pryme will be able to continue as planned without additional external support through this period.
Disclosure of estimates
In applying the principles and policies for drawing up the financial statements, the directors of Pryme B.V. make different estimates and judgments that may be essential to the amounts disclosed in the financial statements. If it is necessary in order to provide the transparency required under Book 2, article 362, paragraph 1, the nature of these estimates and judgments, including related assumptions, is disclosed in the notes to the relevant financial statement item.
General accounting principles
Changes in accounting principles used
In these consolidates accounts a change in accounting principles applied from fiscal to commercial basis has been incorporated. This change has been incorporated as a result of the listing the group obtained per February 16, 2021 which included the obligation to comply to Dutch GAAP.
The change has been applied retrospectively. The switching to commercial accounting principles per 31.12.2019 and per 31.12.2020 has not impacted the balance sheet or the result for the year. Although the change might have had this impact through the inclusion of a deferred tax asset for the historical losses, it is our estimation that in light of the uncertainty of future developments coupled with the lack of a track record for the group, the prudent approach is to value this asset at 0%.
The accounting standards used to prepare the financial statements
The consolidated financial statements are drawn up in accordance with the provisions of Title 9, Book 2 of the Dutch Civil Code and the Dutch Accounting Standards, as published by the Dutch Accounting Standards Board ('Raad voor de Jaarverslaggeving'). Assets and liabilities are generally valued at historical cost, production cost or at fair value at the time of acquisition. If no specific valuation principle has been stated, valuation is at historical cost.
An abridged income statement has been disclosed (in the company financial statements) in accordance with Section 402, Book 2 of the Dutch Civi1 Code.
Accounting principles
Intangible assets
Intangible fixed assets are stated at historical cost less amortisation. Impairments are taken into consideration; this is relevant in the event that the carrying amount of the asset (or of the cash-generating unit to which the asset belongs) is higher than its realisable value.
With regard to the determination as to whether an intangible fixed asset is subject to an impairment, please refer to the relevant section.
Research costs are recognised in the consolidated profit and loss account. Expenditure on development projects is capitalised as part of the production cost if it is likely from both a commercial and technical perspective that the project will be successful (i.e.: if it is likely that economic benefits will be realised) and the cost can be determined reliably. A legal reserve has been recognised within equity with regard to the recognised development costs for the capitalised amount. The amortisation of capitalised development costs commences at the time when the commercial production starts and takes place over the expected future useful life of the asset.
Property, plant and equipment
Land and buildings are valued at historical cost plus additional costs or production cost less straight-line depreciation based on the expected life. Land is not depreciated. Impairments expected on the balance sheet date are taken into account.
Other tangible fixed assets are valued at historical cost or production cost including directly attributable costs, less straight-line depreciation based on the expected future life and impairments.
Receivables
Receivables are initially valued at the fair value of the consideration to be received, including transaction costs if material. Receivables are subsequently valued at the amortised cost price. If there is no premium or discount and there are no transaction costs, the amortised cost price equals the nominal value of the accounts receivable. Provisions for bad debts are deducted from the carrying amount of the receivable.
Cash and cash equivalents
Cash at banks and in hand represent cash in hand, bank balances and deposits with terms of less than twelve months. Overdrafts at banks are recognised as part of debts to lending institutions under current liabilities. Cash at banks and in hand is valued at nominal value.
Current assets
Current assets are initially valued at the fair value of the consideration to be received, including transaction costs if material. Trade receivables are subsequently valued at the amortised cost price. Provisions for bad debts are deducted from the carrying amount of the receivable.
Non-current liabilities
Investment subsidies are taken into account under the accruals and deferred income. Future depreciation expenses related to the investments will be systematically amortized over the period in which the company intends to depreciate the assets purchased with the subsidies.
Current liabilities
On initial recognition current liabilities are recognised at fair value. After initial recognition current liabilities are recognised at the amortised cost price, being the amount received taking into account premiums or discounts and minus transaction costs. This is usually the nominal value.
Accounting principles for determining the result
The result is the difference between the realisable value of the goods/services provided and the costs and other charges during the year. The results on transactions are recognised in the year in which they are realised.
Wages
The benefits payable to personnel are recorded in the consolidated profit and loss account on the basis of the employment conditions.
Other operating expenses
Costs are determined on a historical basis and are attributed to the reporting year to which they relate.
Cash flow statement
The cash flow statement has been prepared using the indirect method. The cash items disclosed in the cash flow statement comprise cash at banks and in hand except for deposits with a maturity longer than twelve months. Cash flows denominated in foreign currencies have been translated at average estimated exchange rates. Exchange differences affecting cash items are shown separately in the cash flow statement. Interest paid and received, dividends received and income taxes are included in cash from operating activities. Dividends paid are recognised as cash used in financing activities. The purchase consideration paid for the acquired group corporation has been recognised as cash used in investing activities where it was settled in cash. Any cash at banks and in hand in the acquired group corporation have been deducted from the purchase consideration. Transactions not resulting in inflow or outflow of cash, including finance leases, are not recognised in the cash flow statement. Payments of finance lease instalments qualify as repayments of borrowings under cash used in financing activities and as interest paid under cash generated from operating activities.
NOTES TO THE CONSOLIDATED BALANCE SHEET
Fixed assets
1 Intangible assets
| Development costs |
|
|---|---|
| € | |
| Book value as at 1 January 2020 | 2.290.674 |
| Book value as at 31 December 2020 | 2.290.674 |
2 Property, plant and equipment
| Machinery | Other fixed assets |
Total | |
|---|---|---|---|
| € | € | € | |
| Balance as at 1 January 2020 | |||
| Cost or manufacturing price | 8.259.713 | - | 8.259.713 |
| Book value as at 1 January 2020 | 8.259.713 | - | 8.259.713 |
| Movements | |||
| Additions | 469.373 | 2.500 | 471.873 |
| Balance movements | 469.373 | 2.500 | 471.873 |
| Balance as at 31 December 2020 | |||
| Cost or manufacturing price | 8.729.086 | 2.500 | 8.731.586 |
| Book value as at 31 December 2020 | 8.729.086 | 2.500 | 8.731.586 |
| Financial assets 3 Other amounts receivable |
|||
| Other amounts receivable | 37.303 | 37.165 | |
| Current assets | |||
| 4 Receivables from group companies | |||
| Omnis C.V. | 491.373 | - | |
| Pryme Invest S.A. | - | 18.105 | |
| Nivus BVBA | - | 10.000 | |
| 491.373 | 28.105 |
| 31-12-2020 | 31-12-2019 | |
|---|---|---|
| 5 Other receivables and accrued income | ||
| Taxes and social security charges | 10.934 | 36.443 |
| Other amounts receivable | 535.878 | 1.344.090 |
| Accruals and prepaid expenses | 67.757 | 28.533 |
| 614.569 | 1.409.066 | |
| Taxes and social security charges | ||
| Value added tax Wage tax |
10.934 | 34.949 |
| - | 1.494 | |
| 10.934 | 36.443 | |
| Other amounts receivable | ||
| Other subsidies receivable | 535.878 | 1.344.090 |
| Accruals and prepaid expenses | ||
| Accruals and prepaid expenses | 67.757 | 28.533 |
| 6 Cash and cash equivalents | ||
| Rabobank | 133 | 569.761 |
| Other banks | 21 | 1.910 |
| 154 | 571.671 |
7 Group equity
The shareholders' equity is explained in the notes to the non-consolidated balance sheet. Refer to notes 20 to 22 hereafter.
Long-term liabilities
8 Long-term liabilities
| Balance as at Release to 31 December P&L 2020 |
Remaining pay-back time > 1 year |
|
|---|---|---|
| € | € € |
|
| Total | 4.991.511 - |
4.991.511 |
| Current liabilities and accruals and deferred income | ||
| 31-12-2020 | 31-12-2019 | |
| 9 Trade payables | € € |
|
| Trade creditor | 237.449 | 243.020 |
| Invoices to be received | 347.848 | - |
585.297 243.020
31-12-2020 31-12-2019
10 Liabilities to group companies
| Omnis C.V. Best Technology Corporation B.V. Nivus BVBA |
- 556 1.725 2.281 |
90.000 163.878 - 253.878 |
|---|---|---|
| 11 Payables relating to taxes and social security contributions | ||
| Wage tax | 137 | - |
| 12 Other liabilities and accrued expenses | ||
| Current account board of directors | 76.354 | 40.089 |
| Current account shareholders Audit and consultancy costs |
380 40.000 |
120 - |
| Other amounts payable | - | 12.211 |
| 116.734 | 52.420 |
Off-balance-sheet rights, obligations and arrangements
Disclosure of off-balance sheet commitments
The group has commitments in addition to those disclosed in the balance sheet for rental obligations relating to the site for the first facility until 30.11.2025, for a total amount of € 802.234. Of these obligations € 179.188 has a maturity of a maximum of 1 year and there is no commitment past the 5 year period.
Subsequent events
Since year end the company has obtained a listing at the Euronext Growth stock exchange in Oslo, Norway. This was effected on February 16th, 2021 and was done to obtain the funding required for the build of the first production scale plant of our pyrolysis process in the Rotterdam port area. The long lead items for this build have since then been ordered and are expected to be delivered towards the end of 2021 or at the beginning of 2022. At present we still believe that the build will be realized within the original timeframe and budget constraints. In light of the listing the company was also renamed from CRC Holding BV to Pryme BV in order to obtain a ticker call which is in line with this name.
NOTES TO THE CONSOLIDATED STATEMENT OF INCOME AND EXPENSES
| 2020 | 2019 | |
|---|---|---|
| € | € | |
| 13 Wages and salaries | ||
| Salaries and wages | 12.000 | 12.000 |
| Applied salaries and wages | -222 | -1.692 |
| 11.778 | 10.308 | |
| Average number of employees 2020 |
||
| Number | ||
| Average number of employees 2019 |
- | |
| Number | ||
| Average number of employees | - | |
| 14 Other operating expenses | ||
| Other expenses of employee benefits | 212.500 | - |
| Housing expenses | 89.311 | 54.325 |
| Operating and machine expenses | 1.276 | 390 |
| Selling expenses | 1.942 | 38.625 |
| Office expenses | 973 | 6.637 |
| General expenses | 269.932 | 157.627 |
| 575.934 | 257.604 | |
| 2020 | 2019 | |
| € | € | |
| Other expenses of employee benefits | ||
| Management fees | 212.500 | - |
| Housing expenses | ||
| Rental expenses | 89.311 | 54.325 |
| Operating and machine expenses Packing material |
790 | - |
| Rental expenses inventory | 486 | 390 |
| 1.276 | 390 | |
| Selling expenses | ||
| Representation expenses | 889 | 56 |
| Freight expenses Advertising expenses |
710 343 |
11.260 - |
| Travelling and hotel expenses | - | 26.856 |
| Exchange expenses | - | 453 |
| 1.942 | 38.625 | |
| 2020 | 2019 | |
|---|---|---|
| Office expenses Automation expenses |
973 | 6.165 |
| Postage expenses | - | 24 |
| Office supplies | - | 448 |
| 973 | 6.637 | |
| General expenses | ||
| Audit and accounting costs | 117.344 | 27.488 |
| Litigation expenses | 81.922 | 93.370 |
| Insurance premium | 62.295 | 26.867 |
| Consultancy expenses | 4.188 | 6.096 |
| Subscriptions | 3.008 | 59 |
| Notarial expenses | 530 | 933 |
| Fine and increases of taxes and social insurance premiums | 49 | 419 |
| Other general expenses | 596 | 2.395 |
| 269.932 | 157.627 | |
| 15 Other interest and similar income | ||
| Interest of receivables from group companies | 2.892 | 13.915 |
| 16 Interest and similar expenses | ||
| Paid bank interest | 273 | 107 |
| Other interest expenses | 773 | 319 |
| 1.046 | 426 | |
COMPANY FINANCIAL STATEMENTS
BALANCE SHEET AS AT 31 DECEMBER 2020
(After proposal distribution of result)
| 31-12-2020 | 31-12-2019 | ||||
|---|---|---|---|---|---|
| € | € | € | € | ||
| ASSETS | |||||
| FIXED ASSETS | |||||
| Financial assets | |||||
| Shares in group companies | 17 | 6.565.477 | - | ||
| CURRENT ASSETS | |||||
| Receivables | |||||
| Receivables from group companies | 18 | - | 7.055.565 | ||
| Other receivables and accrued assets | 19 | 3.745 | - | ||
| 3.745 | 7.055.565 | ||||
| Total assets | 6.569.222 | 7.055.565 | |||
| 31-12-2020 | 31-12-2019 | ||||
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | € | € | € | € | |
| EQUITY Share capital Share premium reserve Legal and statutory reserves General reserve |
20 21 22 |
10.000 7.413.484 2.290.674 -3.244.459 |
10.000 7.413.484 2.290.674 -2.658.593 |
||
| 6.469.699 | 7.055.565 | ||||
| CURRENT LIABILITIES AND AC CRUALS AND DEFERRED INCOME Trade payables Other liabilities and accrued expenses |
23 | 59.523 40.000 |
99.523 | - - |
- |
| Total liabilities | 6.569.222 | 7.055.565 |
PROFIT AND LOSS ACCOUNT FOR THE YEAR 2020
| 2020 | 2019 | |||
|---|---|---|---|---|
| € € |
€ | € | ||
| Other operating expenses Total of operating result |
24 | 95.778 -95.778 |
- - |
|
| Income tax expense | - -95.778 |
- - |
||
| Share in result from participations Total of result after tax |
25 | -490.088 -585.866 |
-254.423 -254.423 |
NOTES TO THE COMPANY FINANCIAL STATEMENTS
For the general principles for the preparation o the financial statements, the principles for valuation of assets and liabilities and determination of the result , as well as for the notes to the specific assets and liabilities and the result, reference is made to the notes to the consolidated financial statements, if not presented otherwise hereinafter.
Financial assets
Participations, over which significant influence can be exercised, are valued according to the net asset value method. In the event that 20% or more of the voting rights can be exercised, it may be assumed that there is significant influence.
The net asset value is calculated in accordance with the accounting principles that apply for these financial statements; with regard to participations in which insufficient data is available for adopting these principles, the valuation principles of the respective participation are applied.
If the valuation of a participation based on the net asset value is negative, it will be stated at nil. If and insofar as Pryme B.V. can be held fully or partially liable for the debts of the participation, or has the firm intention of enabling the participation to settle its debts, a provision is recognised for this.
Newly acquired participations are initially recognised on the basis of the fair value of their identifiable assets and liabilities at the acquisition date. For subsequent valuations, the principles that apply for these financial statements are used, with the values upon their initial recognition as the basis.
The amount by which the carrying amount of the participation has changed since the previous financial statements as a result of the net result achieved by the participation is recognised in the profit and loss account.
Participations over which no significant influence can be exercised are valued at historical cost. The result represents the dividend declared in the reporting year, whereby dividend not distributed in cash is valued at fair value.
In the event of an impairment loss, valuation takes place at the recoverable amount; an impairment is recognised and charged to the profit and loss account.
Receivables recognised under financial fixed assets are initially valued at the fair value less transaction costs. These receivables are subsequently valued at amortised cost price, which is, in general, equal to the nominal value. For determining the value, any depreciation is taken into account.
NOTES TO THE BALANCE SHEET
ASSETS
| Fixed assets | ||
|---|---|---|
| Financial assets | ||
| 31-12-2020 | 31-12-2019 | |
| € | € | |
| 17 Shares in group companies | ||
| CCT International BV | 6.565.477 | - |
| Current assets | ||
| 31-12-2020 | 31-12-2019 | |
| 18 Receivables from group companies | € | € |
| Current account CCT International BV | - | 7.055.565 |
19 Other receivables and accrued income
Taxes and social security charges 3.745 -
Taxes and social security charges
| Value added tax | 3.745 | - |
|---|---|---|
20 Equity
| Share capital Share pre | mium reserve | Legal and statutory re serves |
General re serve |
Total | |
|---|---|---|---|---|---|
| € | € | € | € | € | |
| Balance as at 1 January 2020 | 10.000 | 7.413.484 | 2.290.674 | -2.658.593 | 7.055.565 |
| Appropriation of result | - | - | - | -585.866 | -585.866 |
| Balance as at 31 December 2020 |
10.000 | 7.413.484 | 2.290.674 | -3.244.459 | 6.469.699 |
| 2020 | 2019 | ||||
| € | € | ||||
| 21 Share premium reserve | |||||
| Balance as at 1 January | 7.413.484 | - | |||
| Share premium in financial year | - | 7.413.484 | |||
| Balance as at 31 December | 7.413.484 | 7.413.484 |
| 31-12-2020 | 31-12-2019 | |
|---|---|---|
| 22 Legal and statutory reserves | € | € |
| Legal reserve participating interest | 2.290.674 | 2.290.674 |
| Current liabilities and accruals and deferred income | ||
| 31-12-2020 | 31-12-2019 | |
| 23 Other liabilities and accrued expenses | € | € |
| Audit and consultancy costs | 40.000 | - |
APPROPRIATION OF RESULT
The management proposes that the result for the financial year 2020 amounting to € 585.866 (negative) should be transferred to the general reserves.
The financial statements reflect this proposal.
NOTES TO THE STATEMENT OF INCOME AND EXPENSES
| Average number of employees 2020 |
||
|---|---|---|
| Number | ||
| Average number of employees 2019 |
- | |
| Number | ||
| Average number of employees | - | |
| 2020 | 2019 | |
| € | € | |
| 24 Other operating expenses | ||
| Other expenses of employee benefits | 31.250 | - |
| General expenses | 64.528 | - |
| 95.778 | - | |
| 2020 | 2019 | |
| € | € | |
| Other expenses of employee benefits | ||
| Management fees | 31.250 | - |
| General expenses | ||
| Audit costs | 57.832 | - |
| Litigation expenses | 6.696 | - |
| 64.528 | - | |
| 25 Share in result from participations CCT International BV |
-490.088 | -254.423 |
| Kapelle, 28 April, 2021 Pryme B.V. |
R.H.K. van Meirhaeghe J.D. van der Endt
OTHER INFORMATION
Provisions in the articles of Association governing the appropriation of results
Under article 19 of the Company's Articles of Association, the result for the year is at the disposal of the General Assembly of Shareholders, which can allocate the results either wholly or partly to the formation of or addition to one or more general or specific reserve funds. The proposal of the Board to allocate the results for the year to the general reserves has been incorporated into these financial statements,
Auditor's report of the independent auditor
The auditor's report with respect to these financial statements is set out on the next pages.