Annual Report • Apr 27, 2024
Annual Report
Open in ViewerOpens in native device viewer


Board of Directors' Report
teraplast.ro
Statement from the Chairman of the Board Consolidated financial statements and the auditor's report
About TeraPlast Group
Product portfolio and targeted markets
Key events 2023
Events after the reported period
TeraPlast Group team
TeraPlast on the capital market
Sustainable development
2024 budget
Key figures 2023 Standalone financial statements of TeraPlast SA and the auditor's report
Consolidated statement of comprehensive income
Consolidated statement of changes in equity
Standalone statement of comprehensive income
Standalone statement of changes in equity
Corporate governance statement

+40 741 270 439 www.teraplast.ro [email protected] 1 TeraPlast Way, Saratel village, Sieu-Magherus commune, Bistrita-Nasaud county, Romania
2
TeraPlast Group. We have re-emerged as a Romanian multinational and have become an industrial champion in Central and Eastern Europe. We also have the largest plastic production capacities in Southeast Europe and we rank as market leaders we will continue to supply high-quality products for the majority of infrastructure projects.
While 2023 did not shine as brightly in terms of results compared to the record-breaking years of 2021 and 2022, it maintained a solid foundation. Our products reached 22 European countries in 2023.
among the top five rigid PVC recyclers in all of Europe. We remain the first choice for water management solutions, and A successful company must operate in any climate. While most news headlines may be discouraging, we choose to persevere in our development and contribute to positive stories about the Romanian economy. We embrace dynamism, growth, and expansion as part of our business model within this unpredictable macroeconomic context, preparing ourselves for the upcoming economic cycle.
TeraPlast - 2023 Annual Report In 2023, our decisions further strengthened our vision for In 2024, we anticipate achieving a turnover of 173 million euros and a production output exceeding 100,000 tons, as outlined in our budget. Thanks to investments totaling over 80 million euros in recent years, we possess state-of-the-art equipment and technologies on par with global manufacturers. Our products undergo development and testing in our advanced in-house laboratory, and we hold international invention patents. Together with our colleagues who have extensive expertise in polymer processing, we are well-equipped to tackle future challenges.
These will contribute with 15% to our results both in terms of turnover and EBITDA. We have acquired businesses that we can grow and that will generate added value for our group. They represent additional development and distribution platforms, strengthening our execution of the strategy to diversify and expand our operations.
Together with the Wolfgang Freiler Group, we will more easily and efficiently access markets in Western Europe. We are integrating a solid distribution system, two factories with tradition, and an industrial infrastructure that enables further expansion.
Palplast strengthens our presence in the region. The potential of the Moldovan market is considerable, given its status as a candidate country for the European Union and the opportunities for absorbing funds for public investments. Additionally, when the time comes, we will contribute to the reconstruction of Ukraine. Romania is not in the position of the United States or the European Union regarding assistance to Ukraine. However, here at TeraPlast, we contributed to the restoration of the water supply to the communities affected by the destruction of the Kahovka dam in the spring of last year. Thus, in 2023, Ukraine was the second-largest destination for TeraPlast pipes exports. For a month and a half, we worked 24 hours a day, 7 days a week, to supply the much-needed products for the reconstruction of the Ukrainian infrastructure. products of the highest quality, efficient solutions for people
The entire TeraPlast ecosystem works to bring to market and the environment.

responsibly manage water, while also paying greater attention to recycling. These two themes are part of the global megatrends that will reshape the world as we know it today, as well as the global risks outlined by the World Economic Forum for a 10-year horizon. treatment, and efficient rainwater management must purification, the use of quality products with a long lifespan
Among these, I emphasize the need to responsibly manage water in urban environments, the increase of frequency of extreme weather events generated by climate change, the fragility of the transition to clean energy sources, and the shortage of skilled labor.
Nearly half of the world's population will live in areas with very high levels of water stress by 2030 if we continue to ignore climate change.
Therefore, freshwater sources management, wastewater become a priority. A complete and secure water management system, from collection and treatment to are essential for the health of people and, especially, future generations. water and affect the quality of crops. This is all the more
TeraPlast - 2023 Annual Report Our priorities must include actions to protect and unfortunately, discussions about the desert of Oltenia are taking shape in Romania. This will increase the need for worrying as agriculture is responsible for nearly 70% of the consumption from the total water extracted globally. This impressive amount is mainly due to the use of old and inefficient irrigation systems, leading to increased consumption and water loss. We should irrigate another 2.5 million hectares for efficient and high-performing agriculture and to mitigate the effects of climate change. The solutions for efficiently managing this phenomenon lie reforesting areas at high risk of desertification. We, at landfills. In the EU member states, the recycling rate is
in the use of high-performance irrigation systems and TeraPlast Group, provide practical solutions in this process. There are 500,000 hectares of degraded land throughout the country, which are unsuitable for agriculture but can be saved through reforestation.
We also have funds through the NRRP for these initiatives. However, the inaction of the state, both at the central level through the State Domains Agency and at the local level through municipalities, will be responsible if we fail to save these lands from further degradation.
affect everyone's welfare and nature as we know it if we continue to take no action on a large scale. Having a climate similar to the one in Greece in a few decades may seem appealing under the influence of the pleasant vacations we spend there. However, this scenario is unhealthy for both our country's ecosystem and economy.
We increasingly hear about desertification, and We must realize that these imbalances will significantly Plastics are not our enemies if managed correctly. Singleuse plastic packaging has the largest share in plastic waste that ends up in nature, accounting for 40% of plastic production. While alternative solutions such as biodegradable and compostable packaging exist, they require increased prioritization and user uptake. On the other hand, when it comes to recyclability, PVC, for example, can be recycled up to 8 times without losing its technical properties.
Plastics are ubiquitous and contribute to the comfort of our lives as we know them. However, the reduced responsibility in managing them at the end of their lifespan is the negative factor that demonizes them.
OECD data shows that out of the 360 million tons of plastic waste generated globally in 2019, approximately 78 million tons ended up in nature, accounting for 21%, while 17% was recycled, 16% was incinerated, and the rest ended up in 32.5%, according to reports from the European Parliament, while 24.9% of plastic waste ends up in the environment.
Whichever way we look at these numbers, the need to increase the quantity of recycled plastics is evident.
products for water management, and biodegradable packaging where possible. Our recycling business is one of the largest in Europe, and we integrate recycled material into our products. For some of these initiatives, we hold international patents – clear evidence that recycled material can be safely used in quality products.
Our team proudly represents TeraPlast Group, demonstrating its competencies and contributing to the competitive advantages detailed in this material. Alongside continuous professional development, we are concerned with shaping the future generation of professionals. We contribute to building a country that provides young people with reasons to stay, not leave.
We are involved in dual education programs and develop partnerships with academic institutions because we highly value skilled people. Today's youth need guidance and support from us to become the future pillars of the Romanian economy.
We are ready for the future, and we thank the over 14 thousand shareholders who stand by us and trust in TeraPlast Group, as well as the over 1,100 employees and thousands of partners.
Together, we remain on the path of growing a successful business story, a tradition that began 128 years ago.
Sincerely,


Southeastern Europe.
The TeraPlast Group is composed of TeraPlast SA, a company listed on the Bucharest Stock Exchange since 2008, and its subsidiaries: TeraPlast Recycling SA (100% ownership), TeraGlass Bistrița SRL (100% ownership), TeraBio Pack SRL (100% ownership), Somplast SA (70,75% ownership), and TeraPlast Magyarorszag KFT (100% ownership).
From an operational perspective, in 2023 the Group had the following structure:

The production activity of the Group takes place in 3 locations in Bistrița-Năsăud county, namely: Sărățel, Bistrița, and Năsăud.
The headquarters is located in Sărățel, in the industrial park that hosts most of the Group's factories. Additionally, there are the Group's own distribution centers located in Romania and Hungary.
The distribution centers are located as follows:
The warehouses in Hungary and Galați started their activity in 2023, strengthening the own distribution force existing in 2022.
In December 2023, the acquisition of Palplast company from the Republic of Moldova was announced, resulting in TeraPlast SA holding a 51% stake.
Given the transaction date and the fact that the closing was made at the beginning of 2024, Palplast is not part of this report and the
In 2023, there were no significant reorganizations, acquisitions, asset disposals, or mergers within the TeraPlast Group that would alter its structure.

The locations of the TeraPlast Group amount to 346.000 m² , of which 103.600 m² are covered production and storage spaces, and 114.600 m² are outdoor storage platforms.
equipment, on par with those of major global manufacturers, ensuring high productivity and resource consumption optimization. The total production capacity of the Group is 175.869 tons annually. This includes the existing capacities but does not include the capacities added from 2024 onwards, following the closing of the acquisitions of Palplast and Wolfgang Freiler Group.


PVC pipes factory, Sărățel (TeraPlast)
Polypropylene factory, Sărățel (TeraPlast)
Polyethylene factory, Sărățel (TeraPlast)
Polyethylene factory II, Sărățel (TeraPlast)
Rigid PVC recycling factory, Năsăud (TeraPlast Recycling)
Windows and doors factory, Bistrița (TeraGlass)
Polyethylene packaging factory, Năsăud (TeraBio Pack)
Biodegradable packaging factory, Sărățel (TeraBio Pack)
PVC granules factory, Sărățel (TeraPlast)
Fittings factory, Sărățel (TeraPlast)
Rotomoulded products factory, Sărățel (TeraPlast)
Microducts and PE-XA pipes factory, Sărățel (TeraPlast)
figure. Detailed information about TeraPlast Group products In our financial reports, business lines are organized into 4 segments: Installations & Recycling, Granules & Recycling, Windows & Doors, and Flexible packaging. From the perspective of the companies composing the TeraPlast Group, the installations and granules portfolios are managed by TeraPlast SA, TeraGlass manages the windows & doors portfolio, TeraPlast Recycling the rigid PVC recycling portfolio.

| fl | ||
|---|---|---|
| fl | ||
| portfolio and targeted |
markets | |
| product portfolio of the TeraPlast Group is structured |
||
| several business lines: installations, granules, and doors, rigid PVC recycling, and exible |
BUSINESS LINE |
PRODUCT CATEGORIES |
| In turn, the business lines are organized into categories, as represented in the accompanying |
Complete systems for: interior sewers • |
|
| gure. Detailed information about TeraPlast Group products available on our website at this link. |
exterior sewers • water and gas transport and • |
|
| Installations | distribution rainwater management • • |
|
| Product The across windows packaging. product is In our nancial reports, business lines are organized into 4 segments: Installations & Recycling, Granules & Recycling, |
electric and telecommunication cables underfloor heating • |
|
| & Doors, and Flexible packaging. From the of the companies composing the TeraPlast |
Plasticized PVC granules |
|
| Windows perspective Group, the installations and granules portfolios are managed by TeraPlast SA, TeraGlass manages the windows & doors |
Granules | Rigid PVC granules HFFR granules |
| TeraPlast Recycling the rigid PVC recycling fi while TeraBio Pack manages the exible packaging |
Windows and doors | PVC windows and doors Aluminum windows and doors |
| Garage doors Curtain walls |
||
| Group's product mix addresses the construction market the installations and thermal insulation joinery |
Rigid PVC recycling | Micronized recycled PVC Regranulated recycled PVC |
| the manufacturing industry through the granules the PVC processors market through the rigid PVC |
Flexible packaging | Biodegradable and compostable packaging |
| portfolio, and the exible packaging market |
Polyethylene packaging fi |
|
| the polyethylene and biodegradable lms portfolio. |
||
| portfolio, portfolio, portfolio. The through segments, segment, recycling through |
includes contractors, installations and |
resellers, DIY stores, for the windows & doors businesses, PVC |
| processors and manufacturers for the recycling and |
that use PVC as raw material granules businesses. Flexible |
|
| packaging customers are industrial companies that |
large retail chains, distributors and use lms for packaging goods. |
|
| Strong market positions | ||
| TeraPlast Recycling is |
the largest rigid PVC recycler |
|
| Romania and in the top business line, we are the |
5 in Europe. Through the Installation market leader in water and sewage |
|
| infrastructure in Romania, |
being the rst choice for our |
|
| customers. Additionally, TeraPlast is in the Romanian market, |
the main supplier of PVC granules and TeraBio Pack is one of the top |
The client portfolio reflects a B2B business model and includes contractors, resellers, DIY stores, for the installations and windows & doors businesses, PVC processors and manufacturers that use PVC as raw material for the recycling and granules businesses. Flexible packaging customers are large retail chains, distributors and industrial companies that use films for packaging goods.
Additionally, TeraPlast is the main supplier of PVC granules in the Romanian market, and TeraBio Pack is one of the top 5
TeraGlass operates in a market that includes approximately 1.000 producers, and the company's objective is to rank among the top 10 windows and doors manufacturers in Romania.
factory started its production activity. The products will be marketed under the Opal brand and will follow the B2B model of the Group's other businesses. Opal's clients come from various industries, and the products are suitable for safely packaging palletized goods for transportation, serving both manufacturers and distributors as well as logistics service providers. lei, co-financed through the state aid scheme. Opal's activity will be reflected starting 2024 in the results of the Flexible
The factory is the result of an investment of over 84 million Packaging business line.


At TeraPlast, we have our own laboratory, accredited by RENAR for physical and mechanical tests, where our colleagues test new recipes and ensure that our products meet the highest quality standards and comply with all necessary technical properties.
institutions such as IFT Rosenheim, SRAC, ICECON Romania, DIN CERTCO, and TUV Austria. The activities of TeraPlast Group companies are carried out in an Integrated Quality – Environment – Health and Safety at Work Management System, according to ISO 9001, 14001, 45001.
for the Energy Management System, ISO 50001.
At TeraPlast Group we have a global procurement footprint. Even though our main suppliers of raw materials are from the European Union, we also purchase raw materials from the United States of America, North Africa, and even the Far East.
material prices, far beyond our expectations. Seasonal developments throughout the year were not followed, with raw materials reaching their lowest levels by the end of the third quarter, when under normal circumstances they should have peaked in price.
There were no availability issues, however, procurement sources from the European Union improved their price competitiveness only in the second half of the year, with import prices from non-EU countries being lower until then. In the latter part of the year, prices tended to return towards normal levels compared to multi-year averages, and as petrochemical plants in the European Union lowered prices, non-EU imports decreased as well.


TeraPlast Group suppliers' mix



performance was relatively similar to that of 2022, which was the second best year in the Group's history after the record 2021.

decrease in the Compounds segment.
TeraPlast - 2023 Annual Report The consolidated turnover contracted with 5% in 2023, to For the whole year 2023, EBITDA stands at RON 51.3 million, a 3% decrease versus 2022, mainly due to the decrease in the Compounds segment. EBITDA margin, at Group level, slightly increased to 7.6%, while for the Installations segment remains in the double-digit range. influence of deflation brought about by a sharp decrease in
The net result of 2023 remained in positive range of RON 1.1 million despite business seasonality of the last quarter of RON 17.3 million. Two divisions had a net loss, Windows (RON 1.9 million lei) and Packaging (RON 15.7 million lei).
Exports reached 16% of the turnover and the Group's products reached 22 European markets.
The Group's gross margin increased from 32% to 37%, representing a 10% increase in absolute terms. However, this increase was burdened by salary increases and utility prices. In this regard, a good cost management brings potential improvements in the bottom line.
The information within this chapter are available, alongside
Installations segment, the largest and best performing in the Group had positive results even though the growth was moderate compared to the previous years, under the raw material prices. This activity profited from the increase in public works,
which accelerated sharply in the second part of last year. EBITDA margin of the Installations segment stood at over negative results of other business lines.
RON 672 million, under the significant influence of the Compounds segment had a sharp contraction of the turnover (-40%) because of sales decrease of its customers. TeraPlast remains the main supplier for its customers in this market. Due to an increase in costs, EBITDA dropped to RON 6 million (-51% vs 2022), but EBITDA margin was above the average, at 7.9%. On the other hand, this division had a
orders from the retail segment, which had a 40% contraction strategy, since 2023 and for 2024 is to focus on the domestic renovations and new buildings market in order to

| reduce the dependence on DIY stores. Non-DIY sales reached 28% of the sales in the previous year. This market segment has a higher margin, re ected in an increase from 39% to 44% of the sales (2022 vs 2023) of the gross margin. This increase however, failed to be fully felt in the EBITDA which stood at RON 0.4 million as the segment faced sharp cost increases. The average salary increased in this division by 46% versus 2022, mostly due to the increase in minimum wage in the construction and related sectors. |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The packaging segment was EBITDA in the Group but year, which gives good reached optimum volumes of orders in |
the the activity perspectives |
only improved for |
one with 2024. the last |
a negative throughout This segment months, |
the an |
|||||||||
| Nasaud. TeraBio Pack went headcount for the new |
market | through conditions. |
an | adjustment | of | |||||||||
| In terms of quantities, levels – 75,346 tonnes in 2023 versus 76,931 tonnes in 2022 – meaning a decrease the second half of the volumes in Q4 2023 vs. dynamics, well above that |
total volumes by 2% year, Q4 of 2022. |
are yoy. The especially the 2022 show |
close quantities 27% positive |
to the sold increase |
2022 in in market |
fl | ||||||||
| TeraPlast - 2023 Annual Report |
| 2023 | 2022 | ||
|---|---|---|---|
| Pipes | +34% | 34,3 mln. LM | 25,6 mln. LM |
| Fittings | 15 +2% |
10,8 mln. PCS | 10,6 mln. PCS |
| Compounds | -21% | 13.112 T | 16.639 T |
| Recycling | -37% | 7.738 T | 12.286 T |
| Flexible packaging 1 +29% | 3.972 T | 3.082 T | |
| Windows & doors | -27% | 123 TH UNITS | 168 TH UNITS |
TeraPlast - 2023 Annual Report Performance in the capital market We have achieved, for the fourth consecutive time, the maximum score of 10 in the Vektor evaluation coordinated by ARIR - the Association for Investor Relations at the Bucharest Stock Exchange. The score assesses the activity of listed companies regarding corporate governance and communication with investors. TeraPlast is one of the 18 companies listed on the BSE to have obtained the maximum score, while the average among companies in the BET index was 9.4.
We have strengthened our geographical coverage in Romania by opening a new warehouse in the southeast of the country, in Galați. The facility serves as a logistical center for fast and efficient supply and delivery for the counties of Galați, Brăila, Tulcea, Vrancea, Ialomița, and Constanța.
TeraPlast joined forces with Sipex, one of the largest distributors of construction materials in Romania, listed on the Bucharest Stock Exchange in the AeRO market. The partnership involves the distribution of TeraPlast products, especially the complete underfloor heating system tailored to the current needs of consumers, NeoTer.

We have expanded our support for CS Gloria 2018 Bistrița Năsăud through a contract where the new polyvalent hall in Bistrița bears the name TeraPlast Arena. The agreement is valid for a period of 5 years, with the possibility of extension through an additional agreement. The value of the contract exceeds 600,000 lei per year. The hall was completed in 2022, following an investment of 27.3 million euros, with funding provided both from the national budget and the local budget.

TRP shares were included by the Vienna Stock Exchange in the ROTX EUR index, starting from March 20, 2023. The ROTX, launched in 2005, is a market capitalization-weighted price index composed of 15 Romanian blue-chip stocks. It is tradable and used as a reference for structured products and standardized derivates. TRP shares were part of this index until March 2024.
The Board of Directors has decided to extend the mandate of Ms. Ioana Birta as Chief Financial Officer until September 2027. Ms. Birta has been part of the TeraPlast Group's executive team since 2017. As CFO, she played a key role in the management team that implemented the transformation strategy of the TeraPlast Group, resulting in accelerated development through investments and M&A, digitalization and automation of processes, as well as increased transparency within the organization, both internally and externally.


On July 3, 2023, we celebrated 15 years since TeraPlast went public on the Bucharest Stock Exchange on July 2, 2008. During these 15 years of presence on the stock exchange, the company's market capitalization has grown by over four times, with revenues increasing from 219 million lei in 2007 to 711 million lei in 2022, and assets growing from 170 million lei to nearly 700 million lei. Investments during the same period amount to almost 800 million lei.
TeraPlast - 2023 Annual Report Development of renewable energy through NRRP We have signed the financing contract for a financial support of approximately 5.5 million lei under the National Recovery and Resilience Plan for the development of a new photovoltaic plant within the Industrial Park in Sărățel. The non-reimbursable financing will cover about a quarter of the total investment of the company in this project, whose budget amounts to 22,565,775.35 lei. The new photovoltaic plant is designed with a capacity of approximately 4.56 MWp, corresponding to a produced power (from inverters) of approximately 3.81 MW, and is part of TeraPlast's sustainable development strategy, which also includes increasing energy independence from renewable sources.

The performance and relevance of TeraPlast Group have been recognized through the upgrade of the company's shares to a higher category within the MSCI indices. As of September 1st, the stocks with the symbol TRP have transitioned from the Small Cap category to the Mid Cap / Large Cap category and are included in the MSCI Frontier and MSCI Romania indices.
TeraPlast - 2023 Annual Report Digitization of the analysis and quoting process To optimize the analysis and quoting process, a program has been implemented that enables both a quick analysis of demand, by reporting the requested price to recorded costs, and access to the price history for the respective products. The software structure has been carefully customized by the TeraPlast team, and the program has been successfully developed and implemented by Cicada Technologies from Cluj. The increased response speed to inquiries has been made possible by equipping the sales team with IT equipment that allows rapid and real-time access to information regarding prices, stocks, and offers. The software programs replace the previous logistics and quoting management system, which was based on an Excel format and was no longer meeting current requirements due to the vast volume of data.


On November 28th, the 2023 edition of the Investor Day took place. During the event, the company's shareholders and investors from the capital market interested in TeraPlast, visited the industrial park in Sărățel where they saw the latest investments in place. The management team presented the recent evolution of the Group, its vision, and plans, while participants had the opportunity to engage in discussions with the management.
The company operates two production lines for high-density polyethylene pipes used in water and gas supply networks. The transaction amounted to 1.8 million euros, comprising 1 million euros contributed by TeraPlast SA to Palplast Moldova's capital and 800 thousand euros paid to the existing shareholder. As a result, the ownership structure consists of TeraPlast, holding a 51% stake, and Fribourg Capital, the current shareholder, holding 49%. The 1 million euro contribution will be utilized by Palplast Moldova to diversify its production capacity and expand its existing logistics platform. The transaction was announced in December 2023 and closed in January 2024.

In February, the agreement was signed for the acquisition of the Wolfgang Freiler Group, which has modern production facilities in Hungary and a dynamic distribution division in Austria. The two factories in Hungary are Polytech and Pro-Moulding. The first, Polytech, specializes in the production of pipes for the protection of electric cables and optical fiber, while the activity of Pro-Moulding involves plastic injection moulding. The products are sold on the markets of Hungary, the Czech Republic, Austria, Germany and France, where the two companies have solid market positions. The acquisition also includes an industrial base of 5 hectares of land and warehouses in the south-west of Hungary. TeraPlast received the certification of Best Managed underscores the sustained efforts and commitment of the
TeraPlast's performances were recognized at the Best Managed Companies Romanian Gala, TeraPlast being awarded the "Best Managed Company" . This recognition entire organization to continuous performance and development The "Romania Best Managed Companies" program represents a valuable initiative to recognize Romanian entrepreneurial performance, based on an international methodology, the program being carried out simultaneously in over 45 countries around the world. The four assessment pillars were: strategy, resources and innovation, culture and commitment, and governance and financial aspects of the company.
includes a Sponsored Research component, which expands the sources of information available to investors on the capital market. This collaboration, together with the BRK Financial Group market making services we benefit from since 2020, contributes to the increased liquidity of TRP securities, which will attract increased visibility of the company both domestically and internationally. st

We are one of the largest employers in the county and we believe that it is our responsibility to provide employees with a fair and safe workplace, that encourages development.
By the end of 2023, the TeraPlast Group team counted more than 950 employees, in slight decline compared to 2022 due to the
In our daily activities, we emphasize the adherence to a strong set of principles of ethics and integrity according to the Code of Conduct.
We promote among our colleagues an upright and professional behavior while being conscious of the environment and society. We emphasize equal opportunities, non-discrimination, and respect for the rights and freedoms of each individual in their professional activity.
This also includes respecting and protecting human rights, employee rights, and fair practices in our relationship with suppliers and customers. The Code of Conduct applies to all employees of the Group.
We also pay increased attention to regulations regarding health and safety at work, and the awareness and and extinguishing measures. With the help of the internal dedicated department, we ensure that these provisions and practices are up-to-date in order to provide a healthy and safe working environment for our colleagues. benefits.
The TeraPlast trade union is the strongest bridge between employees and management through periodic consultations regarding the collective labor agreement and employee
Our responsibility to the community extends beyond supporting local projects aimed at bringing about positive change. In addition to job creation, we recognize the importance of training the new generations of professionals and are involved in a dual education program to train computer numerical control (CNC) machine operators.
Any violation of the code of conduct or any incident regarding the breach of laws or integrity norms by the company, employees, or collaborators can be reported through the whistleblower available on our website.
The received reports are handled by the Integrity Officer and analyzed when necessary within the Integrity Committee. According to the whistleblowing policy, we ensure the confidentiality of those who report irregularities and their protection against possible retaliation, as well as effective measures for addressing and preventing the reported situations.

"My Craft – a job of the future" took place. During the competition, participating students took two individual tests, one theoretical and one practical, and the evaluation committee consisted of 3 representatives from partner companies involved in the project.
The students who participated in the CNC Operator competition are from Grigore Moisil Technical High School in Bistrița and from Beclean Agricultural Technical High School. Within the program, a total of 33 students were trained for the CNC machine operator specialization, and the first graduates of the program completed the course in June 2023. Participants received a monthly scholarship, transportation, and meals for each day of training at TeraPlast.

Detailed information about our employees and related topics such as diversity, training and recruitment will be part of the 2023 Sustainability Report which will be published in May 2024. The 2022 Sustainability Report is available at this link.
TeraPlast SA has been listed on the Bucharest Stock Exchange (BVB) since July 2, 2008, under the symbol TRP. Currently, TRP shares are included in the reference BET index of the BVB, as well as in the FTSE Russell and MSCI indices.
During March 2023 to March 2024, TRP shares were also included in the ROTX index of the Vienna Stock Exchange, and since September 2023, they have been promoted in the MSCI indices from the Small Cap category to the Mid Cap/Large Cap category in the MSCI Frontier and MSCI Romania indices.
2023 also marked the 15th anniversary since going public on the Bucharest Stock Exchange (BSE). Over these 15 years, the company's market capitalization has increased more than fourfold, with revenues growing from 219 million lei in 2007 to 711 million lei in 2022, and assets rising from 170 million lei to nearly 700 million lei. Total investments during this period amount to almost 800 million lei.

At the end of 2023, TeraPlast's shareholder structure comprised of over 14,000 shareholders. Throughout the year, the structure remained largely unchanged. This information can be viewed in the accompanying graph and on the BSE website where comprehensive details about the company's announcements from the previous year are also available.
As of December 31, 2023, Mr. Dorel Goia (Chairman of the Board of Directors) held 1,020,429,614 TRP shares, Mr. Alexandru Stânean (CEO) held 1,806,252 TRP shares, and Ms. Ioana Birta (CFO) held 206,309 TRP shares. Regarding the other members of the TeraPlast Board of Directors, Mr. Lucian Claudiu Anghel and Mr. Vlad-Nicolae Neacșu each held 310,000 TRP shares as of the same date, while Mr. Vasile Pușcaș held 20,000 TRP shares.

TeraPlast - 2023 Annual Report
increases in share capital.
The Stock Option Plan program initiated in 2022 was completed according to the remuneration policy (available 2023. As a result, 2,670,000 shares were allocated to employees of the TeraPlast Group, free of charge. The shares were granted based on performance during the 2020-2021
period, reflecting the record results achieved in 2021. The stock option plan program aligns with the Group's strategy for retaining key personnel, and according to TeraPlast's remuneration policy, the actual allocation of shares takes place after 12 months from the end of the period that they are granted for.
At the General Meeting of Shareholders on April 28, 2023, a new share buyback program was approved, which was completed in February 2024.
The shares related to this program were granted to employees in March 2024.
TeraPlast's communication with both the financial journalists and shareholders and investors was publicly recognized in 2023. For the fourth consecutive year, our company received the highest score, 10, in the Vektor evaluation conducted by ARIR - the Association for Investor Relations on the Romanian Stock Exchange. The evaluation criteria include the availability of information about the board of directors, events dedicated to investor management interaction, dissemination of new information.
company policies, non-financial reporting, and At the ARIR Gala held in November 2023, TeraPlast was awarded the prize for "Best Company in Investor Relations - Public Vote for the Main Market" . Additionally, at the BVB Awards event in February 2023, TeraPlast received the award for "Best Communication by an Issuer with Journalists in 2022 - Financial Press Award. "
here), with the share buyback finalized on February 17, In 2023, the TeraPlast team participated in 5 events dedicated to interactions between listed companies and investors, where we met with over 30 investors from Romania and abroad in total. Comprehensive information about corporate governance documents (policies, governance statutes, etc.), reporting, and other relevant aspects of TeraPlast's activity on the capital market are available on the dedicated investor website: https://investors.teraplast.ro/

the Board of Directors. The General Shareholders' Meeting (GSM) is the highest decision-making body. Members of the Board of Directors are elected upon the proposal of executive leadership.
significant shareholders of the company and appoint the The members of the TeraPlast Board of Directors were reelected at the AGM on September 14, 2023, for a term of 4 years (September 14, 2023 - September 14, 2027). The Chairman of the Board of Directors elected by the board members is Mr. Dorel Goia, with a 4-year term, identical to that of the other directors. Currently, 3 out of 5 directors are independent. Birta, Chief Financial Officer, whose mandate is valid until management regarding their activities or their ability to fulfill fields.
The executive management of the TeraPlast Group is provided by Mr. Alexandru Stânean, with a mandate of 4 years, starting on July 2, 2020, as CEO, and by Ms. Ioana September 2027.
Additional information about the Board of Directors and executive management are available on our website at this link.
There are no past or ongoing litigations or administrative proceedings involving the directors and/or executive their duties within TeraPlast.


Chairman
Year of birth: 1954 Experience: entrepreneurship First time elected in the Board: 2008 Entrepreneur with extensive experience in various

Vasile Pușcaș
Independent Non-Executive Director
Year of birth: 1952 Experience: politics First time elected in the Board: 2023 Activity: university professor

Lucian Claudiu Anghel
Independent Non-Executive Director
Year of birth: 1972 Experience: banking, capital markets First time elected in the Board: 2021 Activity: Libra Bank

Independent Non-Executive Director
Year of birth: 1981 Experience: First time elected in the Board: 2020 Activity: Sens Unic Imobiliare SRL

Alexandru Stânean
Executive Director (CEO)
Year of birth: 1982 Experience: business administration First time elected in the Board: 2007 Activity: TeraPlast Group (CEO)
TeraPlast - 2023 Annual Report TeraPlast currently has 3 advisory committees, as detailed The International Development Committee has an advisory role regarding the international business development projects of the TeraPlast Group, in accordance with the strategy in this regard. Thus, the International Development Committee assists the Board of Directors in evaluating and selecting investment opportunities, both as M&A operations and greenfield projects.
The responsibilities of each TeraPlast committee are detailed in dedicated documents on our website, available company's policies: dividend policy, remuneration policy, and forecasting policy.
| fi | ||
|---|---|---|
| below. The committees have an advisory role, and the International Development Committee was established in |
||
| 2023. The Audit Committee consists of Mr. Vlad Nicolae Neacșu - Chairman - and Mr. Dorel Goia, Mr. Lucian-Claudiu Anghel, Mr. Vasile Pușcaș, and Ms. Andreea Elena Manta - an independent member appointed by the OGMS Resolution dated September 14, 2023. |
||
| Mr. Lucian Claudiu Anghel chairs the Nomination and Remuneration Committee, and the other members are Mr. Dorel Goia, Mr. Vlad Nicolae Neacșu, and Mr. Vasile Pușcaș. |
||
| has an The International Development Committee advisory role regarding the international business development projects of the TeraPlast Group, in accordance with the strategy in this regard. Thus, the International Development Committee assists the Board of Directors in evaluating and selecting investment opportunities, both as M&A operations and green eld projects. |
||
| The responsibilities of each TeraPlast committee are detailed in dedicated documents on our website, available here. In the same section, you can nd information about the |

and the environment.
As a polymer processor we consider it our responsibility to come up with solutions, contributing to the substitution of plastics in general and those with a short life cycle in particular with sustainable alternatives where possible.
We also contribute to the responsible management of plastic waste and the responsible consumption of resources, and fairness and integrity are solid elements of our vision of sustainable development. In 2023 there were no litigations related to environmental aspects.
We publish every year, according to the regulations in force in the sustainability report that includes detailed information in this area.
The most recent report published at the time of writing this report is the 2022 Sustainability Report, which can be viewed by accessing this link.
The 2023 report will be published in May 2024, and its availability will be announced through the company's official communication channels, including on the BSE website (TRP symbol).
In our vision of sustainable development, 4 major directions of action are highlighted:

These directions articulate how sustainable development is integrated into our businesses every day and how our environment is embodied in medium and long-term strategic actions.
mission to provide efficient solutions for people and the We are a company whose products are largely aimed for water management. The Installations Division provides solutions for clean water (potable water supply, water for irrigation from both underground and above-ground sources), waste water and rainwater management. By adhering to the highest quality standards, ensuring longevity and technical properties, our products contribute to the transportation and distribution of clean, uncontaminated water, safe transportation of wastewater, and the durability
of infrastructure for healthy cities and modern agriculture. We contribute to the circular economy and efficient waste management through the operation of the rigid PVC recycling factory and the integration of recycled material into finished products for outdoor sewers. We also use recycled materials from third parties in our products, where we have not developed our own recycling capabilities. We have ecological alternatives in our portfolio where possible, such as biodegradable and compostable packaging which standard.
Through the nature of our production processes, the largest share of our resource consumption is electricity. As a result, we have invested in a photovoltaic plant and in 2024 we will
in the total consumption. Also, the electricity supplier provides us with guarantees of origin for the purchased electricity, and they cover 100% of the energy purchased by TeraPlast SA.
Awareness of greenhouse gas emissions we generate helps us identify opportunities to reduce our impact, to help mitigate climate change. We calculate the Scope 1, 2 and 3 carbon footprint and also performed a risk assessment based on the TCFD (Task Force on Climate-Related Financial Disclosures) framework.
From a continuous development perspective, the expansion of our businesses has a direct impact in local communities through job creation, the well-being of our employees and involvement in local projects and initiatives.
TeraPlast - 2023 Annual Report build a new one, to increase our share of renewable energy Last but not least, the size of the TeraPlast Group and the vision we have for our development require the existence of a robust corporate governance, which formalizes and addresses topics such as risk management, ethics and integrity, transparency etc. We are a signatory of the UN Global Compact, and thus we have a voluntary commitment to promote the ten principles of the UN regarding human rights, labor standards, environment, anti-corruption, and to contribute to the achievement of sustainable development goals.
Our progress in these 4 directions is contained in the annual sustainability report. The report also includes information on the EU Taxonomy (Regulation 2020/852 on the establishment of a framework to facilitate sustainable investment).
We remain consistent and have agreed, for the fourth year, to publish the score obtained from Sustainalytics in the project they are carrying out in collaboration with BSE. The information is available on the BSE Research Hub Portal, in the dedicated section.
In 2023, for the first time, we carried out our CDP – Carbon Disclosure Project – evaluation for the Water and Climate questionnaires. Last year we also completed the EcoVadis evaluation, where we obtained Silver Recognition.
Detailed information on the above-mentioned assessments will be included in the sustainability report.

The macroeconomic context imposes such an approach, with expectations that several market segments will face contractions on various levels while public works, with governmental or European financing will be on the upswing.
| For this year, we present a budget with moderated | |||
|---|---|---|---|
| organic growth. | |||
| The slightly conservative approach |
results | from past |
years' |
| experience in which, the premises |
from the |
start of |
the year |
| materialized only in part throughout |
the year. |
||
| The macroeconomic context |
imposes such |
an | approach, |
| with expectations that several |
market | segments | will face |
| contractions on various levels |
while public |
works, | with |
| with last year. In order for this to segments that underperformed in Additionally, at the consolidated |
happen, the 2023. level, a |
Group preservation |
planned of |
| business lines' weight in revenues As a whole, the turnover as well as the EBITDA will |
is forecasted. |
||
| increase consistently. The |
M&A operations |
conducted | |
| revenue growth in the Packaging |
segment. | ||
| For the Installation segment, projects are expected to grow in |
domestic 2024 as well. |
infrastructure | |
| TeraPlast - 2023 Annual Report |

Sales volumes for the current activity of the Group are forecasted to grow by 16% to 80 thousand tonnes. These will be topped by the sales volumes of the newly acquired subsidiaries. Thus, for the whole year, TeraPlast Group will reach sales volumes of 100 thousand tonnes, amounting to 33% increase in sales volumes compared to 2023.

EBITDA

non-DIY customers. This switch will be boosted by the newly recruited, experienced sales team, focused on the renovations and new buildings market.
For the Packaging segment, radical transformations are to be expected in 2024. The turnover will grow by 80% due to reach break-even this year, however as a whole, the Packaging segment will generate a loss, as until Opal reaches critical mass, it will have a negative impact on the EBITDA. Romania is a net importer of stretch film, which gives competitive advantage for domestic production, reflected in
the commissioning of Opal (stretch film). TeraBio Pack will lower lead-times and costs. Opal products target both domestic market and existing export markets of the Group, as well as new markets that will be assimilated following the integration of the newly purchased companies.
The newly acquired subsidiaries are expected to bring sales of 8,000 tonnes for this year. They will constitute about 15% of the Group's sales and EBITDA for 2024 and will be consolidated in the Installations segment.
Deloitte Audit S.R.L. Clădirea The Mark Tower Calea Griviței nr. 82-98 Sector 1, 010735 București, România
Tel: +40 21 222 16 61 Fax: +40 21 222 16 60 www.deloitte.ro
To the Shareholders of, Teraplast SA
DRAFT 3. In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the consolidated financial position of the Group as at December 31, 2023, and its consolidated financial performance and its consolidated cash flows for the year then ended in accordance with Ministry of Public Finance Order no. 2844/2016 for the approval of accounting regulations conforming with International Financial Reporting Standards, with subsequent amendments.
Deloitte refers to one or more of Deloitte Touche Tohmatsu Limited ("DTTL"), its global network of member firms, and their related entities (collectively, the "Deloitte organization"). DTTL (also referred to as "Deloitte Global") and each of its member firms and related entities are legally separate and independent entities, which cannot obligate or bind each other in respect of third parties. DTTL and each DTTL member firm and related entity is liable only for its own acts and omissions, and not those of each other. DTTL does not provide services to clients. Please see www.deloitte.com/about to learn more.
| KEY AUDIT MATTER | How our audit addressed the key audit matter | ||||
|---|---|---|---|---|---|
| Income recognition | |||||
| Income generated by the sale of finished products and the merchandise is the Group's core activity. The recognition of income from the sale of finished products and merchandise depends on the proper evaluation of the amount of the contractual consideration, including of discounts granted in certain sale transactions and their registration in the period they |
Our audit procedures conducted to address the risk of significant misstatement of income recognition included as follows: • We have assessed the Group's accounting policies regarding income recognition. • We have assessed the design and implementation |
||||
| refer to, according to the commercial clauses provided in the contracts with customers. |
of existing key controls on the sales of the finished products and merchandise. |
||||
| In addition, income is one of the most important key performance indicators of the Group. The Group's disclosures on income are included in Note 4 |
• We have confirmed the income with the most important customers selected on a random sample basis at December 31, 2023 in order to assess the completeness of the transactions conducted by the |
||||
| to the financial statements. | Group therewith. | ||||
| In our opinion, income recognition is a significant audit area, as the Group's management may incorrectly account for the income generated by the sale of finished products and merchandise due to the nature of the sale transactions and the contractual clauses regarding the modalities and date of transfer of control over the goods sold. |
• We have selected a random sample of income, which we compared against the relevant supporting documents to ensure the accuracy and completeness of the income registered, by also validating the financial period when they should have been registered depending on the date of transfer of control over the finished products or the merchandise sold by the Company as seller, to the customer as buyer. DRAFT |
||||
| • We have reviewed the income by comparing the current period with the prior period for: sales, volume of products, volume of customers and margin. |
Our opinion on the consolidated financial statements does not cover the other information and, unless otherwise explicitly mentioned in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the consolidated financial statements for the year ended December 31, 2023, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.
With respect to the Administrators' consolidated report, we read it and report if this has been prepared, in all material respects, in accordance with the provisions of Ministry of Public Finance Order no. 2844/2016 for the approval of accounting regulations conforming with International Financial Reporting Standards, with subsequent amendments.
On the sole basis of the procedures performed within the audit of the consolidated financial statements, in our opinion:
Moreover, based on our knowledge and understanding concerning the Company and its environment gained during the audit on the consolidated financial statements prepared as at December 31, 2023, we are required to report if we have identified a material misstatement of this Administrators' consolidated report. We have nothing to report in this regard.
With respect to the Remuneration report, we read it to determine if it presents, in all material respects, the information required by article 107, paragraphs (1) and (2) of Law 24/2017 regarding the issuers of financial instruments and market operations, republished. We have nothing to report in this regard.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
We confirm that:
The engagement partner on the audit resulting in this independent auditor's report is Alina Ioana Mirea.
Report on compliance with the Law 162/2017 on the statutory audit of annual financial statements and annual consolidated financial statements and on amending other pronouncements ("Law 162/2017"), and Commission Delegated Regulation (EU) 2018/815 on the European Single Electronic Format Regulatory Technical Standard ("ESEF")
Management is responsible for preparing Digital Files that comply with the ESEF. This responsibility includes:
Those charged with governance are responsible for overseeing the preparation of the Digital Files that comply with ESEF.
Our responsibility is to express a conclusion on whether the consolidated financial statements included in the annual financial report complies in all material respects with the requirements of ESEF based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with International Standard on Assurance Engagements 3000 (Revised), Assurance Engagements Other than Audits or Reviews of Historical Financial Information (ISAE 3000) issued by the International Auditing and Assurance Standards Board.
Our firm applies International Standard on Quality Management 1 ("ISQM1"), and accordingly maintains a comprehensive system of quality control including documented policies and procedures regarding compliance with ethical requirements, professional standards and applicable legal and regulatory requirements.
A reasonable assurance engagement in accordance with ISAE 3000 involves performing procedures to obtain evidence about compliance with ESEF. The nature, timing and extend of procedures selected depend on the auditor's judgment, including the assessment of the risks of material departures from the requirements set out in ESEF, whether due to fraud or error. A reasonable assurance engagement includes:
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion.
In our opinion, the consolidated financial statements for the year ended December 31, 2023 included in the annual financial report in the Digital Files comply in all materials respects with the requirements of ESEF.
In this section, we do not express an audit opinion, review conclusion or any other assurance conclusion on the consolidated financial statements. Our audit opinion relating to the consolidated financial statements of the Company for the year ended December 31, 2023 is set out in the "Report on the audit of the consolidated financial statements" section above.
DRAFT
Alina Ioana Mirea, Audit Partner
Registered in the Electronic Public Register of Financial Auditors and Audit Firms under no. AF 1504
On behalf of:
Registered in the Electronic Public Register of Financial Auditors and Audit Firms under no. FA 25
The Mark Building, 84-98 and 100-102 Calea Grivitei, 8 th Floor and 9th Floor, District 1 Bucharest, Romania March 26, 2024
Prepared in accordance with Minister of Public Finance Order no. 2844/2016 approving the accounting regulations compliant with the International Financial Reporting Standards,
AT AND FOR THE YEAR ENDED 31 DECEMBER 2023
DRAFT
| INDEPENDENT AUDITOR'S REPORT | 1 – 6 |
|---|---|
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | 7 – 8 |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | 9 – 10 |
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY | 11 – 12 |
| CONSOLIDATED STATEMENT OF CASH FLOWS | 13 |
| NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS | 14 – 68 |
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Financial year ended | ||||
|---|---|---|---|---|
| 31 December | 31 December | |||
| Note | 2023 | 2022 | ||
| Total revenue from customer contracts, out of which: | 4 | 672,330,589 | 711,126,448 | |
| Revenue from sale of finished products | 609,374,308 | 654,126,106 | ||
| Revenue from the sale of merchandise | 59,387,621 | 51,748,740 | ||
| Revenue from services | 3,568,660 | 5,251,602 | ||
| Other operating income | 5 | 1,834,513 | 654,821 | |
| Income from investment subsidies | 7,965,901 | 4,275,737 | ||
| Changes in inventory of finished goods and work in progress |
2,396,035 | 20,545,382 | ||
| Raw materials, consumables used and merchandise | 6 | (427,337,871) | (507,044,623) | |
| Employee benefit expenses | 9 | (95,055,913) | (83,556,135) | |
| Travel expenses | (30,280,844) | (29,700,043) | ||
| Expenses with utilities | (32,593,039) | (21,127,920) | ||
| Amortization and the adjustments for impairment of | ||||
| non-current assets, net | 8 | (41,865,198) | (31,527,728) | |
| Impairment of current assets, net | 8 | (961,707) | (5,353,970) | |
| Provisions, net | 8 | 427,515 | 320,894 | |
| Gains/(Loss) from the disposal of tangible and intangible assets |
7 | 30,706 | 86,785 | |
| Gains/(Loss) from the disposal/fair value measurement | ||||
| of investment properties | 439,021 | 559,154 | ||
| Other expenses | 10 | (37,802,111) | (31,063,568) | |
| Sponsorships | (1,158,141) | (1,762,653) | ||
| Operating result | 18,369,456 | 26,432,581 | ||
| FX differences, net | 5 | (977,700) | (85,224) | |
| Interest expense, net | 5 | (13,128,570) | (9,873,715) | |
| Other financial income | 5 | 869,694 | 26,737 | |
| Income from dividends | 5 | 69,300 | 55,691 | |
| Financial result, net | (13,167,276) | (9,876,511) | ||
| Profit before tax | 5,202,180 | 16,556,070 | ||
| Income tax expense | 11 | (4,064,176) | (1,182,202) | |
| Profit for the year | 1,138,004 | 15,373,868 | ||
| Other comprehensive income: OCI that will not be reclassified subsequently to profit or loss |
- | |||
| Revaluation of fixed assets, net | - | 1,363,014 | ||
| Deferred tax, net | 11 | - | (281,655) | |
| Other comprehensive income | - | 1,081,359 | ||
| Attributable to | ||||
| Parent entity equity holders | 1,735,058 | 16,844,287 | ||
| Financial year ended | |||
|---|---|---|---|
| 31 December | 31 December | ||
| Note | 2023 | 2022 | |
| Non-controlling interests | (597,054) | (389,060) | |
| Profit or loss for the year | 1,138,004 | 16,455,227 | |
| Basic and diluted earnings per share | 0,001 | 0,007 |
Approved:
12 February 2024 Board of Administration
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| 31 December | 31 December | ||
|---|---|---|---|
| Note | 2023 | 2022 | |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 12 | 401,412,034 | 338,129,808 |
| Investment property | 18 | 5,737,239 | 4,914,955 |
| Right of use of the leased assets | 14 | 20,017,741 | 17,822,871 |
| Intangible assets | 13 | 3,961,459 | 3,771,984 |
| Long-term receivable | 17 | 1,567,558 | 1,843,922 |
| Deferred tax assets | - | 298,077 | |
| Other long-term equity investments | 15 | 15,500 | 15,500 |
| Total non-current assets | 432,711,531 | 366,797,117 | |
| Current assets | |||
| Inventories | 16 | 138,564,464 | 129,120,491 |
| Work and services in progress | 198,560 | - | |
| Trade receivables | 17 | 154,410,883 | 146,301,682 |
| Prepayments granted to suppliers of non-current assets | 7,942,919 | 7,380,625 | |
| Prepayments | 1,136,301 | 825,641 | |
| Income tax recoverable | 981,002 | 415,696 | |
| Cash | 26 | 18,879,289 | 10,713,209 |
| Total current assets | 322,113,418 | 294,757,344 | |
| Total assets | 754,824,949 | 661,554,461 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 19 | 217,900,036 | 217,900,036 |
| Treasury shares | - | (495,209) | |
| Revaluation reserves | 17,404,244 | 17,304,558 | |
| Legal reserve | 36,854,658 | 35,211,724 | |
| Retained earnings | 37,856,389 | 36,295,643 | |
| Capital attributable to controlling interests | 310,015,327 | 306,216,752 | |
| Non-controlling interests | 2,665,367 | 3,262,421 | |
| Total equity | 312,680,694 | 309,479,173 | |
| Non-current liabilities | |||
| Bank loans | 22 | 84,186,427 | 38,845,711 |
| Lease liabilities | 23 | 1,826,726 | 1,354,523 |
| Right-of-use lease liabilities | 23 | 7,668,827 | 5,893,504 |
The accompanying notes are an integral part of these consolidated financial statements.
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| 31 December | 31 December | ||
|---|---|---|---|
| Note | 2023 | 2022 | |
| Non-current liabilities for non-current assets | 21 | 6,907,640 | 8,371,526 |
| Employee benefit liabilities | 20 | 1,956,847 | 1,956,847 |
| Investment subsidies – long-term portion | 27 | 68,959,443 | 55,127,841 |
| Deferred tax liabilities | 279,620 | - | |
| Total non-current liabilities | 171,785,530 | 111,549,952 | |
| Current liabilities | |||
| Trade and other payables | 21 | 103,328,789 | 79,523,181 |
| Dividends payable | 45,550 | 45,550 | |
| Bank loans | 22 | 155,393,060 | 151,781,759 |
| Lease liabilities | 23 | 736,727 | 639,914 |
| Right-of-use lease liabilities | 23 | 2,728,302 | 2,143,844 |
| Investment subsidies - current portion | 27 | 7,601,172 | 5,438,448 |
| Provisions for risks and charges | 20 | 525,125 | 952,640 |
| Total current liabilities | 270,358,725 | 240,525,336 | |
| Total liabilities | 442,144,255 | 352,075,288 | |
| Total equity and liabilities | 754,824,949 | 661,554,461 |
12 February 2024 Board of Administration
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Revaluation | Treasury | Cumulated | Capital attributable to parent's equity |
Non-controlling | ||||
|---|---|---|---|---|---|---|---|---|
| Share capital Legal reserves | reserve | shares | retained earnings | holders | interests | Total equity | ||
| Balance at 1 January 2023 | 217,900,036 | 35,211,724 | 17,304,558 | (495,209) | 36,295,643 | 306,216,752 | 3,262,421 | 309,479,173 |
| Result for the year | - | - | - | - | 1,735,058 | 1,735,058 | (597,054) | 1,138,004 |
| Other comprehensive income | - | - | - | - | - | - | - | - |
| Total comprehensive income | - | - | - | - | 1,735,058 | 1,735,058 | (597,054) | 1,138,004 |
| Set up of legal reserves | - | 1,642,934 | - | - | (1,642,934) | - | - | - |
| Reserves representing revaluation surplus Benefits granted to employees in the form of financial |
- | - | 99,686 | - | 1,459,326 | 1,559,012 | - | 1,559,012 |
| instruments | - | - | - | 1,546,354 | - | 1,546,354 | - | 1,546,354 |
| Gains/(Losses) on the sale of treasury shares | - | - | - | - | 9,296 | 9,296 | - | 9,296 |
| Buy-back of own shares | - | - | - | (1,051,145) | - | (1,051,145) | - | (1,051,145) |
| Dividends paid and share capital increase (2021) | - | - | - | - | - | - | - | - |
| Dividends paid in 2022 | - | - | - | - | - | - | - | - |
| Other increases/(decreases) of equity items | - | - | - | - | - | - | - | - |
| Balance at 31 December 2023 | 217,900,036 | 36,854,658 | 17,404,244 | - | 37,856,389 | 310,015,327 | 2,665,367 | 312,680,694 |
Approved:
12 February 2024 Board of Administration
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Share capital Legal reserves | Revaluation reserve |
Treasury shares |
Cumulated retained earnings |
Capital attributable to parent's equity holders |
Non-controlling interests |
Total equity | ||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 January 2022 | 217,900,036 | 33,296,210 | 15,877,973 | (4,935,035) | 325,740,259 | 587,879,443 | 3,651,481 | 591,530,924 |
| Result for the year | - | - | - | - | 15,762,928 | 15,762,928 | (389,060) | 15,373,868 |
| Other comprehensive income | - | - | - | - | 1,081,359 | 1,081,359 | - | 1,081,359 |
| Total comprehensive income | - | - | - | - | 16,844,287 | 16,844,287 | (389,060) | 16,455,227 |
| Set up of legal reserves | 1,915,514 | - | - | (1,915,514) | - | - | - | |
| Reserves representing revaluation surplus Benefits granted to employees in the form of financial |
- | - | 1,426,585 | - | 1,426,585 | - | 1,426,585 | |
| instruments | - | - | - | 4,439,826 | 4,439,826 | - | 4,439,826 | |
| Losses on the sale of treasury shares | - | - | - | - | (411,138) | (411,138) | - | (411,138) |
| Dividends paid and share capital increase (2021) |
- | - | - | - | (270,195,925) | (270,195,925) | - | (270,195,925) |
| Dividends paid in 2022 | - | - | - | - | (32,684,967) | (32,684,967) | - | (32,684,967) |
| Other increases/(decreases) of equity items | - | - | - | - | (1,081,359) | (1,081,359) | - | (1,081,359) |
| Balance at 31 December 2022 | 217,900,036 | 35,211,724 | 17,304,558 | (495,209) | 36,295,643 | 306,216,752 | 3,262,421 | 309,479,173 |
Approved:
12 February 2024 Board of Administration
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Year ended 31 December |
Year ended 31 December |
|
|---|---|---|
| INDIRECT METHOD | 2023 | 2022 |
| Cash flows from operating activities: | ||
| Profit before tax | 5,202,180 | 16,556,070 |
| Profit/(Loss) from disposal of fixed assets Impairment and amortization of non-current assets |
(30,706) | (86,785) |
| Provisions for risks and charges, net | 41,865,198 | 31,527,728 |
| Allowance for doubtful debts | (427,515) | (320,894) |
| Inventory impairment, net | 437,631 | 3,826,083 |
| Income from dividends | 524,078 | 1,527,886 |
| Gains/(Loss) from the revaluation of investment property | (69,300) | (55,691) |
| Interest expense | (822,284) | (559,153) |
| 13,128,570 | 9,873,715 | |
| Operating profit before changes in working capital | 59,807,852 | 62,288,959 |
| Decrease/(Increase) in gross trade receivables | (8,295,198) | 21,231,016 |
| Increase/(Decrease) in inventories | (10,166,611) | (12,572,734) |
| (Decrease)/Increase in trade and other payables | 22,692,085 | (23,530,354) |
| Income tax paid | (4,051,785) | (3,166,003) |
| Interest paid, net | (13,128,570) | (9,873,715) |
| Income from subsidies | (7,938,402) | (4,254,756) |
| Cash from operating activities | 38,919,371 | 30,122,413 |
| Cash flows used for investment: | ||
| Payments for acquisition of non-current assets | (104,019,186) | (90,643,566) |
| Receipts under State aid | 23,932,728 | 30,437,390 |
| Receipts from the sale of tangible assets | 871,570 | 2,485,887 |
| Net cash from investing activities | (79,214,888) | (57,720,289) |
| Cash inflows from financing activities: | ||
| Repayment of lease liabilities | (569,016) | (998,324) |
| Dividends paid | - | (32,684,967) |
| Dividends received | 69,300 | 55,691 |
| Net drawdowns of loans | 48,952,017 | 64,637,714 |
| Own share redemption net of exercising the options | 9,296 | (411,138) |
| Net cash from financing activities | 48,461,597 | 30,598,976 |
| Increase in cash | 8,166,080 | 3,001,100 |
| Cash at the beginning of the financial year | 10,713,209 | 7,712,109 |
| Cash at the end of the financial year | 18,879,289 | 10,713,209 |
Approved: 12 February 2024 Board of Administration
These are the consolidated financial statements of the Teraplast SA Group (the "Group"). The head office of Teraplast SA is in Teraplast Industrial Park, Bistrița-Năsăud county, Romania.
With a tradition of 125 years, TeraPlast SA is the parent company of the TeraPlast Group, one of the most important producers of construction materials and PVC compounds.
Teraplast SA (or the "Company") is a joint stock company established in 1992. The Company's head office is in the Teraplast Industrial Park, Bistrita- Nasaud County, Romania.
Starting 2 July 2008, the Company Teraplast is listed at the Bucharest Stock Exchange under the symbol TRP.
TeraPlast produces systems for sewage, water and natural gas transport and distribution, rainwater management systems and for cable protection and PVC plasticised and rigid compounds.
Group Teraplast includes Teraplast and its subsidiaries:
The consolidated financial statements of the Group have been prepared in accordance with the provisions of Order no. 2844/2016 approving the accounting regulations compliant with the International Financial Reporting Standards applicable to trading companies whose securities are admitted to trading on a regulated market, as subsequently amended and clarified ("MoPFO 2844/2016"). These provisions are compliant with the provisions of the International Financial Reporting Standards adopted by the European Union ("EU IFRS").
The financial statements have been prepared on a going concern basis, according to the historical cost convention, as modified below:
The accounting policies set out below have been applied consistently to all years presented in these financial statements, unless otherwise stated.
These financial statements have been prepared under the going concern basis, which implies that the Company will continue its activity also in the foreseeable future. In order to assess the applicability of this assumption, management analyses the forecasts concerning future cash inflows.
At 31 December 2023, the Group's current assets exceed the current liabilities by RON 51,754,694 (31 December 2021: RON 54,275,555). In 2023, the Group registered net profit from the businesses that continue their activity in the Group in amount of RON 1,138,004 (2022: RON 15,373,866). The Group depends on bank financing.
The budget prepared by the Group management and approved by the Board of Administration for 2024 indicates positive cash flows from operating activities, an increase in sales and profitability which contributes directly to improving liquidity and allows the Group to fulfil its contractual clauses with the financing banks. Group management believes that the support from banks is sufficient for the Group to continue its activity in the ordinary course of business, as a going concern.
Management believes that the Company will be able to continue its activity in the foreseeable future and, consequently, the application of the going concern principle in the preparation of the financial statements is justified.
The financial statements comprise the financial statement of the parent and of its subsidiaries as at 31 December 2023. Control is achieved when the Group is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Specifically, the Group controls an investee if, and only if, the Group has:
Generally, there is a presumption that a majority of voting rights result in control. To support this presumption and when the Group has less than a majority of the voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing whether it has power over an investee, including:
The Group re-assesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control. Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the subsidiary. Assets, liabilities, income and expenses of a subsidiary acquired or disposed of during the financial year are included in the consolidated financial statements from the date the Group gains control until the date the Group ceases to control the subsidiary.
Profit or loss and each component of other comprehensive income are attributed to the equity holders of the parent and to the non-controlling interests, even if this results in the non-controlling interests having a deficit balance. When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with the Group's accounting policies. All intra-group assets and liabilities, equity, income, expenses and cash flows relating to transactions between members of the Group are eliminated in full on consolidation.
A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction.
If the Group loses control over a subsidiary, it derecognizes the related assets (including goodwill), liabilities, non-controlling interest and other components of equity while any resultant gain or loss is recognized in profit or loss. Any investment retained is recognized at fair value.
The purchases of businesses are accounted for by using the acquisition method. The consideration transferred in a business combination is measured at fair value, which is computed as the sum of the fair values at the purchase date of the assets transferred by the Company, the liabilities registered by the Company towards the former owners of the acquire and the investments in the equities issued by the Company in exchange for the control over the obtained entity. The costs related to the purchase are, in general, recognized in profit or loss when incurred.
As of the purchase date, the purchased identifiable assets and the undertaken liabilities are recognized at their fair value at the purchase date, except for assets held for sale, in accordance with IFRS 5, which are recognised according to the standard.
Goodwill is measured as the positive difference between the transferred consideration, the value of any non-controlling interests in the obtained entity, the fair value at the date of purchasing the investment in the equities previously held by the acquirer in the acquired entity (if any), and the net values at the date of purchasing the identifiable assets purchased and the liabilities undertaken. If the difference mentioned above is negative, it is recognized in profit or loss as gains from a bargain purchase.
Non-controlling interests which represent investments in equity and entitle the holders to a proportional share of the entity's net assets in case of liquidation can be measured either according to the fair value or according to the proportional share of the noncontrolling interests of the recognized values of the net assets of the obtained entity. The measurement basis is chosen depending on the transaction. Other types of non-controlling interests are measured at fair value or, when applicable, according to the basis specified in other IFRS standards.
When the consideration transferred by the Group in a business combination includes assets or liabilities resulted from a commitment with a contingent consideration, the contingent consideration is measured at the fair value at the date of purchase and it is included as a part of the consideration transferred in a business combination. The amendments to the fair value of the contingent consideration which are qualified as adjustments of the measurement period are adjusted retroactively against goodwill. The adjustments of the measurement period are adjustments that arise from additional information during the "measurement period" (which cannot exceed a year from the purchase date) concerning the facts and circumstances existing at the date of purchase.
The subsequent accounting of the changes in fair value of the contingent consideration which is not included in the adjustments for the assessment period depends on the manner in which it is classified. The contingent consideration classified as equity is not revalued at subsequent reporting dates. The contingent consideration classified as asset or liability is revalued at subsequent reporting dates in accordance with IFRS 9, the corresponding gain or loss being recognized in profit or loss.
When a business combination is performed in stages, the investment into the equities held previously by the Company in the obtained entity is remeasured at fair value at purchase date (i.e. the Group obtains control) and the resulted gains or losses, if any, is recognized in profit and loss. The values resulting from interests in the entity obtained prior to the date of purchase which were previously recognized in other comprehensive income are reclassified in profit and loss on the same basis that would be required if the acquirer had directly disposed of the previously held investment in equities.
If the initial accounting of a business combination is incomplete at the end of the reporting period when the combination takes place, the Company reports temporary values for the items for which the accounting is incomplete. These temporary values are adjusted during the measurement period (see above), or additional assets or liabilities are recognized, to reflect the new information obtained concerning the facts and circumstances existing at the date of purchase which, if recognized, would have influenced the values recognized at the respective date.
The goodwill generated by a business combination is accounted for at cost as determined at the purchase date minus the cumulated impairment losses, if any. For the purpose of the impairment test, the goodwill is allocated to each cash generating unit of the group (or to the groups of cash generating units) which are expected to benefit from the combination's synergies. A cash generating unit that was allocated goodwill is tested annually for impairment or more often when there is an indication that the unit may be impaired. If the recoverable value of the cash generating unit is lower than its book value, the impairment is allocated, first of all, to decrease the book value of any goodwill allocated to the unit and then to the other unit assets, proportionally to the book value of each asset in the unit. Any goodwill impairment is recognized directly in profit and loss. The impairment recognized for goodwill cannot be reversed in the following periods.
At the sale date of the relevant cash generating unit, the attributable value of goodwill is included in determining the gains or losses from the sale.
Intangible assets purchased as part of a business combination and recognized separately from the goodwill are recognized initially at their fair value at the purchase date (which is considered as their cost), less assets, liabilities and the result, classified as held for sale as per the requirements of IFRS 5, recognised according to the standard regulations. Subsequent to initial recognition, intangible assets purchased as part of a business combination are presented at cost minus the accumulated amortization and the cumulated impairment loss on the same basis as intangible assets that are purchased separately.
An intangible asset is derecognized upon disposal or when no other future economic benefits are expected to be obtained from is use or disposal. Gains or losses resulted from the derecognition of an intangible asset, measured as difference between the net receipts from the sale and the book value of the asset, are recognized in statement of comprehensive income.
Long-term assets held for sale are recognized at the lower of carrying amount and fair value less costs to sell and depreciation of those assets.
The Group classifies a non-current asset (or a group of assets) as held for sale if its carrying amount will be hedged, primarily as a result of a sale transaction, rather than as a result of continued use. To this end, the asset (or group of assets) must be available for immediate sale in its current state, exclusively under normal and current conditions of sale existing for such assets (or groups of assets), and the sale of the asset must present a high degree of certainty.
In order for the sale of the asset to have a high probability, the appropriate management level must have drawn up a plan for the sale of the asset (or group of assets), and an effective buyer identification program must have been initiated, as well as finalization of the sales plan. Moreover, the asset (or group of assets) must be able to be sold in an active market at a price that is reasonably related to the current fair value. In addition, the sale is expected to qualify for recognition as a "closed, completed sale" within 1 year from the date of classification, and the actions required to complete the sale plan reflect the fact that it is unlikely that significant changes to the plan will occur, or the plan will be withdrawn.
When the Group implements a sale plan that involves the loss of control over a subsidiary, all its assets and liabilities are classified as held for sale, regardless of whether the Group will continue to hold minority interests in the subsidiary after the sale.
The following amendments to the existing standards issued by the International Accounting Standards Board (IASB) are effective for the current reporting period:
The adoption of these amendments to the existing standards has not led to any material changes in the financial statements of Teraplast Group.
At the date of authorisation of these financial statements, the following amendments to the existing standards were issued by IASB and adopted by the EU and which are not yet effective:
At present, IFRS as adopted by the EU do not significantly differ from regulations adopted by the International Accounting Standards Board (IASB) except for the following new standards and amendments to the existing standards, which were not endorsed for use in EU as at the date of publication of these financial statements (the effective dates stated below is for IFRS as issued by IASB):
The Teraplast Group anticipates that the adoption of these new standards and amendments to the existing standards will have no material impact on the financial statements of the Group in the period of initial application.
Hedge accounting for a portfolio of financial assets and liabilities whose principles have not been adopted by the EU remains unregulated.
According to the Group's estimates, the application of hedge accounting to a portfolio of financial assets or liabilities pursuant to IAS 39: "Financial Instruments: Recognition and Measurement" would not significantly impact the financial statements, if applied as at the balance sheet date.
Cash and cash equivalents include liquid assets and other equivalent values, comprising cash at bank, petty cash.
The TeraPlast Group is the largest polymer processor in the EEC. The TeraPlast Group is one of the largest Romanian business groups, with more than 125 years of tradition and vast expertise in the processing of polymers. The Group has a solid history of growth and innovation.
Revenue is measured based on the consideration to which the Group is entitled in contracts with customers. The point of recognition arises when the Group satisfies a performance obligation by transferring control of a promised good or service that is distinct to the customer, which is at a point in time for finished goods and merchandise and over time for services provided.
Revenues from the sale of goods and merchandise are recognized at a certain point in time, when the products are delivered to the customers or readily available for the buyer. The payment terms are – in general – between 30 and 120 days from the date of issuing the invoice and delivering the goods. The contracts with the customers for sales of finished goods and merchandise imply one obligation: to deliver the goods at the agreed location (under the agreed INCOTERMS). In rare cases, when the Group's distributors request, the Group enters into bill-and-hold arrangement, for which revenue is recognized when the goods are invoiced and the specific instructions from the clients to store the goods on their behalf for a certain period are received.
If the consideration promised in a contract includes a variable component, the Group estimates the value of the consideration it would be entitled to, in exchange for the transfer of the goods or services promised to a customer. The value of a consideration may vary as a result of discounts.
The Group grants volume discounts to certain customers, depending on the objectives set through the contract, which decrease the amount owed by the customer. The Group applies consistently a single method during the contract, when it estimates the effect of an uncertainty over a value of the variable consideration, using the method of the most likely value – the single most likely value in a range of possible values of the consideration (namely, the single most likely result of the contract). This is an adequate estimate of the value of the variable consideration if the contract has two possible results (such as, a customer either obtains a volume / turnover rebate or not).
As a practical solution, if the Group receives short-term advances from customers, it does not adjust the received amounts for the effects of a significant financing components, because – at the beginning of the contract – it foresees that the period between the transfer of the assets and their receipt will be below 1 year.
For certain products, the Group offers the warranties which are required by the law to protect the customers from the risk of acquiring malfunctioning products. The Group assessed that these do not represent a separate performance obligation and are accounted in accordance with IAS 37 (warranty provisions). Furthermore, a law that requires an entity to pay a compensation if its products cause damage or injuries does not represent a performance obligation for the Group either.
When the Group carries out its obligations by transferring goods or services to a client, prior to it paying a consideration or prior to the maturity of the payment, the Group recognises the contract as an asset related to the contract, excluding any amounts presented as receivables.
Upon receiving an advance payment from a customer, the Group recognizes a liability related to the contract at the value of the advance payment for its obligation to execute, transfer or be ready to transfer goods or services in the future. Subsequently, that liability related to the contract (corroborated with the recognition of revenues) is derecognized when the respective goods or services are transferred and, consequently, the Group fulfils its execution obligation.
Income from dividends related to investments are recognized when the shareholders' right to receive them is determined.
The interest income presented on the face of the Consolidated Statement of Comprehensive Income is similar to interest income and is included in finance income in the statement of profit or loss.
The Group assesses whether a contract is or contains a lease, at inception of the contract. The Group recognises a right-of-use asset and a corresponding lease liability with respect to all lease arrangements in which it is the lessee, except for short-term leases (defined as leases with a lease term of 12 months or less) and leases of low value assets. For these leases, the Group recognises the lease payments as an operating expense on a straight-line basis over the term. The Group leases warehouses and property that is uses for show rooms and vehicles.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined, the Group uses its incremental borrowing rate.
Lease payments included in the measurement of the lease liability comprise the fixed lease payments and the exercise price of purchase options, if the lessee is reasonably certain to exercise the options, in case of vehicles.
The lease liability is presented under the line "Lease liabilities" in the consolidated statement of financial position. The lease liability is subsequently measured by increasing the carrying amount to reflect interest on the lease liability (using the effective interest method) and by reducing the carrying amount to reflect the lease payments made.
The Group remeasures the lease liability (and makes a corresponding adjustment to the related right-of-use asset) whenever:
The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease payments made at or before the commencement day, less any lease incentives received and plus any initial direct costs. They are subsequently measured at cost less accumulated depreciation and impairment losses.
Whenever the Group incurs an obligation for costs to dismantle and remove a leased asset, restore the site on which it is located or restore the underlying asset to the condition required by the terms and conditions of the lease, a provision is recognised and measured under IAS 37. To the extent that the costs relate to a right-of-use asset, the costs are included in the related right-of-use asset, unless those costs are incurred to produce inventories. Right-of-use assets are depreciated over the shorter period of lease term and useful life of the underlying asset. If a lease transfers ownership of the underlying asset or the cost of the right-of-use asset reflects that the Group expects to exercise a purchase option, the related right-of-use asset is depreciated over the useful life of the underlying asset. The depreciation starts at the commencement date of the lease. The right-of-use assets are presented as a separate line in the consolidated statement of financial position. The Group applies IAS 36 to determine whether a right-of-use asset is impaired and accounts for any identified impairment loss as described in the 'Property, Plant and Equipment' policy.
The Group does not act as lessor.
For the preparation of the Group's financial statements, transactions in other currencies (foreign currencies) than the functional one are registered at the exchange rate in force at the date of transaction. Each month, and at each balance sheet date, monetary items denominated in foreign currency are translated at the exchange rate in force at those dates.
Monetary assets and liabilities expressed in foreign currency at the end of the year are translated into RON at the exchange rate valid at the end of the year. Unrealized foreign exchange gains and losses are presented in the statement of comprehensive income.
The RON exchange rate for 1 unit of the foreign currency:
| 31 December 2023 |
31 December 2022 |
|
|---|---|---|
| EUR 1 | 4.9746 | 4.9474 |
| USD 1 | 4.4958 | 4.6346 |
| CHF 1 | 5.3666 | 5.0289 |
Non-monetary items which are measured at historic cost in a foreign currency are not translated back.
Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalized as part of the cost of the asset until they are ready for its intended use or for sale.
All other borrowing costs are expensed in the period in which they occur.
The amortized cost for the financial assets and liabilities is calculated using the effective interest rate. The amortized cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the effective interest rate.
Government grants are not recognized until there is reasonable assurance that the grant will be received and all attached conditions will be complied with by the Group.
The Government grants the main condition of which is that the Group acquire, build or obtain otherwise long-term assets are recognized as deferred income in the statement of financial position and presented as 'investment subsidies'. The deferred income is amortized in the statement of comprehensive income systematically and reasonably over the useful life of the related assets or at the time the assets acquired from the subsidy are retired or disposed of.
Based on the collective labour contract, the Group is under the obligation to pay retirement benefits to its employees depending on their seniority within the Group, amounting to 2 - 3.5 salaries. The Group also grants jubilee bonuses as a fixed amount on work anniversaries.
The Group uses an external actuary to compute the value of the retirement benefits and jubilees related liability and reviews the value of this liability each year depending on the employees' seniority within the Group. The value of the retirement benefits and jubilees is recognized as a provision in the statement of financial position.
Remeasurements comprising actuarial gains and losses are recognised immediately in the statement of financial position with a charge or credit to other comprehensive income in the period in which they occur. Remeasurements recognised in other comprehensive income are not reclassified. Past service cost is recognised in the statement of comprehensive income when the plan amendment or curtailment occurs, or when the Group recognises related restructuring costs or termination benefits, if earlier. Gains or losses on settlement of a defined benefit plan are recognised when the settlement occurs. Net interest is calculated by applying a discount rate to the net defined benefit liability or asset. Defined benefit costs are split into three categories:
The retirement benefit obligation recognised in the consolidated statement of financial position represents the deficit or surplus in the Group's defined benefit plans. Any surplus resulting from this calculation is limited to the present value of any economic benefits available in the form of refunds from the plans or reductions in future contributions to the plans.
The adjustments resulting from the annually review of the jubilee provisions are recognized in the statement of comprehensive income.
The retirement benefits provision is reversed in the statement of comprehensive income when the Group settles the obligation.
A liability is recognised for benefits accruing to employees in respect of wages and salaries, annual leave and sick leave in the period the related service is rendered at the undiscounted amount of the benefits expected to be paid in exchange for that service. Liabilities recognised in respect of short-term employee benefits are measured at the undiscounted amount of the benefits expected to be paid in exchange for the related service.
Income tax expense is the sum of the current tax and deferred tax.
Current tax is based on the taxable profit for the year. Taxable profit is different than the profit reported in statement of comprehensive income, because it excludes the revenue and expense items which are taxable or deductible in other years and it also excludes the items which are never taxable or deductible. The Group's current tax liability is computed using the taxation rates in force or substantially in force at the balance sheet date.
Deferred tax is recognized over the difference between the carrying amount of assets and liabilities in the financial statements and the corresponding fiscal bases used in the computation of taxable income and it is determined by using the balance sheet liability method. Deferred tax liabilities are generally recognized for all taxable temporary differences, while deferred tax assets are recognized for deductible temporary differences as well as tax losses and credits carried forward in the extent in which it is likely to have taxable income over which to use those temporary deductible differences. Such assets and liabilities are not recognized if the temporary difference arises from initial recognition (other than from a business combination) of other assets and liabilities in a transaction that affects neither the taxable income, nor the accounting income (and this is assumed as applicable for example in case of initial recognition of a lease contract by a lessee). In addition, a deferred tax liability is not recognised if the temporary difference arises from the initial recognition of goodwill.
Deferred tax liabilities are recognized for temporary taxable differences associated with investments in subsidiaries and in joint ventures, except for the cases in which the Group is able to control the reversal of the temporary difference and it is likely for the temporary difference not to be reversed in the foreseeable future. The deferred tax assets resulted from deductible temporary differences associated with such investments and interests are recognized only in the extent in which it is likely for sufficient taxable income to exist on which to use the benefits related to temporary differences and it is estimated that they will be reversed in the foreseeable future.
The carrying amount of deferred tax assets is reviewed at each balance sheet date and it is decreased to the extent in which it is not likely for sufficient taxable income to exist to allow the full or partial recovery of the asset.
Deferred tax assets and liabilities are measured at the taxation rates estimated to be applied during the period when the liability is settled or the asset realized, based on the taxation rates (and tax laws) in force or entering into force substantially until the balance sheet date. The measurement of deferred tax assets and liabilities reflects the tax consequences of the manner in which the Group estimates, as of the balance sheet date, that it will recover or settle the carrying amount of its assets and liabilities.
Deferred tax assets and deferred tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority and the Group intends to offset its deferred tax assets with its deferred tax liabilities on a net basis.
Current tax and deferred tax is recognized as income or expense in the statement of comprehensive income, except for the cases which refer to items credited or debited directly in other comprehensive income, case in which the tax is also recognized directly in other comprehensive income or except for the cases in which they arise from the initial accounting of a business combination.
Tangible assets, except for land and buildings, are stated at cost, net of accumulated depreciation and / or accumulated impairment losses, if any.
Such cost includes the cost of replacing part of the plant and equipment and borrowing costs for long-term construction projects if the recognition criteria are met. When significant parts of plant and equipment are required to be replaced at intervals, the Group depreciates them separately based on their specific useful lives. Likewise, when a major repair is performed, its cost is recognized in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized in the statement of comprehensive income as incurred.
The present value of the expected cost for the decommissioning of an asset after its use is included in the cost of the respective asset if the recognition criteria for a provision are met.
Land and buildings are measured at fair value less accumulated depreciation on buildings and impairment losses recognized at the date of revaluation. Valuations are performed with sufficient frequency to ensure that the carrying amount of a revalued asset does not differ materially from its fair value. Accumulated depreciation as of the revaluation date is eliminated from the gross carrying amount of the asset and the net amount is restated at the revaluated value of the asset.
A revaluation surplus is recorded in other comprehensive income and credited to the asset revaluation surplus in equity. However, to the extent that it reverses a revaluation deficit of the same asset previously recognized in the statement of comprehensive income, the increase is recognized in the statement of comprehensive income. A revaluation deficit is recognized in the statement of comprehensive income of the period, except to the extent that it offsets an existing surplus on the same asset recognized in the asset revaluation reserve.
Upon disposal, any revaluation reserve relating to the concerned asset being sold is transferred to retained earnings.
A tangible asset item and any significant part recognized initially are derecognized upon disposal or when no economic benefits are expected from their use or disposal. Any gain or earning resulting from the derecognition of an asset (calculated as the difference between net disposal proceeds and the carrying amount of the asset) is included in the statement of comprehensive income when the asset is derecognized.
The residual value, the useful life and the methods of depreciation are reviewed at the end of each financial year and adjusted retrospectively, if appropriate.
Constructions in progress for production or administrative purposes is registered at historical cost, less impairment. The depreciation of these assets starts when the assets are ready to be used.
Plant and machinery is registered in the financial position statement at their historic value adjusted to the effect of hyperinflation until 31 December 2003, according to IAS 29 Financial Reporting in Hyperinflationary Economies decreased by the subsequently accumulated depreciation and other impairment losses, if any.
Depreciation is registered so as to decrease the cost or revalued amount of the asset to its residual value other than the land and investments in progress, along their estimated useful life, using the straight-line basis. The estimated useful lives, the residual values and the depreciation method are reviewed at the end of each year, having as effect changes in future accounting estimates.
Assets held in finance lease are depreciated over the useful life, similarly to assets held or, if the lease period is shorter, during the respective lease contract.
Maintenance and repairs of tangible assets are included as expenses when they occur and significant improvements to tangible assets which increase their value or useful life or which significantly increase their capacity to generate economic benefits, are capitalized.
The following useful lives are used for the computation of depreciation.
| Years | |
|---|---|
| Buildings | 20 – 50 |
| Plant and equipment | 3 – 15 |
| Vehicles under finance lease | 5 – 6 |
| Installations and furniture | 3 – 10 |
Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, investment properties are stated at fair value, which reflects market conditions at the reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the statement of comprehensive income in the period in which they arise, including the corresponding tax effect. Fair values are determined based on an annual evaluation performed by an accredited external independent valuator applying a valuation model recommended by the International Valuation Standards Committee.
Investment properties are derecognized either when they have been disposed of or when they are permanently withdrawn from use and no future economic benefit is expected from their disposal.
Transfers are made to or from investment property only when there is a change in use. For a transfer from investment property to owner-occupied property, the deemed cost for subsequent accounting is the fair value at the date of change in use. If owneroccupied property becomes an investment property, the Group accounts for such property in accordance with the policy stated under property, plant and equipment up to the date of change in use.
Intangible assets purchased separately are reported at cost minus accumulated amortization/impairment losses. Intangible assets acquired as part of a business combination are capitalized at fair value as at the date of acquisition.
Following initial recognition, intangible assets, which have finite useful lives, are carried at cost or initial fair value less accumulated amortisation and accumulated impairment losses.
Amortization is computed through the straight-line basis over the useful life. The estimated useful lives, the residual values and the amortization method are reviewed at the end of each year, and adjusted as necessary, having as effect changes in future accounting estimates.
| The following useful lives are used for the computation of amortization: | Years |
|---|---|
| Licenses | 1 – 5 |
| Brand | 20 |
| Client lists | 20 |
The Group assesses at each reporting date, whether there is an indication that an asset may be impaired. If there is such an indication, the recoverable amount of the asset is estimated to determine the size of the impairment loss. When it is impossible to assess the recoverable amount of an individual asset, the Group assesses the recoverable amount of the cash generating unit which the asset belongs to. Where a consistent distribution basis can be identified, the Group assets are also allocated to other separate cash generating units or to the smallest group of cash generating units for which a consistent allocation basis can be identified.
Intangible assets having indefinite useful lives and intangible assets which are not yet available to be used are tested for impairment annually and whenever there is an indication that it is possible for the asset to be impaired.
An asset's recoverable amount is the higher of an asset's or cash-generating unit's (CGU) fair value less costs of disposal and its value in use. When measuring the value in use, the future estimated cash flows are settled at the current value using a discount rate prior to taxation which reflects current market assessments of the time value of money and the specific risks of the asset, for which future cash flows have not been adjusted.
If the recoverable value of an asset (or of a cash generating unit) is estimated as being lower than its carrying amount, the carrying amount of the asset (of the cash generating unit) is reduced to the recoverable amount. An impairment loss is recognized immediately in the statement of comprehensive income, except for revalued assets for which there is a revaluation that can be decreased with the impairment loss.
If an impairment loss is subsequently reversed, the carrying amount of the asset (of the cash generating unit) is increased to the reviewed estimation of its recoverable value, but so as the reviewed carrying amount does not exceed the carrying amount which would have been determined had any impairment loss not been recognized for the respective asset (cash generating unit) in prior years. A reversal of an impairment loss is recognized immediately in the statement of comprehensive income.
A revaluation surplus is recognized as an item of comprehensive income and credited to the asset's revaluation reserves, except for the cases in which a decrease in value was previously recognized in profit and loss for a revalued asset, case in which the surplus can be recognized in profit and loss within the limit of this prior decrease.
Goodwill is tested for impairment at the same level as the goodwill is monitored by management for internal reporting purposes, which is at the individual cash generating unit level. In case of a cash generating unit with allocated goodwill, any impairment loss first adjusts the goodwill.
Goodwill is subject to impairment testing on an annual basis and at any time during the year if an indicator of impairment is considered to exist. Impairment is determined by assessing the recoverable amount of the cash-generating unit to which the goodwill relates. Where the recoverable amount of the cash-generating unit is less than the carrying amount, an impairment loss is recognized in the profit or loss. Impairment losses arising in respect of goodwill are not reversed following recognition.
The inventories are registered at the lowest value between cost and the net realizable value. The net realizable value is the selling price estimated for the inventories minus all estimated costs for completion and the costs related to the sale. Costs, including a portion related to fixed and variable indirect costs are allocated to inventories held through the method most appropriate for the respective class of inventories.
Raw materials are valued at the purchase price including transport, handling costs and net of trade discounts.
Work in progress, semi-finished goods and finished goods are carried at actual cost consisting of direct materials, direct labour and directly attributable production overheads and other costs incurred in bringing them to their existing location and condition using the standard cost method. Standard costs take into account normal levels of consumption of materials and supplies, labour, efficiency and capacity utilisation. They are regularly reviewed and, if necessary, revised in the light of current conditions.
For the following classes of inventories, the average weighted cost method is used: the raw material for pipes / piping, merchandise, inventory items / small tools, packaging materials, consumables.
A provision is made, where necessary, in all inventory categories for obsolete, slow moving and defective items.
Common shares are classified in equity.
At the redemption of the Group shares the paid amount will decrease equity belonging to the holders of the company's equity, through retained earnings, until they are cancelled or reissued. When these shares are subsequently reissued, the received amount (net of transaction costs and of income tax effects) is recognized in equity belonging to the holders of the Group's equity.
Dividends related to ordinary shares are recognized as liability to the shareholders in the consolidated financial statements in the period in which they are approved by the Group shareholders. Interim dividends on ordinary shares are recognized when they are paid.
Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required from the Group to settle the obligation and a reliable estimate can be made of the amount of the respective obligation.
The amount recognized as a provision is the best estimate of the amount necessary to settle the current obligation as of the balance sheet date, considering the risks and uncertainties related to the obligation. If a provision is measured using the estimated cash flows necessary for settling the present obligation, the carrying amount is the present value of the respective cash flows.
The Group's accounting policy for identifying segments is based on internal management reporting information that is routinely reviewed by the Board of Administration and management. The measurement policies used for the segment reporting under IFRS 8 are the same as those used in the consolidated financial statements. Segment results that are reported to the directors and management include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. The Group has determined that it has four operating segments: Installations (systems for sewage, water and gas), recycled micronized PVC produced by TeraPlast Recycling, which is raw material for the PVC pipes), Compounds and PVC windows and doors and Flexible packaging.
Each segment includes similar products, with similar production processes, with similar distribution and supply channels.
Installations for infrastructure projects are sold to contractors and installations for residential buildings are sold through a distribution network.
PVC windows and doors are produced and sold by TeraGlass, mostly in European DYI chains.
A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity.
(a) Financial assets
The Group's financial assets include cash and cash equivalents, trade receivables and long-term investments.
A financial asset is classified as measured at amortized cost or fair value with any movement being reflected through other comprehensive income or the statement of comprehensive income.
The classification of financial assets at initial recognition depends on the financial asset's contractual cash flow characteristics and the Group's business model for managing them. With the exception of trade receivables that do not contain a significant financing component or for which the Group has applied the practical expedient, the Group initially measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through the statement of comprehensive income, transaction costs. Trade receivables that do not contain a significant financing component or for which the Group has applied the practical expedient are measured at the transaction price determined under IFRS 15. Refer to the accounting policies in section 2.5.2 Revenues from contracts with customers.
The Group's business model for managing financial assets refers to how it manages its financial assets in order to generate cash flows. The business model determines whether cash flows will result from collecting contractual cash flows, selling the financial assets, or both.
Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the market place (regular way trades) are recognized on the trade date, i.e., the date that the Group commits to purchase or sell the asset.
On initial recognition of an equity investment that is not held for trading, the Group may irrevocably elect to present subsequent changes in the investment's fair value in other comprehensive income. This election is made on an investment by-investment basis.
For purposes of subsequent measurement, the Group's financial assets are classified in three categories:
Financial assets designated at fair value through OCI with no recycling of cumulative gains and losses upon derecognition (equity instruments).
The classification of the investments depends on their nature and purpose and it is determined as of the initial recognition. Financial liabilities include finance lease liabilities, interest bearing bank loans, overdrafts and trade and other payables.
Two measurement categories continue to exist, fair value through the statement of comprehensive income and amortized cost. Financial liabilities held for trading are measured at fair value through the statement of comprehensive income, and all other financial liabilities are measured at amortized cost unless the fair value option is applied.
Financial instruments are classified as liabilities or equity according to the nature of the contractual arrangement. Interest, dividends, gains and losses related to a financial instrument classified as liability are reported as expense. Distributions to the holders of financial instruments classified as equity are registered directly in equity. Financial instruments are offset when the Group has a legal applicable right to offset them and it intends to offset them either on a net basis or to realize the asset and settle the liability at the same time.
The Group recognises a loss allowance for expected credit losses on trade receivables. The amount of expected credit losses is updated at each reporting date to reflect changes in credit risk since initial recognition of the respective financial instrument.
For trade receivables, a simplified approach is adopted in which impairment losses are recognized based on lifetime expected credit losses at each reporting date. If there are loan insurances or guarantees for the outstanding balances, the computation of expected losses from receivables is based on the probability of default related to the insurer / guarantor for the insured / guaranteed portion of the outstanding balance, while the amount remaining not covered will have the counterparty's probability of default. The Group has established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to the debtors and the economic environment.
Clients' credit risk is updated constantly. In assessing the IFRS 9 allowance, the Group uses the risk of a default occurring on the financial instrument at the reporting date.
In making the credit risk assessment, the Group considers both quantitative and qualitative information that is reasonable and supportable, including historical experience and forward-looking information that is available without undue cost or effort.
In particular, the following information is taken into account when assessing the credit risk deterioration of debtors:
For trade receivables the Company is using the simplified model allowed by IFRS 9 which does not differentiate between Stage 1 and Stage 2. Credit losses are measured based on provision matrix.
A financial instrument is determined to have low credit risk if:
The Group considers a financial asset to have low credit risk when the asset has external credit rating of 'investment grade' in accordance with the globally understood definition or if an external rating is not available, the asset has an internal rating of 'performing'. Performing means that the counterparty has a strong financial position and there is no past due amounts.
The Group regularly monitors the effectiveness of the criteria used to identify whether there has been a significant increase in credit risk and revises them as appropriate to ensure that the criteria are capable of identifying significant increase in credit risk before the amount becomes past due.
The Group considers the following as constituting an event of default for internal credit risk management purposes as historical experience indicates that financial assets that meet either of the following criteria are generally not recoverable:
Irrespective of the above analysis, the Group considers that default has occurred when a financial asset is more than 60 days past due unless the Group has reasonable and supportable information to demonstrate that a more lagging default criterion is more appropriate.
Any recoveries made to doubtful receivables are recognised in the statement of comprehensive income, together with the reversal of the allowance.
The Group writes off a financial asset when bankruptcy was finalized, as at this point the VAT on these receivables can be recovered. Financial assets written off may no longer be subject to enforcement activities.
The measurement of expected credit losses is a function of the probability of default, loss given default (i.e. the magnitude of the loss if there is a default) and the exposure at default. The assessment of the probability of default is based on the risk rating of each client obtained from independent parties, adjusted, if the case with forward-looking information as described above.
As for the exposure at default, for financial assets, this is represented by the assets' gross carrying amount at the reporting date.
The Group recognises an impairment gain or loss in the statement of comprehensive income for all financial instruments with a corresponding adjustment to their carrying amount through a loss allowance accounts.
The Group derecognizes financial assets only when the contractual rights over the cash flows related to the assets expire or it transfers to another entity the financial asset and, substantially, all risks and benefits related to the asset.
The Group derecognizes financial liabilities only if the Group's liabilities have been significantly modified, paid, cancelled or they have expired.
The difference between the carrying amount of the financial liability derecognised and the consideration paid and payable is recognised in the statement of comprehensive income. Similarly, the Group accounts for substantial modification of terms of an existing liability or part of it as an extinguishment of the original financial liability and the recognition of a new liability.
It is assumed that the terms are substantially different if the discounted present value of the cash flows under the new terms, including any fees paid net of any fees received and discounted using the original effective rate is at least 10 per cent different from the discounted present value of the remaining cash flows of the original financial liability. If the modification is not substantial, the difference between: (1) the carrying amount of the liability before the modification; and (2) the present value of the cash flows after modification is recognised in the statement of comprehensive income as the modification gain or loss within other gains and losses.
An entity measures financial instruments and non-financial assets, such as investment property, at fair value at each balance sheet date. Also, the fair values of financial instruments measured at amortized cost are presented in Note 24 j).
The fair value of the freehold land was determined based on the market comparable approach that reflects recent transaction prices for similar properties.
The fair value of the buildings was determined using the cost approach that reflects the cost to a market participant to construct assets of comparable utility and age, adjusted for obsolescence.
The fair value of the investment property was determined based on the market comparable approach that reflects recent transaction prices for similar properties.
There has been no change to the valuation technique during the year for none of the above-mentioned classes of assets. There were no transfers between Level 1, Level 2 or Level 3 during the year.
For all of the above, the level in which fair value measurement is categorised is Level 2.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.
A fair value measurement of a non-financial asset takes into account a market participant's ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
An entity uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:
For assets and liabilities that are recognized in the financial statements on a recurring basis, the Company determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.
External valuators are involved for valuation of significant assets, such as investment property and available for sale financial assets. Involvement of external valuators is decided upon annually by the management. Selection criteria include market knowledge, reputation, independence and professional standards, if they are specified.
At each reporting date, Group's management analyses the movements in the values of assets and liabilities which are required to be re-measured or re-assessed as per the Group's accounting policies.
Group's management, in conjunction with the entity's external valuators, also compares the change in the fair value of each asset and liability with relevant external sources to determine whether the change is reasonable.
For the purpose of the notes and fair value disclosures, the Group has determined classes of assets and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level of the fair value hierarchy as explained above.
The preparation of the consolidated financial statements requires the performance of estimates and judgments by the management, which affects the reported amounts of assets and liabilities and the presentation of potential assets and liabilities at the balance sheet date, as well as the reported amounts of revenues and expenses during the reporting period.
Actual results may be different from these estimates. The estimates and judgments on which these are based are reviewed permanently. The reviews of the accounting estimates are recognized during the period in which the estimate is reviewed, if this review affects only the respective period or during the review period and during future periods, if the review affects both the current period and the future periods.
In the process of applying the Group accounting policies, management has made the following judgments, which have the most significant effect on the amounts recognized in the consolidated financial statements:
To determine whether the impairment related to an intangible or tangible asset must be recognized, significant judgment is needed. To take this decision, for each cash generating unit (CGU), the Group compares the carrying amount of these intangible or tangible assets, to the higher of the CGU fair value less costs to sell and its value in use, which will be generated by the intangible and tangible assets of the cash generating units over the remaining useful life. The recoverable amount used by the Group for each cash generating unit for impairment measuring purposes was represented by its value in use.
The Group analysed the internal and external sources of information and reached the conclusion that there are no indications concerning the impairment of assets, except for goodwill related to the roof tiles business. When reviewing for indicators of impairment, the Group considers, among other factors:
As a result, the Group decided not to carry an impairment analysis for the recoverable amount of tangible assets, under IAS 36. Therefore, an allowance for asset impairment proved not to be necessary.
The main assumptions regarding future sources and other key sources of uncertainty in the estimates at the reporting date, which present a significant risk of causing a significant adjustment to the carrying amounts of assets and liabilities in the next financial year, are described below. The Group based its assumptions and estimates on the parameters available in preparing the separate financial statements. However, existing circumstances and assumptions about future developments may change due to market changes or circumstances beyond the Group's control. Such changes are reflected in the assumptions when they occur.
The Group measures investment property at fair value, with changes in fair value being recognised in the statement of comprehensive income.
The Group measures land and buildings at revalued amounts with changes in fair value being recognized in other comprehensive income.
The land and buildings were revalued for financial reporting purposes at December 31, 2021 and investment property were revalued at December 31, 2022.
An analysis of the Group revenues is detailed below:
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
||
|---|---|---|---|
| RON | RON | ||
| Sales of finished goods | 619,770,668 | 664,079,300 | |
| Sale of merchandise | 59,387,621 | 51,748,740 | |
| Revenues from other activities | 3,568,660 | 5,251,602 | |
| Trade discounts granted | (10,396,360) | (9,953,194) | |
| Total | 672,330,589 | 711,126,448 |
The information on the operational policy as reported to the management form the perspective of resource allocation and segment performance analysis is classified according to the type of products delivered. The reporting segments of the Group have been determined according to:
The Group's distribution channels for its products are:
Based on the distribution channels, the turnover is broken down as follows:
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
||
|---|---|---|---|
| RON | RON | ||
| Infrastructure | 263,767,710 | 254,378,226 | |
| Distributors | 170,380,451 | 167,040,825 | |
| Processors | 64,821,433 | 107,694,038 | |
| Export dealer | 70,633,287 | 63,408,422 | |
| Retail | 43,303,035 | 50,184,170 | |
| Retail OBI | 34,804,086 | 42,243,705 | |
| Occasional distributors | 14,897,540 | 21,257,579 | |
| Constructors | 9,723,047 | 4,919,483 | |
| Total | 672,330,589 | 711,126,448 |
The complete systems for installations are made of PVC, PP (polypropylene) and PE (polyethylene) and are part of the portfolio of TeraPlast SA. They comprise systems for: indoor sewer system, outdoor sewer system, transport and distribution of water and natural gas, rain water management, cable protection and floor heating.
The products in the Installations portfolio are mainly intended for the infrastructure market, but also for the residential and nonresidential building market. TeraPlast is the leader of the PVC outdoor sewer market and is ranked top 3 on the other segments of the Romanian installations market.
The company has a long history of market innovations:
The development of the range of products also includes objectives related to their sustainability. Therefore, we have developed over the years solutions such as the multi-layered PVC pipes or the PE 100-RC pipe resistant to crack propagation and a useful life of almost 100 years according to PAS 1075.
The Recovery and Resilience Plan for Romania has a EUR 5 billion budget for investment projects, which directly influences the demand for TeraPlast products and offers growth opportunities for the Group's businesses.
The PVC compounds business line is part of the portfolio of TeraPlast SA and comprises plasticized and rigid compounds. They are used in extrusion and injection processes in the processing industry. Further to an investment project co-funded under the State aid scheme, our company introduces an innovation on the Romanian compound market: fireproof halogen-free compounds(HFFR). They are waiting homologation with the clients.
TeraPlast is the leader of the Romanian PVC compound market, with a market share of over 34%.
Through its recycling activity, TeraPlast Recycling is the largest rigid PVC recycler in Romania din and one of the top 10 in Europe. The plant processes post-industrial and post-consumption rigid PVC waste. The finished product resulting from recycling, the regranulated PVC or micronized PVC, can be used by PVC processers in production without altering the technical or qualitative characteristics of the finished products.
The micronized PVC produced by TeraPlast Recycling is used by TeraPlast in the production of PVC pipes and by other European pipe manufacturers. Given the utilization of the product, the micronized PVC business is presented along with the Installations business.
The regranulated PVC replaces certain compounds made of virgin material. The compound business of TeraPlast Recycling is presented along with the compound business of TeraPlast.
The windows and doors business line belongs to TeraGlass Bistrița SRL. The product range includes PVC and aluminium windows and doors, facades and terraces, garage doors. More than 70% of the annual production goes abroad in countries like Germany, Hungary, Slovakia or Austria. An important distribution channel for the TeraGlass products is represented by the home development outlets abroad.
In December 2021, TeraBio Pack began the production of biodegradable flexible films and packaging in the new plant located in TeraPlast Industrial Park.
As of September 2021, TeraBio Pack took over the polyethylene flexible packaging business from Somplast. The flexible packaging line includes polyethylene foils and films, polyethylene covers, sacks (thick, thin, household), and bags.
Polyethylene foils and films for agricultural use (solarium foil), in the construction industry (film, protection foil) and as semifinished product in the packaging industry.
| Installations and recycling |
Compounds, including |
Joinery profiles |
Flexible packaging |
Total | |
|---|---|---|---|---|---|
| Financial year ended 31 December 2023 | recycled | ||||
| Turnover | 500,999,773 | 76,074,221 | 48,846,437 | 46,410,158 | 672,330,589 |
| Other operating income | 1,310,890 | - | 13,912 | 509,711 | 1,834,513 |
| Operating income, total | 502,310,663 | 76,074,221 | 48,860,349 | 46,919,869 | 674,165,102 |
| Raw materials, consumables used and | |||||
| merchandise* | (308,839,337) | (56,668,214) | (27,378,207) | (32,056,078) | (424,941,836) |
| Employee benefits expenses | (63,516,389) | (6,470,313) | (11,492,017) | (13,577,194) | (95,055,913) |
| Travel expenses | (22,582,408) | (1,956,316) | (4,398,404) | (1,343,716) | (30,280,844) |
| Expenses with utilities | (25,208,589) | (2,262,082) | (877,883) | (4,244,484) | (32,593,039) |
| Amortization and adjustments for the | |||||
| impairment of assets and provisions** | (23,210,026) | (2,981,708) | (1,167,859) | (5,642,462) | (33,002,055) |
| Adjustments for the impairment of current assets | (110,502) | - | (1,147,381) | 296,176 | (961,707) |
| Sponsorships | (1,015,629) | (121,600) | (20,912) | - | (1,158,141) |
| Other expenses | (28,588,996) | (2,581,478) | (3,126,501) | (3,505,136) | (37,802,111) |
| Expenses related to indirect sales and | |||||
| administrative expenses | (473,071,877) | (73,041,711) | (49,609,164) | (60,072,894) | (655,795,646) |
| Operating result | 29,238,786 | 3,032,510 | (748,814) | (13,153,025) | 18,369,456 |
| EBITDA*** | 52,448,812 | 6,014,218 | 419,045 | (7,510,563) | 51,371,511 |
| EBITDA % | 10,5% | 7,9% | 0,9% | -16,2% | 7,6% |
| Financial result | (9,114,628) | (823,652) | (1,225,278) | (2,003,718) | (13,167,276) |
| Corporate tax | (2,819,079) | (630,234) | - | (614,863) | (4,064,176) |
| Net result | 17,305,079 | 1,578,624 | (1,974,092) | (15,771,606) | 1,138,004 |
*The line includes the changes in stocks of finished goods and semi-finished products "Changes in stocks of finished goods and work in progress"
**The line also includes the gains or losses from the sale or revaluation of non-current assets, including investment property
*** EBITDA = Operating result + amortization and the adjustments for the impairment of non-current assets and provisions – Income from subsidies
| 31 December 2023 | Installations and recycling |
Compounds | Joinery profiles |
Flexible packaging |
Unallocated amount |
Total |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets, out of which | 470,237,494 | 57,217,880 | 41,610,631 | 180,021,705 | 5,737,239 | 754,824,949 |
| Non-current assets | 231,472,024 | 26,560,578 | 17,735,777 | 151,205,913 | 5,737,239 | 432,711,531 |
| Current assets | 238,765,470 | 30,657,302 | 23,874,854 | 28,815,792 | 322,113,418 | |
| Liabilities | ||||||
| Total liabilities, out of which: | 239,715,113 | 29,018,944 | 29,115,267 | 144,294,929 | - | 442,144,254 |
| Non-current liabilities | 73,049,906 | 6,459,917 | 5,050,015 | 87,225,691 | - | 171,785,530 |
| Current liabilities | 166,665,207 | 22,559,027 | 24,065,252 | 57,069,238 | - | 270,358,725 |
| Additions of fixed assets | 11,685,681 | 2,398,395 | 215,650 | 90,399,125 | 104,698,852 |
The amounts disclosed are net of the inter-segment transactions write-off.
Unallocated non-current assets represent property leased to the buyer of the Joinery Profiles business for a period of one year and investment property.
In 2023, we put into use the production plant for polyethylene films for industrial use, which represents a capacity of over 14,000 tons annually. The equipment is state-of-the-art, with a high degree of robotization and automation of the production flow. The major investments completed in the last two years aim to diversify the field of activity, the geographical footprint of the Group, to increase energy independence and to replace virgin raw materials with recycled material.
| Financial year ended 31 December 2022 | Installations and recycling |
Compounds, including recycled |
Joinery profiles |
Flexible packaging |
Total |
|---|---|---|---|---|---|
| Turnover | 488,213,820 | 126,073,058 | 56,499,542 | 40,340,028 | 711,126,448 |
| Other operating income | 556,207 | 61,203 | 16,001 | 21,410 | 654,821 |
| Operating income, total | 488,770,027 | 126,134,261 | 56,515,543 | 40,361,438 | 711,781,269 |
| Raw materials, consumables used and merchandise* |
(320,704,410) | (98,286,241) | (34,678,665) | (32,829,925) | (486,499,241) |
| Employee benefits expenses | (52,884,791) | (7,826,950) | (11,203,540) | (11,640,854) | (83,556,135) |
| Travel expenses | (20,907,922) | (2,008,091) | (5,286,775) | (1,497,255) | (29,700,043) |
| Expenses with utilities | (15,811,883) | (1,877,062) | (932,674) | (2,506,301) | (21,127,920) |
| Amortization and adjustments for the impairment of assets and provisions** |
(18,918,819) | (2,680,181) | (1,352,116) | (3,334,042) | (26,285,158) |
| Adjustments for the impairment of current assets | (4,357,097) | 0 | (1,070,460) | 73,587 | (5,353,970) |
| Sponsorships | (368,546) | (1,383,907) | (10,200) | 0 | (1,762,653) |
| Other expenses | (22,787,559) | (2,070,722) | (2,987,718) | (3,217,569) | (31,063,568) |
| Expenses related to indirect sales and administrative expenses |
(456,741,028) | (116,133,154) | (57,522,148) | (54,952,358) | (685,348,688) |
| Operating result | 32,029,000 | 10,001,107 | (1,006,605) | (14,590,921) | 26,432,581 |
| EBITDA*** | 50,947,819 | 12,681,288 | 345,511 | (11,256,878) | 52,717,739 |
| EBITDA % | 10.4% | 10.1% | 0.6% | -27.9% | 7,4% |
| Financial result | (6,773,797) | (707,806) | (1,173,621) | (1,221,287) | (9,876,511) |
| Corporate tax | (1,647,444) | (928,181) | (418,415) | 1,811,838 | (1,182,202) |
| Net result | 23,607,759 | 8,365,120 | (2,598,641) | (14,000,370) | 15,373,868 |
| 31 December 2022 | Installations and recycling |
Compounds | Joinery profiles |
Flexible packaging |
Unallocated amount |
Total |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Total assets, out of which | 449,356,052 | 56,566,773 | 46,677,820 | 100,021,262 | 8,932,554 | 661,554,461 |
| Non-current assets | 236,983,116 | 24,018,018 | 19,961,013 | 76,902,416 | 8,932,554 | 366,797,117 |
| Current assets | 212,372,936 | 32,548,755 | 26,716,807 | 23,118,846 | - | 294,757,344 |
| Liabilities | ||||||
| Total liabilities, out of which: | 207,211,030 | 31,804,062 | 37,735,646 | 75,324,550 | - | 352,075,288 |
| Non-current liabilities | 61,220,356 | 6,717,566 | 6,575,521 | 37,036,509 | - | 111,549,952 |
| Current liabilities | 145,990,675 | 25,086,496 | 31,160,125 | 38,288,041 | - | 240,525,336 |
| Additions of fixed assets | 67,413,828 | 4,834,573 | 123,593 | 27,938,776 | 100,310,770 |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Interest expense | (13,132,823) | (9,940,197) |
| Interest income | 4,253 | 66,482 |
| Loss from foreign exchange differences, net | (977,700) | (85,224) |
| Dividend income | 69,300 | 55,691 |
| Other financial income | 869,694 | 26,737 |
| Net financial loss | (13,167,276) | (9,876,511) |
The Group did not capitalize any borrowing cost in 2023 and 2022 because the investments financed through bank debt were assets with long implementation period (construction, installation and commissioning).
Interest expense is for loans from banks which are measured at amortized cost.
Dividend income includes the dividends received from CERTIND in amount of RON 63,900 (2022: RON 55,691).
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Compensations, fines and penalties | 1,097,716 | 356,370 |
| Other income Total |
736,797 1,834,513 |
298,451 654,821 |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Raw materials expenses | 361,485,499 | 441,034,908 |
| Consumables expenses | 25,917,964 | 26,326,636 |
| Merchandise expenses | 37,546,438 | 37,961,537 |
| Packaging expenses | 2,387,970 | 1,721,542 |
| Total | 427,337,871 | 507,044,623 |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Income from the disposal of the tangible and intangible assets and investment | ||
| property | 871,570 | 2,485,885 |
| Expenses with the disposal of tangible and intangible assets and investment property | (840,864) | (2,399,100) |
| Net loss from the disposal of tangible and intangible assets | 30,706 | 86,785 |
| Income from fair value measurement of investment property | 439,021 | 559,154 |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Expenses with non-current assets impairment (IAS 36) | (5,091,967) | (3,156,884) |
| Income from reversal of non-current assets impairment (IAS 36) | 401,942 | 412,830 |
| Amortization and depreciation expenses (Notes 11 and 12 (IAS 36) | (37,175,173) | (28,783,672) |
| Net adjustments for non-current assets impairment | (41,865,198) | (31,527,728) |
| Inventory impairment expenses (IAS 36) | (1,164,447) | (2,287,535) |
| Income from inventory impairment reversal (IAS 36) | 640,369 | 759,649 |
| Net adjustments for inventory impairment (Note 14) | (524,078) | (1,527,886) |
| Expenses with allowance for doubtful debts (IFRS 9) | (2,304,685) | (4,835,176) |
| Income from impairment reversal (IFRS 9) | 3,511,040 | 3,302,732 |
| Receivables charged to expenses (IFRS 9) | (1,643,984) | (2,293,638) |
| Net adjustments for doubtful debts (Note 15) | (437,629) | (3,826,082) |
| Provisions (IAS 36) | - | (46,424) |
| Revenues from provisions reversal / cancellation (IAS 36) | 427,515 | 367,318 |
| Net adjustments for provisions | 427,515 | 320,894 |
The Group sets up impairment allowances for equipment that will no longer be used because it is damaged or obsolete. When this equipment is scrapped, recycled or sold, the impairment allowance is reversed.
Allowance are set up for inventory that was not used or sold during the last 12 months, finished goods for which the demand is decreasing, that are damaged or have quality issues. The cost of finished goods on stock as at quarter end is also compared to the expected selling price and an allowance is set up, if necessary, to adjust the cost to the lower net realizable value.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Wages | 86,134,824 | 75,843,437 |
| Contributions to the public social security fund | 2,694,558 | 3,052,358 |
| Meal tickets | 6,226,531 | 4,660,340 |
| Total, as presented on line "Employee benefit expenses" | 95,055,913 | 83,556,135 |
In 2023, the average number of employees was 945 (2022: 942).
The members of the Board of Administration of TeraPlast were reelected at the OGMS of 14 September 2023, with a 4-year mandate (14 September 2023 - 14 September 2027). The Chairman of the Board of Administration elected by the Board members is Mr. Dorel Goia, with a 4-year mandate, the same with the other administrators. Currently, 3 out of 5 administrators are independent. The senior management of the TeraPlast Group consists of Mr. Alexandru Stânean, with a 4-year mandate, as of 2 July 2020, Chief Executive Officer, and Ms. Ioana Birta, Chief Financial Officer, whose mandate is valid until September 2027.
The remuneration of non-executive and executive officers is presented in the Remuneration Report.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Expenses with third party services | 16,027,150 | 14,157,212 |
| Expenses with compensations, fines and penalties | 122,293 | 574,169 |
| Entertainment, promotion and advertising expenses | 4,119,184 | 2,406,923 |
| Other general expenses | 2,718,799 | 1,376,467 |
| Expenses with other taxes and duties | 2,714,141 | 2,259,950 |
| Repair expenses | 5,890,535 | 5,113,452 |
| Travelling expenses | 1,172,513 | 983,346 |
| Rent expenses | 1,667,821 | 1,923,242 |
| Mail and telecommunication expenses | 551,159 | 505,071 |
| Insurance premium expenses | 2,818,516 | 1,763,736 |
| Total | 37,802,111 | 31,063,568 |
The value of the auditor's fee was RON 536,358 in 2023 (2022: RON 441,000).
The total expenses for the year may be reconciled with the accounting profit as follows:
| Year ended | Year ended | |
|---|---|---|
| 31 December | 31 December | |
| 2023 | 2022 | |
| Profit before tax | 5,202,180 | 16,556,070 |
| Income tax calculated (16%) | 832,349 | 2,648,971 |
| Elements similar to income | 299,137 | 63,572 |
| Deductions | (6,236,972) | (4,840,802) |
| Non-taxable income | (897,461) | (1,502,199) |
| Non-deductible expenses | 8,007,933 | 9,513,171 |
| Sponsorships, reinvested profit (tax credit) | (2,030,569) | (3,678,892) |
| Credit from tax loss used | (3,799,699) | (709,643) |
| Bonus as per GEO 153/2020 | (423,086) | (311,974) |
| Total income tax at effective rate of 7.1% (2021: 10.8%) | 4,248,368 | 1,182,203 |
| Current income tax recognised in the statement of comprehensive income – | ||
| expense | 3,423,151 | 2,408,290 |
| Deferred income tax – expense/ (benefit) | 641,024 | (1,226,088) |
| Total income tax - expenses | 4,064,176 | 1,182,202 |
The tax rate applied for the reconciliation above for 2023 and 2022 is 16% and is paid by Romanian legal entities.
| Statement of financial position |
Registered to profit or loss |
Registered to other comprehensive income |
|||||
|---|---|---|---|---|---|---|---|
| 31.12.2022 | 31.12.2023 | 2022 | 2023 | 2022 | 2023 | ||
| Property, plant and equipment and investment property Investments in subsidiaries |
(3,071,961) - |
(3,029,190) - |
9,871 - |
(20,557) - |
(63,572) - |
(63,327) - |
|
| Employees' benefits payables | 252,934 | 252,934 | (20,332) | - | - | - | |
| Trade and other payables Tax loss carried forward/recovered/profit |
690,406 | 684,800 | 177,795 | (5,605) | - | - | |
| reinvested DTA tax loss Teraglass and TeraBio |
- | - | - | - | - | - | |
| 2021/2022 | 2,426,698 | 1,811,836 | 1,393,421 | (614,863) | - | - | |
| Total | 298,077 | (279,620) | 1,560,754 | (641,025) | (63,572) | (63,327) |
| Equipment and | Installations | Property, plant and equipment in |
||||
|---|---|---|---|---|---|---|
| Land | Buildings | vehicles | and furniture | progress | Total | |
| COST | ||||||
| Balance at 1 January 2023 | 11,993,270 | 98,249,929 | 363,685,304 | 4,126,037 | 19,661,330 | 497,715,871 |
| Increases: | 1,382,040 | 2,997,411 | 4,039,276 | 40,970 | 96,239,156 | 104,698,852 |
| Transfers to/ from non-current assets in progress | - | 8,799,315 | 44,748,284 | 102,328 | (54,033,191) | - |
| Transfers related to right-of-use | - | - | (961,872) | - | - | (961,872) |
| Disposals and other decreases | (560,826) | (1,824,322) | (1,994,308) | - | (273,831) | (4,653,288) |
| Balance at 31 December 2023 | 12,814,483 | 108,222,333 | 409,516,684 | 4,269,335 | 61,593,464 | 596,416,300 |
| Balance at 1 January 2022 | 9,670,598 | 61,303,823 | 277,836,329 | 2,558,344 | 63,383,946 | 414,753,040 |
| Increases: | 1,847,567 | 570,533 | 6,165,212 | 58,387 | 81,470,714 | 90,112,414 |
| Transfers to/ from non-current assets in progress | - | 35,487,664 | 88,107,389 | 1,544,653 | (125,139,706) | - |
| Revaluation increase /(decrease) | 475,105 | 887,909 | - | - | - | 1,363,014 |
| Transfers related to right-of-use | - | - | (1,514,030) | - | - | (1,514,030) |
| Disposals and other decreases | - | - | (6,909,596) | (35,347) | (53,624) | (6,998,567) |
| Balance at 31 December 2022 | 11,993,270 | 98,249,929 | 363,685,304 | 4,126,037 | 19,661,330 | 497,715,871 |
| Land | Buildings | Equipment and vehicles |
Installations and furniture |
Property, plant and equipment in progress |
Total | |
|---|---|---|---|---|---|---|
| ACCUMULATED DEPRECIATION | ||||||
| Balance at 1 January 2023 | 2,073 | 7,202,609 | 149,912,702 | 1,213,503 | 1,255,176 | 159,586,063 |
| Depreciation during the year | 346 | 8,094,890 | 29,209,861 | 677,909 | - | 37,983,007 |
| Disposals and decreases | - | (214,742) | (1,242,247) | - | - | (1,456,988) |
| Impairment | - | (3,595) | 333,354 | (1,273) | (239,741) | 88,746 |
| Net transfers of right-of-use assets | - | - | (1,196,562) | - | - | (1,196,562) |
| Balance at 31 December 2023 | 2,419 | 15,079,163 | 177,017,110 | 1,890,139 | 1,015,435 | 195,004,266 |
| Balance at 1 January 2022 | 1,727 | 2,752,590 | 131,486,203 | 943,630 | 1,255,176 | 136,439,326 |
| Depreciation during the year | 346 | 4,602,074 | 23,728,015 | 295,326 | - | 28,625,761 |
| Disposals and decreases | - | - | (4,545,784) | (30,022) | - | (4,575,805) |
| Impairment | - | (152,055) | 107 | 4,569 | - | (147,379) |
| Net transfers of right-of-use assets | - | - | (755,840) | - | - | (755,840) |
| Balance at 31 December 2022 | 2,073 | 7,202,609 | 149,912,702 | 1,213,503 | 1,255,176 | 159,586,063 |
| NET CARRYING AMOUNT | ||||||
| Net carrying amount at 31 December 2023 | 12,812,064 | 93,143,171 | 232,499,574 | 2,379,196 | 60,578,029 | 401,412,034 |
| Net carrying amount at 31 December 2022 | 11,991,197 | 91,047,320 | 213,772,602 | 2,912,534 | 18,406,154 | 338,129,808 |
| Licenses and other | Intangible | ||
|---|---|---|---|
| intangible assets | assets in progress | Total | |
| Cost | |||
| Balance at 1 January 2023 | 10,760,406 | 851,079 | 11,611,485 |
| Increases | 451,758 | 616,046 | 1,067,804 |
| Transfers into / from tangible assets in progress | 898,247 | (898,247) | - |
| Disposals/decreases | - | - | - |
| Balance at 31 December 2023 | 12,110,411 | 568,878 | 12,679,290 |
| Balance at 1 January 2022 | 8,012,358 | 1,450,739 | 9,463,097 |
| Increases | 214,721 | 1,933,667 | 2,148,389 |
| Transfers into / from tangible assets in progress | 2,533,327 | (2,533,327) | - |
| Disposals/decreases | - | - | - |
| Increases from purchase of Somplast | - | - | - |
| Balance at 31 December 2022 | 10,760,406 | 851,079 | 11,611,485 |
| Accumulated amortisation | |||
| Balance at 1 January 2023 | 7,839,501 | - | 7,839,501 |
| Amortization expense | 917,381 | - | 917,381 |
| Impairment | (39,501) | - | (39,501) |
| Decreases | - | - | - |
| Balance at 31 December 2023 | 8,717,831 | - | 8,717,831 |
| Balance at 1 January 2022 | 7,100,844 | - | 7,100,844 |
| Amortization expense | 777,706 | - | 777,706 |
| Impairment | (39,049) | - | (39,049) |
| Decreases | - | - | - |
| Balance at 31 December 2022 | 7,839,501 | - | 7,839,501 |
| Net carrying amount | |||
| At 31 December 2023 | 3,392,581 | 568,878 | 3,961,459 |
| At 31 December 2022 | 2,920,905 | 851,079 | 3,771,984 |
.
The Group has right-of-use assets from rented buildings, warehouses and showrooms. The Group finances through lease agreements vehicles.
| Equipment | Vehicles and | |||
|---|---|---|---|---|
| from operating | equipment from previous finance |
|||
| Cost | Buildings | leases | leases | Total |
| Balance at 1 January 2023 | 9,942,227 | 2,448,430 | 12,035,787 | 24,426,443 |
| Additions | 11,287,182 | 1,792,656 | 1,485,309 | 14,565,147 |
| Disposals | (10,275,623) | (1,651,631) | (523,437) | (12,450,692) |
| Balance at 31 December 2023 | 10,953,785 | 2,589,454 | 12,997,659 | 26,540,898 |
| Amortisation | ||||
| Balance at 1 January 2023 | 4,002,545 | 567,048 | 2,033,979 | 6,603,572 |
| Amortisation expenses (Note 8) | 2,278,401 | 617,144 | 1,720,003 | 4,615,549 |
| Decreases | (3,506,079) | (666,448) | (523,437) | (4,695,964) |
| Balance at 31 December 2023 | 2,774,868 | 517,744 | 3,230,545 | 6,523,157 |
| Carrying amount at 1 January | ||||
| 2023 | 5,939,682 | 1,881,382 | 10,001,807 | 17,822,871 |
| Carrying amount at 31 December | ||||
| 2023 | 8,178,917 | 2,071,710 | 9,767,113 | 20,017,741 |
The amount recognized in the statement of comprehensive income in respect of the right-of-use assets were:
| 2023 | 2022 | |
|---|---|---|
| Amortization expense | 4,615,549 | 3,265,900 |
| Interest expense on lease liabilities | 451,211 | 367,869 |
As at 31 December 2023 and 31 December 2022, the parent company has the following investments:
| 31 December | 31 December | ||||
|---|---|---|---|---|---|
| Subsidiary | Country | Shareholding | 2023 | Shareholding | 2022 |
| % | LEI | % | LEI | ||
| TeraGlass Bistrița SRL | Romania | 100 | 8,468,340 | 100 | 3,468,340 |
| TeraPlast Recycling SA | Romania | 99 | 11,766,350 | 99 | 11,766,350 |
| Somplast SA | Romania | 70.8 | 4,897,400 | 70,8 | 4,897,400 |
| TeraBio Pack SRL | Romania | 100 | 23,000,000 | 100 | 10,100,000 |
| Teraplast Magyarorszag KFT | Hungary | 100 | 36,492 | 100 | 36,492 |
| TeraGreen Compound SRL | Romania | 100 | 98,832 | 100 | 98,832 |
| Teraverde Carbon SRL | Romania | 100 | 10,000 | - | - |
| - | 48,277,414 | - | 30,367,414 |
Details concerning other equity investments of Teraplast SA are the following:
| Investment name | Country | Investment share |
31 December 2023 |
Investment share |
31 December 2022 |
|---|---|---|---|---|---|
| % | RON | % | RON | ||
| CERTIND SA | Romania | 7.50 | 14,400 | 7.50 | 14,400 |
| Partnership for sustainable development | Romania | 7.14 | 1,000 | 7.14 | 1,000 |
| ECOREP GROUP SA | Romania | 0,1 | 100 | - | 100 |
| - | 15,500 | - | 15,500 |
CERTIND is an independent certification body accredited by the Greek Accreditation Body – ESYD for the following certification services: certification of quality management systems according to ISO 9001, certification of environment management systems according to ISO 14001, certification of food safety management systems according to ISO 22000.
Teraplast SA did not undertake any obligations and did not make any payment on behalf of the entities in which it holds securities in the form of investments.
| Balance at 31 December 2023 |
Balance at 31 December 2022 |
|
|---|---|---|
| Finished goods | 63,089,270 | 63,079,752 |
| Raw materials | 56,014,991 | 51,325,425 |
| Commodities | 11,845,653 | 9,184,846 |
| Consumables | 6,656,750 | 6,201,126 |
| Inventory items | 363,808 | 339,349 |
| Semi-finished goods | 3,511,262 | 2,669,734 |
| Residual products | 2,655,246 | 1,283,995 |
| Goods to be purchased | 12,424 | 194,634 |
| Work in progress | 198,560 | |
| Packaging | 975,021 | 877,513 |
| Inventories – gross value | 145,322,985 | 135,156,374 |
| Value adjustments for raw materials and consumables | (1,637,798) | (2,245,425) |
| Value adjustments for finished products | (3,883,413) | (2,940,662) |
| Value adjustments for merchandise | (1,038,751) | (849,796) |
| Total value adjustments | (6,559,961) | (6,035,883) |
| Total inventories – net value | 138,763,024 | 129,120,491 |
The value adjustments are made for all categories of inventory (see above), using both general methods and specific methods according to their age and analyses on the chances to use them in the future. The categories of inventories with the age of one year or above which did not have any movements in the past year are depreciated in full.
The Group's inventories are pledged in favour of financing banks.
| Balance at 31 December |
Balance at 31 December 2022 |
||
|---|---|---|---|
| 2023 | |||
| Short-term receivables | |||
| Trade receivables | 118,746,369 | 108,951,974 | |
| Trade notes not exigible | 42,875,755 | 38,381,908 | |
| Advances paid to suppliers of non-current assets | 7,942,919 | 7,380,625 | |
| Advances paid to suppliers of inventories and services | 5,350,769 | 10,903,090 | |
| Advances paid to employees | - | 3,506 | |
| Other receivables | 4,314,935 | 6,144,493 | |
| Loss allowance | (16,876,945) | (18,083,289) | |
| Balance at the end of the year | 162,353,802 | 153,682,307 |
The total receivables at 31 December 2023 of RON 162,353,802 (2022: RON 153,682,307) includes the amount of RON 7,942,919 representing long-term receivables – advances to suppliers of non-current assets (2022: RON 7,380,625).
| 31 December 2023 |
31 December 2022 |
||
|---|---|---|---|
| RON | RON | ||
| Balance at the beginning of the year | (18,083,288) | (16,550,843) | |
| Receivables written-off during the year Impairment adjustment charged to statement of comprehensive income for |
1,643,984 | 2,293,638 | |
| trade receivables | (437,640) | (3,826,083) | |
| Balance at the end of year | (16,876,945) | (18,083,288) |
When determining the recoverability of a receivable, the Group takes into consideration any change in the crediting quality of the concerned receivable starting with the credit granting date until the reporting date. The concentration of the credit risk is limited taking into consideration that the client base is large and they are not related to each other.
An allowance for impairment is recorded for the full amount of trade receivables overdue for more than 60 days.
The measurement of expected credit losses is a function of the probability of default, loss given default (i.e. the magnitude of the loss if there is a default) and the exposure at default. The assessment of the probability of default is based on the risk rating of each client obtained from independent parties, adjusted, if the case with forward-looking information as described above.
As for the exposure at default, for financial assets, this is represented by the assets' gross carrying amount at the reporting date. The Group's receivables are pledged in full in favour of the financing banks.
At 31 December 2023 and 31 December 2022, TeraPlast holds 21 thousand sqm of land in Bistrița for value appreciation, classified as investment property. The production unit of TeraPlast used to be located on this land, before the Company moved to TeraPlast Industrial Park. The land has a fair value of RON 5,737 thousand (RON 4,915 thousand at 31 December 2022).
The Group carries its investment properties at fair value, with changes in fair value being recognized in the statement of profit or loss. Investment properties were revalued at 31 December 2022 by an external independent valuator. The valuation method used was the market comparison.
| Balance at 31 December 2023 |
Balance at 31 December 2022 |
||
|---|---|---|---|
| Opening balance | 4,914,955 | 4,355,802 | |
| Increases/(Decreases) | 383,264 | - | |
| Net gains/ (loss) on the valuation of investment property at fair value (Note 7) | 439,021 | 559,153 | |
| Closing balance | 5,737,239 | 4,914,955 |
| Balance at | Balance at | |
|---|---|---|
| 31 December | 31 December | |
| 2023 | 2022 | |
| RON | RON | |
| Common shares paid in full | 217,900,036 | 217,900,036 |
As at 31 December 2023, the value of the share capital subscribed and paid up of the Company included 2,179,000,358 (2022: 2,179,000,358) authorized shares, issued and paid in full, at a value RON 0.1/share and having a total nominal value of RON 217,900,036 (2022: RON 217,900,036). Common shares bear a vote each and give the right to dividends. In 2022, the dividends in amount of RON 32,684,967 were paid in July 2022, and refer to the result from Q2-Q4 of 2021. The value of the gross dividend per share was RON 0.015/share.
On 19.08.2021, the Financial Supervisory Authority issued Certificate for registration of securities, corresponding to the increase of share capital approved by the amount of RON 43,579,988, through the issuance of 435,799,880 new shares, at a nominal value of RON 0.1 /share.
| Balance at 31 December 2023 |
Balance at 31 December 2022 |
|||
|---|---|---|---|---|
| Number of shares | % ownership |
Number of shares | % ownership |
|
| Goia Dorel FONDUL DE PENSII ADMINISTRAT PRIVAT NN/NN PENSII |
1,020,429,614 | 46.83 | 1,020,429,614 | 46.83 |
| S.A.F.P.A.P. S.A. | 261,832,007 | 12.02 | 261,832,007 | 12.02 |
| FD DE PENS ADMIN PRIV AZT VIITORUL TAU/ALLIIANZ PP | 135,167,485 | 6.2 | 135,167,485 | 6.2 |
| LCS IMOBILIAR SA | 78,628,275 | 3.6 | 78,628,275 | 3.6 |
| Other natural and legal persons | 682,942,977 | 31.34 | 682,942,977 | 31.34 |
| Total | 2,179,000,358 | 100 | 2,179,000,358 | 100 |
The Group grants its employees retirement benefits according to the seniority within the Group when they turn the retirement age of 65 for men and of 61 for women.
The provision represents the present value of the retirement benefit as calculated on an actuarial basis.
| Short-term | Long-term | |||
|---|---|---|---|---|
| 31 December 2023 |
31 December 2022 |
31 December 2023 |
31 December 2022 |
|
| Employee benefits | - | - | - | 1,956,847 |
| Provisions for risks and charges | 525,125 | 952,640 | 1,956,847 | - |
| Total | 525,125 | 952,640 | 1,956,847 | 1,956,847 |
| Long-term employee benefits | Financial year ended 31 December 2023 |
|---|---|
| Opening balance | 1,956,847 |
| Movements | - |
| Closing balance | 1,956,847 |
Teraplast SA has set provisions for sundry expenses related to environmental protection and tax liabilities, being probable that certain obligations generated by prior events of the entity would determine an outflow of resources.
The Group has established a benefits plan through which employees are entitled to receive retirement benefits based on their seniority in the Group, upon reaching retirement age. There are no other post-retirement benefits for employees. The provision represents the current value of the retirement benefit liability calculated on an actuarial basis.
The latest actuarial valuations were performed on 31 December 2023 by Mr. Silviu Matei, a member of the Romanian Actuaries Institute. The Group's management considered that the values revealed by the report at 31 December 2023 are insignificantly different from the values at 31 December 2022 and decided not to change the already registered provision.
The current value of the defined benefit liabilities and the current and past cost of the related services were measured using the projected credit unit method.
| Balance at 31 December 2023 |
Balance at 31 December 2022 |
|
|---|---|---|
| Trade payables | 82,624,841 | 62,816,152 |
| Trade notes payable | 1,772,216 | 1,492,748 |
| Liabilities from the purchase of non-current assets | 11,531,096 | 11,221,341 |
| Other current payables | 13,660,211 | 11,646,492 |
| Advance payments from clients | 693,614 | 763,524 |
| Total | 110,281,978 | 87,940,257 |
Contractual liabilities reflect the Company's obligation of transferring goods or services to a client from which it has received the counter value of the good/service or from which the amount due is outstanding.
Non-current liabilities from the assets, in amount of RON 6,907,640 at 31 December 2023 (31 December 2021: RON 8,371,526) represents the debt of RON 6,663,118 to E.On for the solar cells and the debt of RON 244,522 to Autosoft Engenerring SRL for the purchase of machinery.
| Balance at 31 December 2023 |
Balance at 31 December 2022 |
|
|---|---|---|
| Salary-related payables to employees and social security payables | 12,436,237 | 10,529,188 |
| VAT payable | 143,402 | 42,237 |
| Unclaimed employee rights | - | 587 |
| Other creditors | 265,929 | 79,859 |
| Commercial guarantees received | 71,655 | 71,655 |
| Other taxes payable | 697,438 | 877,416 |
| Dividends payable | 45,550 | 45,550 |
| Total | 13,660,211 | 11,646,492 |
The bank loans at 31 December 2023 and 31 December 2022 are as follows:
| Origination | Balance at 31 December |
Balance at 31 December |
Short term at 31 December |
Long term at 31 December |
|||
|---|---|---|---|---|---|---|---|
| Financing bank | Type of financing | date | 2022 | 2023 | 2023 | 2023 | Period |
| Banca Transilvania | Working capital | 07.06.2022 | 45,782,374 | 45,450,373 | 45,450,373 | - | 12 MONTHS |
| BCR | Working capital | 30.09.2023 | 43,653,579 | 35,578,578 | 35,578,578 | - | 12 MONTHS |
| Banca Transilvania | Investments | 20.04.2017 | 3,176,671 | 1,058,890 | 1,058,890 | - | 84 MONTHS |
| Banca Transilvania | Investments | 07.03.2019 | 3,675,720 | 1,225,240 | 1,225,240 | - | 60 MONTHS |
| Banca Transilvania | Investments | 30.03.2020 | 4,298,427 | 1,842,183 | 1,842,183 | - | 60 MONTHS |
| Banca Transilvania | Investments | 23.12.2020 | 9,235,266 | 8,665,573 | 3,851,366 | 4,814,207 | 72 MONTHS |
| Banca Transilvania | Investments | 15.03.2021 | 6,789,841 | 11,691,492 | 4,676,597 | 7,014,895 | 60 MONTHS |
| Banca Transilvania | Investments | 28.04.2023 | - | 2,857,806 | 952,602 | 1,905,204 | 60 MONTHS |
| Banca Transilvania | Investments | 09.10.2023 | - | 5,159,204 | 1,031,840 | 4,127,363 | 60 MONTHS |
| TOTAL | 116,611,878 | 113,529,339 | 95,667,669 | 17,861,669 |
| Balance at 31 December |
Balance at 31 December |
Short term at 31 December |
Long term at 31 December |
||||
|---|---|---|---|---|---|---|---|
| Financing bank | Type of financing | Origination date | 2022 | 2023 | 2023 | 2023 | Period |
| Banca Transilvania | Investment | 11.10.2021 | 2,801,623 | 2,098,717 | 708,239 | 1,390,478 | 60 MONTHS |
| Banca Transilvania | Investment | 09.10.2023 | - | 49,179,502 | - | 49,179,502 | 60 MONTHS |
| Banca Transilvania | Investment, bridge loan | 09.10.2023 | - | 23,825,220 | 23,825,220 | - | 12 MONTHS |
| TOTAL | 2,801,623 | 75,103,439 | 24,533,459 | 50,569,980 |
| Balance at 31 December |
Balance at 31 December |
Short term at 31 December |
Long term at 31 December |
||||
|---|---|---|---|---|---|---|---|
| Financing bank |
Type of financing | Origination date | 2021 | 2022 | 2022 | 2022 | Period |
| Exim | Investments | 23.09.2019 | 2,728,145 | 1,981,160 | 771,739 | 1,209,421 | 60 MONTHS |
| Banca Transilvania | Working capital | 08.07.2021 | 10,680,155 | 11,926,809 | 11,926,809 | - | 12 MONTHS |
| BCR Bank | Working capital | 23.12.2020 | 5,270,669 | 3,918,040 | 3,918,040 | - | 12 MONTHS |
| TOTAL | 18,678,969 | 17,826,009 | 16,616,588 | 1,209,421 | |||
| TeraBio Pack S.R.L. | |||||||
| Balance at | Balance at | Short term at | Long term at | ||||
| 31 December | 31 December | 31 December | 31 December | ||||
| Financing bank | Type of financing | Origination date | 2021 | 2022 | 2022 | 2022 | Period |
| BCR | Investments | 29.04.2021 | 24,242,260 | 19,500,432 | 4,955,076 | 14,545,357 | 60 MONTHS |
| BCR | Investments | 29.04.2021 | 9,034,271 | - | - | - | 12 MONTHS |
| BCR | Working capital | 29.11.2021 | 4,699,164 | 2,245,986 | 2,245,986 | - | 12 MONTHS |
| BCR | Working capital | 29.11.2021 | 10,000,000 | 9,933,139 | 9,933,139 | - | 12 MONTHS |
| TOTAL | 47,984,695 | 31,679,558 | 17,134,201 | 14,545,357 | |||
| Somplast S.A. | |||||||
| Balance at | Balance at | Short term at | Long term at | ||||
| 31 December | 31 December | 31 December | 31 December | ||||
| Financing bank | Type of financing | Origination date | 2021 | 2022 | 2022 | 2022 | Period |
| Banca Transilvania | Working capital | 08.07.2021 | 4,550,305 | 1,441,143 | 1,441,143 | - | 12 MONTHS |
| TOTAL | 190,627,470 | 239,579,487 | 155,393,060 | 84,186,427 |
Lease contracts as recognised under IFRS 16 for the financial year ended:
| Minimum lease payments | |||
|---|---|---|---|
| 31 December | 31 December | ||
| 2023 | 2022 | ||
| Present value of minimum lease payments | |||
| Amounts payable in one year | 3,465,029 | 2,783,758 | |
| More than one year but less than five years | 9,495,553 | 7,248,027 | |
| Total lease liabilities | 12,960,582 | 10,031,785 | |
| Of which, liabilities with right-of-use assets | |||
| Amounts payable in one year | 2,728,302 | 2,143,844 | |
| More than one year but less than five years | 7,668,827 | 5,893,504 | |
| Total liabilities with right-of-use assets | 10,397,129 | 8,037,348 |
In the normal course of business, the Group has exposure to a variety of financial risks, including foreign currency risk, interest rate risk, liquidity risk and credit risk, market risk, geographic risk, but also operating risks and legal risks. The Group's focus is to understand these risks and to put in place policies that minimise the economic impact of an adverse event on the Group's performance. Meetings are held on a regular basis to review the result of the risk assessment, approve recommended risk management strategies and monitor the effectiveness of such policies.
The main objectives of the financial risk management activity are to determine the risk limits and then to ensure that the exposure to risks is maintained between these limits. The management of operating and legal risks is aimed at guaranteeing the good functioning of the internal policies and procedures for minimizing operating and legal risks.
The Group measures trade receivable and other financial assets at amortized cost.
| Financial assets | Amortised cost 31 December 2023 |
Amortised cost 31 December 2022 |
|---|---|---|
| Non-current | ||
| Long term receivable | 1,567,558 | 1,843,922 |
| Other financial instruments measured at amortized cost | 15,500 | 15,500 |
| Current | ||
| Trade receivable | 162,353,802 | 153,682,307 |
| Cash | 18,879,289 | 10,713,209 |
| Prepayment | 1,136,301 | 825,641 |
The Group manages its capital to ensure that the entities within the Group will be able to continue their activity and, at the same time, maximize revenues for the shareholders, by optimizing the balance of liabilities and equity.
The structure of the Group capital consists in debts, which include the loans detailed in Note 21, the cash and cash equivalents and the equity attributable to equity holders of the parent Group. Equity includes the share capital, reserves and retained earnings.
Managing the Group's risks also includes a regular analysis of the capital structure. As part of the same analysis, management considers the cost of capital and the risks associated to each class of capital. Based on the management recommendations, the Group may balance its general capital structure through the payment of dividends, by issuing new shares and repurchasing shares, as well as by contracting new liabilities and settling the existing ones.
Just as other industry representatives, the Group monitors the capital based on the gearing ratio. This ratio is calculated as net debt divided by total capital. The net debt is represented by the total loans (including long-term and short-term loans as detailed on the balance sheet) less the cash and cash equivalents. Total capital represents "equity", as detailed on the balance sheet plus the net debt.
The gearing ratio as at 31 December 2023 and 2022 was as follows:
| 2023 | 2022 | |
|---|---|---|
| Bank loans and finance lease payables (notes 22 and 23) | 252,540,069 | 200,659,255 |
| Less cash and cash equivalents | (18,879,289) | (10,713,209) |
| Net debt | 233,660,780 | 189,946,046 |
| Total equity | 312,680,694 | 309,479,173 |
| Total equity and net debt | 546,341,474 | 499,425,219 |
| Gearing ratio | 43% | 38% |
The details on the main accounting policies and methods adopted, including the recognition criteria, measurement basis and revenue and expenses recognition basis, concerning each class of financial assets, financial liabilities and capital instruments are presented in Note 2 to the financial statements.
The treasury department of the Company provides services needed for the activity, coordinates the access to the national financial market, monitors and manages the financial risks related to the Group operations by way of reports on the internal risks, which analyse the exposure to and extent of the risks.
These risks include the market risk (including the foreign currency risk, fair value interest rate risk and the price risk), credit risk, liquidity risk and cash flow interest rate risk.
The Group's activities expose it primarily to the financial risks related to the fluctuation of the exchange rates (see (d) below) and of the interest rate (see [f] below).
The Group management continuously monitors its exposure to risks. However, the use of this approach does not protect the Group from the occurrence of potential losses beyond the foreseeable limits in case of significant fluctuations on the market. There was no change from the prior year in relation to the Group's exposure to the market risks or to how the Group manages and measures its risks.
There are two types of foreign currency risk to which the Company is exposed, namely transaction risk and translation risk. The objective of the Company's foreign currency risk management strategy is to manage and control market risk exposures within acceptable parameters.
| TOTAL | |||
|---|---|---|---|
| Profit or (loss) | (12,046,973) | 12,046,973 |
This arises because operating units have input costs or sales in currencies other than their functional currencies. In addition, where operating entities carry monetary assets and liabilities at year end denominated other than in their functional currency, their translation at the year-end rates of exchange into their functional currency will give rise to foreign currency gains and losses. The exposures to the exchange rate are managed according to the approved policies.
More than 85% of the Group's sales are in Romania, in RON. Foreign sales are mainly with payment upon delivery. Thus, the Group's exposure to foreign exchange risk from transactions with foreign customers is immaterial.
This is due to the fact that the Group is engaged in operations that do not use the functional currency, i.e. RON, which is the Group's presentation currency. Exchange rate changes between the reporting currencies of these operations and the RON have an impact on the Group's consolidated reported result.
The interest-bearing assets of the Group, the revenues, and the cash flows from operating activities are exposed to the fluctuations of market interest rates. The Group's interest rate risk relates to its bank loans. The loans with variable interest rate, expose the Group to the cash flow interest rate risk due to fluctuation of ROBOR for the other loans with variable interest rate.
The Group continuously monitors its exposure to the interest rate risk. These include simulating various scenarios, including the refinancing, discounting current positions, financing alternatives. Based on these scenarios, the Group estimates the potential impact of determined fluctuations in the interest rate on the profit and loss account. For each simulation, the same interest rate fluctuation is used for all models. These scenarios are only prepared for the debts representing the main interest-bearing positions.
The Group is exposed to the interest rate risk taking into account that the Company entities borrow funds both at fixed, and at floating interest rates. The risk is managed by the Group by maintaining a optimal balance between fixed rate and floating rate interest loans.
The Group is not exposed to the equity price risks arising from equity investments. The financial investments are held for strategic purposes rather than commercial ones and are not significant. The Group does not actively trade these investments.
The Group has adopted a policy of performing transactions with trustworthy parties, parties that have been assessed in respect of the credit quality, taking into account its financial position, past experience and other factors, and additionally, obtaining guarantees or advance payments, if applicable, as a means of decreasing the financial losses caused by breaches of contracts. The Group exposure and the credit ratings of third parties to contracts are monitored by the management.
The Group's maximum exposure to credit risk is represented by the carrying value of each financial asset. The credit risk relates to the risk that a counterparty will not meet its obligations causing financial losses to the Company.
Trade receivables are from a high number of clients from different industries and geographical areas. The permanent credit assessment is performed in relation to the clients' financial condition and, when appropriate, a credit insurance is concluded.
The Group has policies limiting the value of the exposure for any financial institution.
The carrying amount of receivables, net of the provision for receivables, plus the cash and cash equivalents, are the maximum amount exposed to the credit risk. Although the receivable collection could be influenced by economic factors, the management considers there is no significant loss risk for the Group, beyond the provisions already recorded.
The Group considers the exposure to the credit risk in relation to a counterparty or a group of similar counterparties by analysing the receivables individually and making impairment adjustments. The Company had more than four thousand clients in 2022, with the highest exposure on one client being 5% (2021: 5%).
The Group manages the liquidity risks by maintaining appropriate reserves, bank facilities and reserve loan facilities, by continuously monitoring actual cash flows and by correlating the maturity profiles of financial assets and liabilities. Each Group company prepares annual and short-term cash flows (weekly, monthly and quarterly). Financing needs for working capital are determined and contracted based on the budgeted cash flows. Investments projects are approved only with a concrete financing plan.
The financial instruments disclosed on the statement of financial position include trade and other receivables, cash and cash equivalents, short and long-term loans and other debts. The carrying amounts represent the maximum exposure of the Company to the credit risk related to the existing receivables.
Financial liabilities are at their carrying amount which is an approximation to their fair value, due to the fact that the liabilities are at variable interest rates and there are no material initial fees and charges amortized over time.
| Balance at | Balance at | |
|---|---|---|
| December 31, | December 31, | |
| 2023 | 2022 | |
| Analysis of trade receivables and bills of exchange: | RON | RON |
| 136,486,968 | 132,515,627 | |
| Non-payable | ||
| Overdue, but not impaired | 27,434,392 | 23,010,604 |
| Impaired and fully provisioned | 16,876,945 | 18,083,291 |
| Total | 180,798,306 | 173,609,521 |
| Overdue, but not impaired | ||
| Up to 3 months | 21,481,018 | 15,295,215 |
| From 3 to 6 months | 817,297 | 1,693,810 |
| From 6 to 9 months | 1,711,481 | 481,964 |
| More than 9 months | 3,424,596 | 5,539,615 |
| Total | 27,434,392 | 23,010,604 |
| Impaired and fully provisioned | ||
| Up to 6 months | 1,455,933 | 2,711,601 |
| From 6 to 12 months | 4,270,880 | 2,910,297 |
| More than 12 months | 11,150,133 | 12,461,392 |
| Total | 16,876,945 | 18,083,291 |
The tables below detail the dates remaining until the maturity of the Group's financial liabilities.
The tables were prepared based on the undiscounted cash flows of the financial liabilities at the nearest date when is possible for the Group to be requested to pay. The table includes both the interest and the cash flows related to the capital.
| 2023 |
|---|
| ------ |
| less than 1 month | 1-3 months | 3 months - 1 year |
1-3 years | 3 - 5 years |
more than 5 years | Total | |
|---|---|---|---|---|---|---|---|
| Non-interest bearing | |||||||
| Trade receivables and other liabilities | (57,614,578) | (37,890,784) | (7,062,487) | (3,355,254) | (2,349,792) | (1,963,534) | (110,236,428) |
| Interest-bearing instruments | |||||||
| Short and long-term loans | (1,835,050) | (6,807,832) | (150,110,950) | (41,804,437) | (26,240,802) | (25,740,998) | (252,540,069) |
| Future interest on loans | (285,767) | (1,415,496) | (3,548,831) | (6,653,821) | (3,615,718) | (1,839,230) | (17,358,863) |
| Non-interest bearing | |||||||
| Cash and cash equivalents | 18,879,289 | - | - | - | - | - | 18,879,289 |
| Receivable | 86,845,050 | 73,975,425 | 1,533,327 | 999,360 | 363,270 | 204,929 | 163,921,360 |
| 2022 | |||||||
| less than 1 month | 1-3 months | 3 months - 1 year |
1-3 years | 3 - 5 years |
more than 5 years | Total | |
| Non-interest bearing | |||||||
| Trade receivables and other liabilities | (37,370,494) | (36,246,238) | (5,906,450) | (2,883,304) | (2,349,792) | (3,138,430) | (87,894,708) |
| Interest-bearing instruments | |||||||
| Short and long-term loans | (1,718,129) | (6,021,957) | (146,825,432) | (31,493,355) | (13,202,533) | (1,397,850) | (200,659,255) |
| Future interest on loans | (28,383) | (681,194) | (1,411,692) | (1,877,622) | (302,264) | (101,080) | (4,402,235) |
| Non-interest bearing | |||||||
| Cash and cash equivalents | 10,713,209 | ||||||
| Receivable | 76,550,779 | 68,799,143 | 8,332,385 | 1,139,106 | 363,270 | 341,548 | 155,526,231 |
The related and affiliated entities of the Company are as follows:
The transactions between the parent and its subsidiaries, Group affiliates were eliminated from the consolidation. In 2023 and 2022, the Group did not enter into significant transactions with related parties.
For cash flow statement purposes, the cash include cash on hand and in current bank accounts. The carrying amount of these assets is approximately equal to their fair value.
Cash and cash equivalents at financial year end, as disclosed on the cash flow statement, may be reconciled with the items related to the accounting balance sheet, as follows:
| 31 December 2023 |
31 December 2022 |
||
|---|---|---|---|
| RON | RON | ||
| Cash in bank accounts | 18,631,285 | 10,470,326 | |
| Cash on hand | 62,479 | 31,325 | |
| Cash equivalents | 185,525 | 211,558 | |
| Total | 18,879,289 | 10,713,209 |
The Group's available cash is pledged in full in favour of financing banks.
Subsidies for investments refer to non-reimbursable funds for investments made by TeraPlast SA, TeraGlass Bistrita SRL, and TeraBio Pack SRL. There are no unfulfilled conditions or other contingencies associated with such subsidies.
| 2023 | 2022 | |
|---|---|---|
| At 1 January | 60,566,288 | 34,383,655 |
| Additions of subsidies | 23,932,728 | 30,437,388 |
| Transferred to statement of comprehensive income | (7,938,401) | (4,254,755) |
| At 31 December | 76,560,615 | 60,566,288 |
| Current | 7,601,172 | 5,438,448 |
| Non-current | 68,959,443 | 55,127,841 |
The value of outstanding subsidies is recognised as deferred income in the balance sheet and transferred to the statement of comprehensive income on a systematic basis, throughout the lifetime of the related assets.
At 31 December 2023, the Company registers unused credit facilities in amount of RON 23,380,080 (31 December 2022: RON 21,115,545) and did not register unused investment loans (31 December 2022: RON 53,536,866).
At 31 December 2023, tangible assets and investment properties with a net book value of RON 106,034,674 (31 December 2022: RON 103,210,462) constitute collateral for loans and credit lines. For loans from banks, the Company guaranteed all present and future cash, all present and future stocks of goods and products and assigned present and future receivables, as well as their accessories, from current and future contracts with customers, which act as assigned debtors. Also, the Company assigned the rights resulting from the issued insurance policies having as object the properties and the movable goods brought as collateral.
The project of TeraPlast SA created a new product in the field of compounds and led to the equipment of a line that extends the production capacity of polypropylene systems. The investment was entirely put into operation in December 2019. The State aid for this investment, in amount of RON 14,427,981, was fully cashed in 2019 – 2020. The monitoring period, at the end of which TeraPlast must return to the State budget the value of the State aid in the form of taxes from the investment, ends in 2025.
TeraPlast SA extended the production capacity within the existing site for certain categories of products in the current manufacturing of the company, namely fittings (PP and PVC), PE pipes and PVC pipes, by making investments in the construction of new buildings and purchase of equipment. The investment was entirely put into operation in November 2022.
At December 31, 2023 the Company received the State aid in amount of RON 15,675,695. In December 2022, the Company filed the last application for reimbursement in amount of RON 3,301,044, which was disbursed in March 2023.
TeraPlast SA invested in a new production unit for the manufacture of plastic products on the product segments representing PE pipes and rotationally moulded products (PE), by making investments in new buildings and equipment.
The investment was entirely put into operation in December 2022.
At December 31, 2022 the Company received the State aid in amount of RON 11,583,440.
The last application for reimbursement in amount of RON 12,385,006 was filed and disbursed in September 2023.
At 31 December 2023, the Company registers unused credit facilities in amount of RON 571,415 (31 December 2022: RON 3,091,662).
At 31 December 2023, tangible assets and investment properties with a net book value of RON 8,928,774 (31 December 2022: RON 10,990,048) constitute collateral for loans and credit lines. For loans from banks, the Company guaranteed all present and future cash, all present and future stocks of goods and products and assigned present and future receivables, as well as their accessories, from current and future contracts with customers, which act as assigned debtors. Also, the Company assigned the rights resulting from the issued insurance policies having as object the properties and the movable goods brought as collateral.
Teraglass Bistrita SRL implemented in 2018 – 2019 the investment in a new flow, completely automated, for the production of PVC windows and doors.
The State aid for this investment, in amount of lei 7,663,660, was collected entirely in 2019 – 2020. The monitoring period, at the end of which Teraglass must return to the State budget the value of the State aid in the form of taxes from the investment, ends in 2026.
At 31 December 2023, the Company registers unused credit facilities in amount of RON 12,000,000 (31 December 2022: RON 3,000,000).
At 31 December 2023, tangible assets and investment properties with a net book value of RON 60,997,357 (31 December 2022: RON 3,657,679) constitute collateral for loans and credit lines. For loans from banks, the Company guaranteed all present and future cash, all present and future stocks of goods and products and assigned present and future receivables, as well as their accessories, from current and future contracts with customers, which act as assigned debtors. Also, the Company assigned the rights resulting from the issued insurance policies having as object the properties and the movable goods brought as collateral.
In May 2022, the company signed a financing agreement for an investment project worth RON 52,621 thousand, under the State aid scheme for the incentivising of investments with major impact in the economy, 50% of the project is financed with State aid. On 9 October 2023, the Company contracted a loan worth EUR 11.232 million and a bridge loan worth EUR 4.785 million, which will be repaid from the State aid for supporting the investments undertaken in the state aid scheme for incentivising investments with major impact in the economy.
At the date of these financial statements, Teraplast Recycling filed an application for reimbursement on 29 Dceember 2023 worth RON 16,933,591.
The facility will have two production lines for industrial-use polyethylene films, which means a capacity of more than 14,000 tons annually.
At 31 December 2023, the Company registers unused credit facilities in amount of RON 2,820,874 (31 December 2022: RON 300,837).
At 31 December 2023, tangible assets and investment properties with a net book value of RON 44,606,704 (31 December 2022: RON 34,175,310) constitute collateral for loans and credit lines. For loans from banks, the Company guaranteed all present and future cash, all present and future stocks of goods and products and assigned present and future receivables, as well as their accessories, from current and future contracts with customers, which act as assigned debtors. Also, the Company assigned the rights resulting from the issued insurance policies having as object the properties and the movable goods brought as collateral.
The investment project involves both the purchase of state-of-the-art equipment, and the execution of new constructions. The investment was put into operation in December 2021.
The biodegradable sacks and bags manufactured by TeraBio Pack are 90% biodegradable and "OK Compost" certified according to SR EN 13432. The development of this production unit for biodegradable materials implies responsible and sustainable operations, and Law 181 of 19 August 2020 regarding the management of compostable non-hazardous waste, which came into force as of 20 February 2021, provides that biodegradable sacks shall also be used by households.
The technological flow also includes equipment for the recycling of waste generated by own production and their reintroduction in the manufacturing process.
At the date of these financial statements, the Company files two applications for reimbursement, in amount of RON 19,838,197, cashed in 2021 and 2022. The last application for reimbursement, for the amount of RON 8,246,681 was disbursed in early 2023.
The company has a credit line of RON 5,000,000 contracted from BT of which the amount of RON 3,558,857 is not used at 31 December 2023 (31 December 2022: RON 449,695).
On 1 February 2024, TeraPlast SA signed an agreement with the Uhl family in Austria for the acquisition of Wolfgang Freiler group and completed the purchase of the majority stake in Palplast Călărași, Republic of Moldova. The turnover of Palplast in 2022 reached EUR 2 million. The company holds two production lines for high-density polyethylene pipes intended for the water and gas supply networks.
The parties set the transaction value at EUR 1.8 million of which EUR 1 million represents contribution of TeraPlast SA to the capital of Palplast Moldova and EUR 800 thousand were paid in January 2024 to the existing shareholder. The shareholding will thus be represented by TeraPlast, with a 51% ownership and Fribourg Capital, the current shareholder, with a 49% ownership. The EUR 1 million will be used by Palplast Moldova to diversify the production capacity and extend the existing logistical platform.
In February 2024, TeraPlast signed an agreement with the Uhl family (the "Seller") from Austria for the acquisition of the Wolfgang Freiler Group. The agreement involves the sale to TeraPlast of the shares held by the Seller in the entities that make up the Wolfgang Freiler Group. Polytech and Pro-Moulding, the two subsidiaries of the Wolfgang Freiler Group, carry out production activities on the territory of Hungary, while Freiler manages the distribution activity. Polytech manufactures high-end pipes for the protection of electrical cables and optical fiber. Pro-Moulding specializes in plastic injection. Another entity of the Group owns an extensive industrial base spread on 5 hectares of land and warehouses in the south-west of Hungary. The products are sold on the markets of Hungary, the Czech Republic, Austria, Germany and France, where the companies hold strong market positions. Following the transaction, the 144 employees of the Freiler Group will join the TeraPlast Group team.
In 2022, Freiler registered a turnover of EUR 31 million and an EBITDA of almost EUR 4 million, which means an EBITDA margin of 12%.
The agreement concluded is subject to usual prerequisites, agreed upon in the agreement signed by both parties. The transation wa approved by the Extraordinary General Meeting of Shareholders ("EGMS") of TeraPlast in March 2024. The tramsaction price was set at EUR 16.5 million, plus an "earn-out" mechanism depending on the EBITDA performance of the subsidiaries acquired in 2024. The EUR 16.5 million for the acquisition will come from mixed sources (internal funds and bank loan).
The ongoing military operation in Ukraine and the related sanctions targeted against the Russian Federation may have impact on the European economies and globally. The Company does not have any significant direct exposure to Ukraine, Russia or Belarus. However, the impact on the general economic situation may require revisions of certain assumptions and estimates. This may lead to material adjustments to the carrying value of certain assets and liabilities within the next financial year. At this stage management estimates that the war does not have an impact on the financial statements.
As events are unfolding on a daily basis, the longer-term impact may also affect trading volumes, cash flows and profitability. Nevertheless, at the date of these financial statements the Company continues to meet its obligations as they fall due and therefore continues to apply the going concern basis of preparation.
We confirm to the best of our knowledge that the preliminary and unaudited financial statements give a true and fair view of the assets, liabilities, financial position, and profit or loss of the Group as required by the applicable accounting standards and that the consolidated financial statements of the Group give a true and fair view of the development and performance of the business and the position of the Group together with a description of the principal risks and uncertainties that the Group faces.
Approved:
12 February 2024 Board of Administration
Deloitte Audit S.R.L. Clădirea The Mark Tower Calea Griviței nr. 82-98 Sector 1, 010735 București, România
Tel: +40 21 222 16 61 Fax: +40 21 222 16 60 www.deloitte.ro
To the Shareholders of, Teraplast SA
In our opinion, the accompanying financial statements present fairly, in all material respects, the financial position of the Company as at December 31, 2023, and its financial performance and its cash flows for the year then ended in accordance with Ministry of Public Finance Order no. 2844/2016 for the approval of accounting regulations conforming with International Financial Reporting Standards, with subsequent amendments.
DRAFT
Deloitte refers to one or more of Deloitte Touche Tohmatsu Limited ("DTTL"), its global network of member firms, and their related entities (collectively, the "Deloitte organization"). DTTL (also referred to as "Deloitte Global") and each of its member firms and related entities are legally separate and independent entities, which cannot obligate or bind each other in respect of third parties. DTTL and each DTTL member firm and related entity is liable only for its own acts and omissions, and not those of each other. DTTL does not provide services to clients. Please see www.deloitte.com/about to learn more.
| KEY AUDIT MATTER | How our audit addressed the key audit matter | |||
|---|---|---|---|---|
| Income recognition | ||||
| Income generated by the sale of finished products and the merchandise is the Company's core activity. |
Our audit procedures conducted to address the risk of significant misstatement of income recognition included as follows: |
|||
| The recognition of income from the sale of finished products and merchandise depends on the proper evaluation of the amount of the contractual consideration, including of discounts granted in certain sale transactions and their registration in the period they refer to, according to the commercial clauses provided in the contracts with customers. |
• We have assessed the Company's accounting policies regarding income recognition. • We have assessed the design and implementation of existing key controls on the sales of the finished products and merchandise. |
|||
| In addition, income is one of the most important key performance indicators of the Company. The Company's disclosures on income are included in Note 4 to the financial statements. |
• We have confirmed the income with the most important customers selected on a random sample basis at December 31, 2023 in order to assess the completeness of the transactions conducted by the Company therewith. |
|||
| In our opinion, income recognition is a significant audit area, as the Company's management may incorrectly account for the income generated by the sale of finished products and merchandise due to the nature of the sale transactions and the contractual clauses regarding the modalities and date of transfer of control over the goods sold. |
• We have selected a random sample of income, which we compared against the relevant supporting documents to ensure the accuracy and completeness of the income registered, by also validating the financial period when they should have been registered depending on the date of transfer of control over the finished products or the merchandise sold by the Company as seller, to the customer as buyer. DRAFT |
|||
| • We have reviewed the income by comparing the current period with the prior period for: sales, volume of products, volume of customers and margin. |
Our opinion on the financial statements does not cover the other information and, unless otherwise explicitly mentioned in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements for the year ended December 31, 2023, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.
With respect to the Administrators' report, we read it and report if this has been prepared, in all material respects, in accordance with the provisions of Ministry of Public Finance Order no. 2844/2016 for the approval of accounting regulations conforming with International Financial Reporting Standards, with subsequent amendments.
On the sole basis of the procedures performed within the audit of the separate financial statements, in our opinion:
DRAFT Moreover, based on our knowledge and understanding concerning the Company and its environment gained during the audit on the financial statements prepared as at December 31, 2023, we are required to report if we have identified a material misstatement of this Administrators' report and the Remuneration report. We have nothing to report in this regard.
With respect to the Remuneration report, we read it to determine if it presents, in all material respects, the information required by article 107, paragraphs (1) and (2) of Law 24/2017 regarding the issuers of financial instruments and market operations, republished. We have nothing to report in this regard.
DRAFT The engagement partner on the audit resulting in this independent auditor's report is Alina Ioana Mirea.
Management is responsible for preparing Digital Files that comply with the ESEF. This responsibility includes:
Those charged with governance are responsible for overseeing the preparation of the Digital Files that comply with ESEF.
(II) Auditor's Responsibilities for the Audit of the Digital Files
Our responsibility is to express a conclusion on whether the separate financial statements included in the annual financial report complies in all material respects with the requirements of ESEF based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with International Standard on Assurance Engagements
3000 (Revised), Assurance Engagements Other than Audits or Reviews of Historical Financial Information (ISAE 3000) issued by the International Auditing and Assurance Standards Board.
Our firm applies International Standard on Quality Management 1 ("ISQM1"), and accordingly maintains a comprehensive system of quality control including documented policies and procedures regarding compliance with ethical requirements, professional standards and applicable legal and regulatory requirements.
A reasonable assurance engagement in accordance with ISAE 3000 involves performing procedures to obtain evidence about compliance with ESEF. The nature, timing and extend of procedures selected depend on the auditor's judgment, including the assessment of the risks of material departures from the requirements set out in ESEF, whether due to fraud or error. A reasonable assurance engagement includes:
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion. In our opinion, the separate financial statements for the year ended December 31, 2023 included in the annual financial report in the Digital Files comply in all materials respects with the requirements of ESEF.
DRAFT
Alina Ioana Mirea, Audit Partner
Registered in the Electronic Public Register of Financial Auditors and Audit Firms under no. AF 1504
On behalf of:
Registered in the Electronic Public Register of Financial Auditors and Audit Firms under no. FA 25
The Mark Building, 84-98 and 100-102 Calea Grivitei, 9 th Floor, District 1 Bucharest, Romania March 26, 2024
Prepared in accordance with Minister of Public Finance Order no. 2844/2016 approving the accounting regulations compliant with the International Financial Reporting Standards,
AS AT AND FOR THE YEAR ENDED 31 DECEMBER 2023
3
DRAFT (all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Financial year: | ||||
|---|---|---|---|---|
| 31 December | 31 December | |||
| Caption | Note | 2023 | 2022 | |
| Total revenues – of which: Revenue from sale of finished products |
4 | 570,726,340 | 586,223,556 | |
| 519,428,783 | 535,500,327 | |||
| Revenue from the sale of merchandise | 50,057,034 | 49,299,195 | ||
| Revenue from services | 1,240,523 | 1,424,034 | ||
| Other operating income (including rent) | 5 | 2,617,662 | 2,515,683 | |
| Income from investment subsidies | 31 | 4,962,381 | 2,521,928 | |
| Changes in inventory of finished goods and work in progress Raw materials, consumables used and merchandise |
1,089,552 | 11,867,505 | ||
| Employee benefit expenses | 6 | (372,912,296) | (426,894,615) | |
| Transport expenses | 9 | (64,003,598) (23,591,940) |
(54,158,678) (21,750,791) |
|
| Utilities expenses | (24,490,169) | (14,789,751) | ||
| Amortization and the adjustments for impairment of non-current | ||||
| assets, net | 8 | (27,604,508) | (21,362,631) | |
| Impairment of current assets, net | 8 | (4,070,297) | (4,542,826) | |
| Net provisions | 23, 24 | 398,311 | 1,058,682 | |
| Gains from the disposal of tangible and intangible assets | 7 | 18,401 | 2,045 | |
| Gains from fair value measurement of investment properties | 16 | 740,010 | 1,922,167 | |
| Sponsorships, donations | (1,122,229) | (1,676,453) | ||
| Other operating expenses | 11 | (26,379,396) | (20,478,609) | |
| Operating result | 36,378,225 | 40,457,212 | ||
| Interest expense, net | 10 | (7,725,342) | (5,785,572) | |
| FX differences expenses, net | 10 | (649,380) | (554,869) | |
| Other financial income, net | 10 | 840,180 | 639,487 | |
| Dividends received | 10 | 69,300 | 3,554,029 | |
| Financial result | (7,465,242) | (2,146,925) | ||
| Profit before tax | 28,912,983 | 38,310,287 | ||
| Income tax expense | 12 | (3,449,313) | (2,306,716) | |
| Profit for the year | 25,463,670 | 36,003,571 | ||
| Average number of shares | 2,179,000,358 | 2,179,000,358 | ||
| Basic and diluted earnings per share | 0,0117 | 0,0165 |
Signed and approved:
15 March 2024 Board of Administration
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Note | 31 December 2023 |
31 December 2022 |
|
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 13 | 209,359,293 | 221,107,304 |
| Investment property | 16 | 19,349,750 | 18,226,476 |
| Intangible assets | 14 | 2,383,281 | 2,354,118 |
| Right of use of the leased assets | 15 | 20,015,022 | 17,775,451 |
| Investments in subsidiaries | 17 | 48,181,075 | 30,269,152 |
| Other equity investments | 17 | 15,400 | 15,400 |
| Long-term receivables | 19 | 29,846,773 | 26,117,832 |
| Total non-current assets | 329,150,594 | 315,865,733 | |
| Current assets | |||
| Inventories | 18 | 106,924,152 | 99,325,133 |
| Trade and other receivables | 19 | 173,198,701 | 136,724,452 |
| Prepayments | 707,664 | 677,079 | |
| Cash and cash equivalents | 28 | 1,077,764 | 2,578,158 |
| Total current assets | 281,908,280 | 239,304,822 | |
| Total assets | 611,058,875 | 555,170,555 | |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital Treasury shares |
20 | 217,900,036 - |
217,900,036 (495,209) |
| Revaluation reserves | 12,780,290 | 12,716,963 | |
| Legal reserve | 32,640,705 | 30,997,771 | |
| Retained earnings | 80,000,262 | 56,166,628 | |
| Total equity | 343,321,292 | 317,286,189 | |
| Non-current liabilities | |||
| Bank loans | 21 | 17,861,669 | 15,369,845 |
| Lease liabilities | 22 | 9,495,552 | 7,213,261 |
| Other non-current liabilities | 25 | 6,907,640 | 8,371,526 |
| Employee benefit liabilities | 23 | 1,580,838 | 1,580,838 |
| Investment subsidies – long-term portion | 31 | 42,556,574 | 33,260,035 |
| Deferred tax liabilities | 12 | 1,783,644 | 1,820,809 |
| Total non-current liabilities | 80,185,917 | 67,616,314 | |
| Current liabilities | |||
| Trade and other payables | 25 | 83,293,559 | 62,127,438 |
| Bank loans | 21 | 95,667,669 | 101,242,033 |
| Lease liabilities | 22 | 3,430,264 | 2,741,137 |
| Investment subsidies - current portion | 31 | 4,643,473 | 3,188,847 |
| Provisions | 24 | 516,700 | 915,011 |
The accompanying notes are an integral part of these separate financial statements.
(all amounts are expressed in Romanian Lei ("RON"), unless otherwise stated)
| Note | 31 December 2023 |
31 December 2022 |
||
|---|---|---|---|---|
| Income tax payable | - | 53,586 | ||
| Total current liabilities | 187,551,665 | 170,268,052 | ||
| Total liabilities | 267,737,583 | 237,884,366 | ||
| Total equity and liabilities | 611,058,875 | 555,170,555 |
Signed and approved:
15 March 2024 Board of Administration
| Revaluation | ||||||
|---|---|---|---|---|---|---|
| Share capital | Treasury shares | reserves | Legal reserves | Retained earnings | Total | |
| Balance as at 1 January 2023 | 217,900,036 | (495,209) | 12,716,963 | 30,997,771 | 56,166,628 | 317,286,189 |
| Net result for the year | 25,463,670 | 25,463,670 | ||||
| Legal reserve setting (Note 20) | 1,642,934 | (1,642,934) | - | |||
| Dividends paid and share capital increase | ||||||
| Losses on sale of treasury shares bought back | 12,897 | 12,897 | ||||
| Own shares bought back | (1,051,145) | (1,051,145) | ||||
| Options exercised | 1,546,354 | 1,546,354 | ||||
| Reserves representing revaluation surplus | 63,327 | 63,327 | ||||
| Balance as at 31 December 2023 |
217,900,036 | - | 12,780,289 | 32,640,705 | 80,000,262 | 343,321,291 |
Signed and approved:
15 March 2024 Board of Administration
| Share capital | Treasury shares | Revaluation reserves |
Legal reserves | Retained earnings | Total | |
|---|---|---|---|---|---|---|
| Balance as at 1 January 2022 | 217,900,036 | (4,935,035) | 12,653,390 | 29,082,256 | 325,331,906 | 580,032,553 |
| Net result for the year | - | 36,003,571 | 36,003,571 | |||
| Legal reserve setting (Note 20) | 1,915,515 | (1,915,515) | - | |||
| Dividends paid and share capital increase | (302,880,892) | (302,880,892) | ||||
| Losses on sale of treasury shares bought back | (372,442) | (372,442) | ||||
| Own shares bought back | (926,616) | (926,616) | ||||
| Options exercised | 5,366,442 | 5,366,442 | ||||
| Reserves representing revaluation surplus | 63,573 | 63,573 | ||||
| Balance as at 31 December 2022 | 217,900,036 | (495,209) | 12,716,963 | 30,997,771 | 56,166,628 | 317,286,189 |
From the profit registered in March 2021, TeraPlast SA distributed a special dividend in amount of RON 226,615,937 and granted a free share for 4 shares held. The dividends were paid in July 2021. The share capital increase by RON 43,579,988 representing the free shares allocated was operated in August 2021.
At 31 December 2022 and 31 December 2021, the revaluation reserves include amounts representing the surplus from the revaluation of tangible assets, land and buildings.
Signed and approved:
15 March 2024 Board of Administration
| ALEXANDRU STANEAN | IOANA BIRTA |
|---|---|
| CEO | CFO |
Indirect method 2023 2022 Cash flows from operating activities: Profit before tax 28,912,983 38,310,287 Interest expense, net 7,725,342 5,785,572 Gains from sale or disposal of fixed assets (18,401) (2,046) Impairment of trade receivables 3,359,491 3,263,897 Inventory impairment 710,805 1,278,929 Impairment and amortization of non-current assets, net 27,604,508 21,362,630 Provisions, net (398,311) (1,058,682) Gains from the revaluation of investment property (740,010) (1,922,168) Income from dividends (69,300) (3,554,029) Operating profit before changes in working capital 67,087,107 63,464,390 Changes in working capital: Decrease/ (Increase) in trade and other receivables (Note 30) (39,864,325) 16,760,355 Increase in inventories (Note 30) (8,309,825) (8,851,263) Decrease/(Increase) in trade and other payables (Note 30) 23,641,413 (12,083,623) Interest paid (7,725,342) (5,785,572) Income tax paid (Note 30) (5,050,934) (2,788,833) Income from subsidies (4,962,381) (2,500,946) Cash (used in)/generated by operating activities 24,815,714 48,214,507 Net cash flows used for investment: Dividends received 69,300 3,554,029 Payments for acquisition of tangible and intangible assets (Note 30) (19,843,248) (81,778,000) Receipts under State aid 15,686,048 18,291,297 Receipts from the sale of tangible assets (Note 30) 943,872 2,417,656 Increase of subsidiaries' share capital (17,911,923) - Net cash generated by/(used in) investing activities (21,055,951) (57,515,017) Cash flows from financing activities: Draw-downs/(Repayment) of loans, net (3,082,540) 43,703,862 Lease payments (1,126,470) (511,415) Dividends paid (32,684,967) Buy-back of shares (1,051,145) (926,616) Net cash generated by /(used in) financing activities (5,260,156) 9,580,865 Net changes in cash and cash equivalents (1,500,394) 280,353 Cash and cash equivalents at the beginning of the financial year 28 2,578,158 2,297,805 Cash and cash equivalents at the end of the financial year 28 1,077,764 2,578,158
Signed and approved:
15 March 2024 Board of Administration
Teraplast SA (or the "Company") is a joint stock company established in 1992. The Company's head office is in the "Teraplast Industrial Park", DN 15A (Reghin-Bistrita), km 45+500, Bistrita- Nasaud County, Romania.
TeraPlast produces systems for sewage, water and natural gas transport and distribution, rainwater management systems and for cable protection and PVC plasticised and rigid compounds.
Starting 2 July 2008, Teraplast is listed at the Bucharest Stock Exchange under the symbol TRP.
At 31 December 2022, TeraPlast SA has the following subsidiaries:
Teraplast SA has been preparing consolidated financial statements since 2007. These financial statements are available on the Company website (www.TeraPlast.ro).
The consolidated financial statements of the Company have been prepared in accordance with the provisions of Order no. 2844/2016 approving the Accounting regulations compliant with the International Financial Reporting Standards applicable to trading companies whose securities are admitted to trading on a regulated market, as subsequently amended and clarified ("OMFP 2844/2016"). These provisions are compliant with the provisions of the International Financial Reporting Standards adopted by the European Union ("EU IFRS").
The financial statements have been prepared on a going concern basis, according to the historical cost convention, as modified below:
The accounting policies set out below have been applied consistently to all years presented in these financial statements, unless otherwise stated.
These financial statements have been prepared under the going concern basis, which implies that the Company will continue its activity also in the foreseeable future. In order to assess the applicability of this assumption, management analyses the forecasts concerning future cash inflows.
At 31 December 2023, the Company's current assets exceed the current liabilities by RON 94,356,615 (31 December 2022: RON 69,036,770). In 2023, registered profit of RON 25,463,670 (2022: RON 36,003,571) and cash flows from operating activities (before changes to working capital) of RON 67,087,107 (2022: RON 63,464,390). The Company depends on the financing of banks, as mentioned in Note 21.
The budget prepared by the Company management and approved by the Board of Administration for 2022 indicates positive cash flows from operating activities, an increase in sales and profitability which contributes directly to improving liquidity and allows the Company to fulfil its contractual clauses with the financing banks. Company management believes that the support from banks is sufficient for the Company to continue its activity in the ordinary course of business, as a going concern.
Management believes that the Company will be able to continue its activity in the foreseeable future and, consequently, the application of the going concern principle in the preparation of the financial statements is justified.
The following amendments to the existing standards issued by the International Accounting Standards Board (IASB) are effective for the current reporting period:
The adoption of these amendments to the existing standards has not led to any material changes in the financial statements of Teraplast Group.
At the date of authorisation of these financial statements, the following amendments to the existing standards were issued by IASB and adopted by the EU and which are not yet effective:
At present, IFRS as adopted by the EU do not significantly differ from regulations adopted by the International Accounting Standards Board (IASB) except for the following new standards and amendments to the existing standards, which were not endorsed for use in EU as at the date of publication of these financial statements (the effective dates stated below is for IFRS as issued by IASB):
Teraplast anticipates that the adoption of these new standards and amendments to the existing standards will have no material impact on the financial statements of the Company in the period of initial application.
Hedge accounting for a portfolio of financial assets and liabilities whose principles have not been adopted by the EU remains unregulated.
According to the Company's estimates, the application of hedge accounting to a portfolio of financial assets or liabilities pursuant to IAS 39: "Financial Instruments: Recognition and Measurement" would not significantly impact the financial statements, if applied as at the balance sheet date.
Cash and cash equivalents include liquid assets and other equivalent values, comprising cash at bank, petty cash.
Teraplast SA produces and sells PVC pipes and compounds, polypropylene and polyethylene pipes. The Company also sells related products for the water, sewer and gas systems, which it does not produce internally.
Revenue is measured based on the consideration to which the Company is entitled in contracts with customers. The point of recognition arises when the Group satisfies a performance obligation by transferring control of a promised good or service that is distinct to the customer, which is at a point in time for finished goods and merchandise and over time for services provided.
Revenues from the sale of goods and merchandise are recognized at a certain point in time, when the products are delivered to the customers or readily available for the buyer. The payment terms are – in general – between 30 and 90 days from the date of issuing the invoice and delivering the goods. The contracts with the customers for sales of finished goods and merchandise imply one obligation: to deliver the goods at the agreed location (under the agreed incoterms). In rare cases, when the Company's distributors request, the Company enters into bill-and-hold arrangement, for which revenue is recognized when the goods are invoiced and the specific instructions from the clients to store the goods on their behalf for a certain period are received.
If the consideration promised in a contract includes a variable component, the Company estimates the value of the consideration it would be entitled to, in exchange for the transfer of the goods or services promised to a customer. The value of a consideration may vary as a result of discounts.
The Company grants volume discounts to certain customers, depending on the objectives set through the contract, which decrease the amount owed by the customer. The Company applies consistently a single method during the contract, when it estimates the effect of an uncertainty over a value of the variable consideration, using the method of the most likely value – the single most likely value in a range of possible values of the consideration (namely, the single most likely result of the contract). This is an adequate estimate of the value of the variable consideration if the contract has two possible results (such as, a customer either obtains a volume / turnover rebate or not).
As a practical solution, if the Company receives short-term advances from customers, it does not adjust the received amounts for the effects of a significant financing components, because – at the beginning of the contract – it foresees that the period between the transfer of the assets and their receipt will be below 1 year.
For certain products, the Company offers the warranties which are required by the law to protect the customers from the risk of acquiring malfunctioning products. The Group assessed that these do not represent a separate performance obligation and are accounted in accordance with IAS 37 (warranty provisions). Furthermore, a law that requires an entity to pay a compensation if its products cause damage or injuries does not represent a performance obligation for the Company either.
When the Company carries out its obligations by transferring goods or services to a client, prior to it paying a consideration or prior to the maturity of the payment, the Company recognises the contract as an asset related to the contract, excluding any amounts presented as receivables.
Upon receiving an advance payment from a customer, the Company recognizes a liability related to the contract at the value of the advance payment for its obligation to execute, transfer or be ready to transfer goods or services in the future. Subsequently, that liability related to the contract (corroborated with the recognition of revenues) is derecognized when the respective goods or services are transferred and, consequently, the Company fulfils its execution obligation.
Income from dividends related to investments are recognized when the shareholders' right to receive them is determined.
The interest income presented on the face of the separate statement of comprehensive income is similar to interest income and is included in finance income in the statement of profit or loss.
The Company assesses whether a contract is or contains a lease, at inception of the contract. The Company recognises a right-of-use asset and a corresponding lease liability with respect to all lease arrangements in which it is the lessee, except for short-term leases (defined as leases with a lease term of 12 months or less) and leases of low value assets. For these leases, the Company recognises the lease payments as an operating expense on a straight-line basis over the term. The Company leases warehouses and property that is uses for show rooms and vehicles.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined, the Company uses its incremental borrowing rate.
Lease payments included in the measurement of the lease liability comprise the fixed lease payments and the exercise price of purchase options, if the lessee is reasonably certain to exercise the options, in case of vehicles.
The lease liability is presented under the line "Lease liabilities" in the separate statement of financial position. The lease liability is subsequently measured by increasing the carrying amount to reflect interest on the lease liability (using the effective interest method) and by reducing the carrying amount to reflect the lease payments made.
The Company remeasures the lease liability (and makes a corresponding adjustment to the related right-of-use asset) whenever:
The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease payments made at or before the commencement day, less any lease incentives received and plus any initial direct costs. They are subsequently measured at cost less accumulated depreciation and impairment losses.
Whenever the Company incurs an obligation for costs to dismantle and remove a leased asset, restore the site on which it is located or restore the underlying asset to the condition required by the terms and conditions of the lease, a provision is recognised and measured under IAS 37. To the extent that the costs relate to a right-of-use asset, the costs are included in the related right-ofuse asset, unless those costs are incurred to produce inventories. Right-of-use assets are depreciated over the shorter period of lease term and useful life of the underlying asset. If a lease transfers ownership of the underlying asset or the cost of the right-ofuse asset reflects that the Company expects to exercise a purchase option, the related right-of-use asset is depreciated over the useful life of the underlying asset. The depreciation starts at the commencement date of the lease. The right-of-use assets are presented as a separate line in the consolidated statement of financial position. The Group applies IAS 36 to determine whether a right-of-use asset is impaired and accounts for any identified impairment loss as described in the "Property, Plant and Equipment' policy.
The Company enters into lease agreements as a lessor with respect to some of its investment properties.
Leases for which the Company is a lessor are classified as finance or operating leases. Whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee, the contract is classified as a finance lease. All other leases are classified as operating leases. As of December 31, 2019, the Company analysed the terms of the leases where the Company is a lessor and concluded that all are operating leases, as the lease terms do not transfer substantially all the risks and rewards of ownership to the lessee.
When the Company is an intermediate lessor, it accounts for the head lease and the sublease as two separate contracts. The sublease is classified as a finance or operating lease by reference to the right-of-use asset arising from the head lease. There was no such case for the year ended 31 December 2021 or 31 December 2020.
Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight-line basis over the lease term.
Amounts due from lessees under finance leases are recognised as receivables at the amount of the Company's net investment in the leases. Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the Company's net investment outstanding in respect of the leases.
When a contract includes lease and non-lease components, the Company applies IFRS 15 to allocate the consideration under the contract to each component.
The Company rents some of its property to the subsidiary, TeraGlass Bistrita SRL under operating lease. Rent is of a fixed amount, at market price, as determined by an independent valuator.
The Company operates in Romania, and the functional currency is the Romanian leu (RON).
For the preparation of the Group's financial statements, transactions in other currencies (foreign currencies) than the functional one are registered at the exchange rate in force at the date of transaction. Each month, and at each balance sheet date, monetary items denominated in foreign currency are translated at the exchange rate in force at those dates.
Monetary assets and liabilities expressed in foreign currency at the end of the year are translated into RON at the exchange rate valid at the end of the year. Unrealized foreign exchange gains and losses are presented in the statement of comprehensive income.
The RON exchange rate for 1 unit of the foreign currency:
| 31 December | 31 December | |
|---|---|---|
| 2023 | 2022 | |
| EUR 1 | 4.9746 | 4.9474 |
| USD 1 | 4.4958 | 4.6346 |
| CHF 1 | 5.3666 | 5.0289 |
Non-monetary items which are measured at historic cost in a foreign currency are not translated back.
Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalized as part of the cost of the asset until they are ready for its intended use or for sale.
All other borrowing costs are expensed in the period in which they occur.
The amortized cost for the financial assets and liabilities is calculated using the effective interest rate. The amortized cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the effective interest rate.
Government grants are not recognized until there is reasonable assurance that the grant will be received and all attached conditions will be complied with by the Company.
The Government grants the main condition of which is that the Group acquire, build or obtain otherwise long-term assets are recognized as deferred income in the separate statement of financial position and presented as 'investment subsidies'. The deferred income is amortized in the profit and loss statement systematically and reasonably over the useful life of the related assets or at the time the assets acquired from the subsidy are retired or disposed of.
Based on the collective labour contract, the Group is under the obligation to pay retirement benefits to its employees depending on their seniority within the Company, amounting to 2 - 3.5 salaries. The Company also grants jubilee bonuses as a fixed amount on work anniversaries.
The Company uses an external actuary to compute the value of the retirement benefits and jubilees related liability and reviews the value of this liability each year depending on the employees' seniority within the Company. The value of the retirement benefits and jubilees is recognized as a provision in the statement of financial position.
For defined benefit retirement benefit plans, the cost of providing benefits is determined as mentioned above, with actuarial valuations being carried out at the end of each annual reporting period.
Remeasurements comprising actuarial gains and losses, and the return on plan assets (excluding interest) are recognised immediately in the statement of financial position with a charge or credit to other comprehensive income in the period in which they occur. Remeasurements recognised in other comprehensive income are not reclassified. Past service cost is recognised in the separate statement of comprehensive income when the plan amendment or curtailment occurs, or when the Company recognises related restructuring costs or termination benefits, if earlier. Gains or losses on settlement of a defined benefit plan are recognised when the settlement occurs. Net interest is calculated by applying a discount rate to the net defined benefit liability or asset. Defined benefit costs are split into three categories:
The retirement benefit obligation recognised in the separate statement of financial position represents the deficit or surplus in the Company's defined benefit plans. Any surplus resulting from this calculation is limited to the present value of any economic benefits available in the form of refunds from the plans or reductions in future contributions to the plans.
The adjustments resulting from the annually review of the jubilee provisions are recognized in the separate statement of comprehensive income.
The retirement benefits provision is reversed in the separate statement of comprehensive income when the Company settles the obligation.
A liability is recognised for benefits accruing to employees in respect of wages and salaries, annual leave and sick leave in the period the related service is rendered at the undiscounted amount of the benefits expected to be paid in exchange for that service. Liabilities recognised in respect of short-term employee benefits are measured at the undiscounted amount of the benefits expected to be paid in exchange for the related service.
Income tax expense is the sum of the current tax and deferred tax.
Current tax is based on the taxable profit for the year. Taxable profit is different than the profit reported in statement of comprehensive income, because it excludes the revenue and expense items which are taxable or deductible in other years and it also excludes the items which are never taxable or deductible. The Company's current tax liability is computed using the taxation rates in force or substantially in force at the balance sheet date.
Deferred tax is recognized over the difference between the carrying amount of assets and liabilities in the financial statements and the corresponding fiscal bases used in the computation of taxable income and it is determined by using the balance sheet liability method. Deferred tax liabilities are generally recognized for all taxable temporary differences, while deferred tax assets are recognized for deductible temporary differences as well as tax losses and credits carried forward in the extent in which it is likely to have taxable income over which to use those temporary deductible differences. Such assets and liabilities are not recognized if the temporary difference arises from initial recognition (other than from a business combination) of other assets and liabilities in a transaction that affects neither the taxable income, nor the accounting income (and this is assumed as applicable for example in case of initial recognition of a lease contract by a lessee). In addition, a deferred tax liability is not recognised if the temporary difference arises from the initial recognition of goodwill.
Deferred tax liabilities are recognized for temporary taxable differences associated with investments in subsidiaries, except for the cases in which the Company is able to control the reversal of the temporary difference and it is likely for the temporary difference not to be reversed in the foreseeable future. The deferred tax assets resulted from deductible temporary differences associated with such investments and interests are recognized only in the extent in which it is likely for sufficient taxable income to exist on which to use the benefits related to temporary differences and it is estimated that they will be reversed in the foreseeable future.
The carrying amount of deferred tax assets is reviewed at each balance sheet date and it is decreased to the extent in which it is not likely for sufficient taxable income to exist to allow the full or partial recovery of the asset.
Deferred tax assets and liabilities are measured at the taxation rates estimated to be applied during the period when the liability is settled or the asset realized, based on the taxation rates (and tax laws) in force or entering into force substantially until the balance sheet date. The measurement of deferred tax assets and liabilities reflects the tax consequences of the manner in which the Company estimates, as of the balance sheet date, that it will recover or settle the carrying amount of its assets and liabilities.
Deferred tax assets and deferred tax liabilities are offset if a legally enforceable right exists to set off current tax assets against current tax liabilities and the deferred taxes relate to the same taxable entity and the same taxation authority and the Company intends to offset its deferred tax assets with its deferred tax liabilities on a net basis.
Current tax and deferred tax is recognized as income or expense in the separate statement of comprehensive income, except for the cases which refer to items credited or debited directly in other comprehensive income, case in which the tax is also recognized directly in other comprehensive income or except for the cases in which they arise from the initial accounting of a business combination.
Tangible assets, except for land and buildings, are stated at cost, net of accumulated depreciation and / or accumulated impairment losses, if any.
Such cost includes the cost of replacing part of the plant and equipment and borrowing costs for long-term construction projects if the recognition criteria are met. When significant parts of plant and equipment are required to be replaced at intervals, the Company depreciates them separately based on their specific useful lives. Likewise, when a major repair is performed, its cost is recognized in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognized in the separate statement of comprehensive income as incurred.
The present value of the expected cost for the decommissioning of an asset after its use is included in the cost of the respective asset if the recognition criteria for a provision are met.
Land and buildings are measured at fair value less accumulated depreciation on buildings and impairment losses recognized at the date of revaluation. Valuations are performed with sufficient frequency to ensure that the carrying amount of a revalued asset does not differ materially from its fair value. Accumulated depreciation as of the revaluation date is eliminated from the gross carrying amount of the asset and the net amount is restated at the revaluated value of the asset.
A revaluation surplus is recorded in other comprehensive income and credited to the asset revaluation surplus in equity. However, to the extent that it reverses a revaluation deficit of the same asset previously recognized in the separate statement of comprehensive income, the increase is recognized in the separate statement of comprehensive income. A revaluation deficit is recognized in the separate statement of comprehensive income of the period, except to the extent that it offsets an existing surplus on the same asset recognized in the asset revaluation reserve.
Upon disposal, any revaluation reserve relating to the concerned asset being sold is transferred to retained earnings.
A tangible asset item and any significant part recognized initially are derecognized upon disposal or when no economic benefits are expected from their use or disposal. Any gain or earning resulting from the derecognition of an asset (calculated as the difference between net disposal proceeds and the carrying amount of the asset) is included in the separate statement of comprehensive income when the asset is derecognized.
The residual value, the useful life and the methods of depreciation are reviewed at the end of each financial year and adjusted retrospectively, if appropriate.
Constructions in progress for production or administrative purposes is registered at historical cost, less depreciation. The depreciation of these assets starts when the assets are ready to be used.
Plant and machinery is registered in the financial position statement at their historic value adjusted to the effect of hyperinflation until 31 December 2003, according to IAS 29 Financial Reporting in Hyperinflationary Economies decreased by the subsequently accumulated depreciation and other impairment losses, if any.
Depreciation is registered so as to decrease the cost or revalued amount of the asset to its residual value other than the land and investments in progress, along their estimated useful life, using the straight line basis. The estimated useful lives, the residual values and the depreciation method are reviewed at the end of each year, having as effect changes in future accounting estimates.
Maintenance and repairs of tangible assets are included as expenses when they occur and significant improvements to tangible assets which increase their value or useful life or which significantly increase their capacity to generate economic benefits, are capitalized.
The following useful lives are used for the computation of depreciation.
| Years | |
|---|---|
| Buildings | 20 – 50 |
| Plant and equipment | 3 – 15 |
| Vehicles under finance lease | 5 – 6 |
| Installations and furniture | 3 – 10 |
Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, investment properties are stated at fair value, which reflects market conditions at the reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the separate statement of comprehensive income in the period in which they arise, including the corresponding tax effect. Fair values are determined based on an annual evaluation performed by an accredited external independent valuator applying a valuation model recommended by the International Valuation Standards Committee.
Investment properties are derecognized either when they have been disposed of or when they are permanently withdrawn from use and no future economic benefit is expected from their disposal.
Transfers are made to or from investment property only when there is a change in use. For a transfer from investment property to owner-occupied property, the deemed cost for subsequent accounting is the fair value at the date of change in use. If owneroccupied property becomes an investment property, the Company accounts for such property in accordance with the policy stated under property, plant and equipment up to the date of change in use.
Intangible assets purchased separately are reported at cost minus accumulated amortization/impairment losses. Intangible assets acquired as part of a business combination are capitalized at fair value as at the date of acquisition.
Following initial recognition, intangible assets, which have finite useful lives, are carried at cost or initial fair value less accumulated amortisation and accumulated impairment losses.
Amortization is computed through the straight line basis over the useful life. The estimated useful lives, the residual values and the amortization method are reviewed at the end of each year, and adjusted as necessary, having as effect changes in future accounting estimates.
The following useful lives are used for the computation of amortisation:
| Years | |
|---|---|
| Licenses | 1 – 5 |
The Company assesses, at each reporting date, whether there is an indication that an asset may be impaired. If there is such an indication, the recoverable amount of the asset is estimated to determine the size of the impairment loss. When it is impossible to assess the recoverable amount of an individual asset, the Company assesses the recoverable amount of the cash generating unit which the asset belongs to. Where a consistent distribution basis can be identified, the Company assets are also allocated to other separate cash generating units or to the smallest group of cash generating units for which a consistent allocation basis can be identified.
Intangible assets having indefinite useful lives and intangible assets which are not yet available to be used are tested for impairment annually and whenever there is an indication that it is possible for the asset to be impaired.
An asset's recoverable amount is the higher of an asset's or cash-generating unit's (CGU) fair value less costs of disposal and its value in use. When measuring the value in use, the future estimated cash flows are settled at the current value using a discount rate prior to taxation which reflects current market assessments of the time value of money and the specific risks of the asset, for which future cash flows have not been adjusted.
If the recoverable value of an asset (or of a cash generating unit) is estimated as being lower than its carrying amount, the carrying amount of the asset (of the cash generating unit) is reduced to the recoverable amount.
An impairment loss is recognized immediately in the separate statement of comprehensive income, except for revalued assets for which there is a revaluation that can be decreased with the impairment loss.
If an impairment loss is subsequently reversed, the carrying amount of the asset (of the cash generating unit) is increased to the reviewed estimation of its recoverable value, but so as the reviewed carrying amount does not exceed the carrying amount which would have been determined had any impairment loss not been recognized for the respective asset (cash generating unit) in prior years. A reversal of an impairment loss is recognized immediately in the statement of comprehensive income.
A revaluation surplus is recognized as an item of comprehensive income and credited to the asset's revaluation reserves, except for the cases in which a decrease in value was previously recognized in profit and loss for a revalued asset, case in which the surplus can be recognized in profit and loss within the limit of this prior decrease.
Non-current assets (and disposal groups) classified as held for sale are measured at the lower of carrying amount and fair value less costs to sell.
Non-current assets and disposal groups are classified as held for sale if their carrying amount is recovered through a sale transaction, rather than through continued use. This condition is considered to be met only when the sale is highly probable and the asset (or disposal group) is available for immediate sale in its current state.
Management must engage in the sale, which should qualify for recognition as completed sale within one year of the date of classification.
When the Company commits to a sale plan that involves the loss of control of a subsidiary, all assets and liabilities of that subsidiary are classified as held for sale when the criteria described above are met, regardless of whether the Company will retain a controlling interest or not in its former subsidiary, after the sale.
The inventories are registered at the lowest value between cost and the net realizable value. The net realizable value is the selling price estimated for the inventories minus all estimated costs for completion and the costs related to the sale. Costs, including a portion related to fixed and variable indirect costs are allocated to inventories held through the method most appropriate for the respective class of inventories.
Raw materials are valued at the purchase price including transport, handling costs and net of trade discounts.
Work in progress, semi-finished goods and finished goods are carried at actual cost consisting of direct materials, direct labour and directly attributable production overheads and other costs incurred in bringing them to their existing location and condition using the standard cost method. Standard costs take into account normal levels of consumption of materials and supplies, labour, efficiency and capacity utilisation. They are regularly reviewed and, if necessary, revised in the light of current conditions.
For the following classes of inventories, the average weighted cost method is used: the raw material for pipes, merchandise, inventory items, packaging materials, consumables.
An impairment allowance is made, where necessary, in all inventory categories for obsolete, slow moving and defective items.
Investments in subsidiaries represent shares owned in these entities.
These investments are initially recognized as purchase price and subsequently at purchase cost less accumulated impairment losses. IFRS 9 allows for an exemption in case of those interests held in subsidiaries, which are accounted for in accordance with IFRS 10 Consolidated financial statements, IAS 27 Separate financial statements or IAS 28 Investments in associates and joint ventures. Teraplast applies this exemption and continues to assess the interests held in subsidiaries and associates at cost minus any impairment losses.
At each financial statements date, the Company assesses whether there are indications of impairment of the investments in subsidiaries.
These indications refer to important changes that occurred in the economic environment in which the respective entities operate or to important changes in the evolution of the financial position or, respectively, of the financial performance of the entities in which the Company holds interests.
If there are any indications of impairment, the Company carries out an impairment test and it computes the value of the impairment losses as difference between the recoverable value and the net book value.
Except for the assets the value of which will be recovered through a sale transaction rather than by use, for all the impairment tests carried out, the recoverable value was based on the value of use. Its measurement requires different estimates and hypothesis, depending on the nature of the activity, such as the discount rates, the increase rates, the gross margins.
The impairment loss resulted from the impairment tests represents an expense of the current year and it is recognized in profit and loss.
When the Company acquires activities / lines of business from controlled entities, it records the assets and liabilities undertaken at the carrying amount in the Company consolidated financial statements, and the difference between the value of the net assets undertaken and the price agreed between the parties for the transfer is charged directly in Equity.
Common shares are classified in equity.
At the redemption of the Company shares the paid amount will decrease equity belonging to the holders of the company's equity, through retained earnings, until they are cancelled or reissued. When these shares are subsequently reissued, the received amount (net of transaction costs and of income tax effects) is recognized in equity belonging to the holders of the Company's equity.
Dividends related to ordinary shares are recognized as liability to the shareholders in the financial statements in the period in which they are approved by the Company's shareholders. Interim dividends on ordinary shares are recognized when they are paid.
Provisions are recognized when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required from the Company to settle the obligation and a reliable estimate can be made of the amount of the respective obligation.
The amount recognized as a provision is the best estimate of the amount necessary to settle the current obligation as of the balance sheet date, considering the risks and uncertainties related to the obligation. If a provision is measured using the estimated cash flows necessary for settling the present obligation, the carrying amount is the present value of the respective cash flows.
The Company's accounting policy for identifying segments is based on internal management reporting information that is routinely reviewed by the Board of Administration and management. The measurement policies used for the segment reporting under IFRS 8 are the same as those used in the consolidated financial statements. Segment results that are reported to the directors and management include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. The Company has determined that it has two operating segments: Installations (systems for sewage, water and gas) and Compounds.
Each segment includes similar products, with similar production processes, with similar distribution and supply channels.
Installations for infrastructure projects are sold to contractors and installations for residential buildings are sold through a distribution network.
A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity.
The Company's financial assets include cash and cash equivalents, trade receivables and long-term investments.
A financial asset is classified as measured at amortized cost or fair value with any movement being reflected through other comprehensive income or the statement of comprehensive income.
The classification of financial assets at initial recognition depends on the financial asset's contractual cash flow characteristics and the Group's business model for managing them. With the exception of trade receivables that do not contain a significant financing component or for which the Company has applied the practical expedient, the Company initially measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through the separate statement of comprehensive income, transaction costs. Trade receivables that do not contain a significant financing component or for which the Company has applied the practical expedient are measured at the transaction price determined under IFRS 15. Refer to the accounting policies in Section 2 Recognition of revenues.
The Company's business model for managing financial assets refers to how it manages its financial assets in order to generate cash flows. The business model determines whether cash flows will result from collecting contractual cash flows, selling the financial assets, or both.
Purchases or sales of financial assets that require delivery of assets within a time frame established by regulation or convention in the market place (regular way trades) are recognized on the trade date, i.e., the date that the Company commits to purchase or sell the asset.
On initial recognition of an equity investment that is not held for trading, the Company may irrevocably elect to present subsequent changes in the investment's fair value in other comprehensive income. This election is made on an investment byinvestment basis.
For purposes of subsequent measurement, the Company's financial assets are classified in three categories:
Financial assets designated at fair value through OCI with no recycling of cumulative gains and losses upon derecognition (equity instruments).
The classification of the investments depends on their nature and purpose and it is determined as of the initial recognition. Financial liabilities include finance lease liabilities, interest bearing bank loans, overdrafts and trade and other payables.
Two measurement categories continue to exist, fair value through the separate statement of comprehensive income and amortized cost. Financial liabilities held for trading are measured at fair value through the separate statement of comprehensive income, and all other financial liabilities are measured at amortized cost unless the fair value option is applied.
Financial instruments are classified as liabilities or equity according to the nature of the contractual arrangement. Interest, dividends, gains and losses related to a financial instrument classified as liability are reported as expense. Distributions to the holders of financial instruments classified as equity are registered directly in equity. Financial instruments are offset when the Company has a legal applicable right to offset them and it intends to offset them either on a net basis or to realize the asset and settle the liability at the same time.
The Company recognises a loss allowance for expected credit losses on trade receivables. The amount of expected credit losses is updated at each reporting date to reflect changes in credit risk since initial recognition of the respective financial instrument.
For trade receivables, a simplified approach is adopted in which impairment losses are recognized based on lifetime expected credit losses at each reporting date. If there are loan insurances or guarantees for the outstanding balances, the computation of expected losses from receivables is based on the probability of default related to the insurer / guarantor for the insured / guaranteed portion of the outstanding balance, while the amount remaining not covered will have the counterparty's probability of default. The Company has established a provision matrix that is based on its historical credit loss experience, adjusted for forward-looking factors specific to the debtors and the economic environment.
Clients' credit risk is updated constantly. In assessing the IFRS 9 allowance, the Company uses the risk of a default occurring on the financial instrument at the reporting date.
In making the credit risk assessment, the Company considers both quantitative and qualitative information that is reasonable and supportable, including historical experience and forward-looking information that is available without undue cost or effort.
In particular, the following information is taken into account when assessing the credit risk deterioration of debtors:
For trade receivables the Company is using the simplified model allowed by IFRS 9 which does not differentiate between Stage 1 and Stage 2. Credit losses are measured based on provision matrix.
A financial instrument is determined to have low credit risk if:
The Company considers a financial asset to have low credit risk when the asset has external credit rating of 'investment grade' in accordance with the globally understood definition or if an external rating is not available, the asset has an internal rating of 'performing'. Performing means that the counterparty has a strong financial position and there is no past due amounts.
The Company regularly monitors the effectiveness of the criteria used to identify whether there has been a significant increase in credit risk and revises them as appropriate to ensure that the criteria are capable of identifying significant increase in credit risk before the amount becomes past due.
The Company considers the following as constituting an event of default for internal credit risk management purposes as historical experience indicates that financial assets that meet either of the following criteria are generally not recoverable:
Irrespective of the above analysis, the Group considers that default has occurred when a financial asset is more than 90 days past due unless the Company has reasonable and supportable information to demonstrate that a more lagging default criterion is more appropriate.
Any recoveries made to doubtful receivables are recognised in the separate statement of comprehensive income, together with the reversal of the allowance.
The Company writes off a financial asset when bankruptcy was finalized, as at this point the VAT on these receivables can be recovered. Financial assets written off may no longer be subject to enforcement activities.
The measurement of expected credit losses is a function of the probability of default, loss given default (i.e. the magnitude of the loss if there is a default) and the exposure at default. The assessment of the probability of default is based on the risk rating of each client obtained from independent parties, adjusted, if the case with forward-looking information as described above.
As for the exposure at default, for financial assets, this is represented by the assets' gross carrying amount at the reporting date.
The Company recognises an impairment gain or loss in the separate statement of comprehensive income for all financial instruments with a corresponding adjustment to their carrying amount through a loss allowance accounts.
The Company derecognizes financial assets only when the contractual rights over the cash flows related to the assets expire or it transfers to another entity the financial asset and, substantially, all risks and benefits related to the asset.
The Company derecognizes financial liabilities only if the Company's liabilities have been significantly modified, paid, cancelled or they have expired.
The difference between the carrying amount of the financial liability derecognised and the consideration paid and payable is recognised in the separate statement of comprehensive income. Similarly, the Company accounts for substantial modification of terms of an existing liability or part of it as an extinguishment of the original financial liability and the recognition of a new liability.
It is assumed that the terms are substantially different if the discounted present value of the cash flows under the new terms, including any fees paid net of any fees received and discounted using the original effective rate is at least 10 per cent different from the discounted present value of the remaining cash flows of the original financial liability. If the modification is not substantial, the difference between: (1) the carrying amount of the liability before the modification; and (2) the present value of the cash flows after modification is recognised in the separate statement of comprehensive income as the modification gain or loss within other gains and losses.
An entity measures financial instruments and non-financial assets, such as investment property, at fair value at each balance sheet date. Also, the fair values of financial instruments measured at amortized cost are presented in Note 26 j).
The fair value of the freehold land was determined based on the market comparable approach that reflects recent transaction prices for similar properties.
The fair value of the buildings was determined using the cost approach that reflects the cost to a market participant to construct assets of comparable utility and age, adjusted for obsolescence.
The fair value of the investment property was determined based on the market comparable approach that reflects recent transaction prices for similar properties.
There has been no change to the valuation technique during the year for none of the above mentioned classes of assets. There were no transfers between Level 1, Level 2 or Level 3 during the year.
For all of the above, the level in which fair value measurement is categorised is Level 2.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.
A fair value measurement of a non-financial asset takes into account a market participant's ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
An entity uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:
For assets and liabilities that are recognized in the financial statements on a recurring basis, the Company determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.
External valuators are involved for valuation of significant assets, such as investment property and available for sale financial assets. Involvement of external valuators is decided upon annually by the management. Selection criteria include market knowledge, reputation, independence and professional standards, if they are specified.
At each reporting date, Company's management analyses the movements in the values of assets and liabilities which are required to be re-measured or re-assessed as per the Company's accounting policies.
Group's management, in conjunction with the entity's external valuators, also compares the change in the fair value of each asset and liability with relevant external sources to determine whether the change is reasonable.
For the purpose of the notes and fair value disclosures, the Company has determined classes of assets and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level of the fair value hierarchy as explained above.
The preparation of the financial statements requires the performance of estimates and judgments by the management, which affects the reported amounts of assets and liabilities and the presentation of potential assets and liabilities at the balance sheet date, as well as the reported amounts of revenues and expenses during the reporting period.
Actual results may be different from these estimates. The estimates and judgments on which these are based are reviewed permanently. The reviews of the accounting estimates are recognized during the period in which the estimate is reviewed, if this review affects only the respective period or during the review period and during future periods, if the review affects both the current period and the future periods.
In the process of applying the Company's accounting policies, management has made the following judgments, which have the most significant effect on the amounts recognized in the consolidated financial statements:
To determine whether the impairment related to an intangible or tangible asset must be recognized, significant judgment is needed. To take this decision, for each cash generating unit (CGU), the Company compares the carrying amount of these intangible or tangible assets, to the higher of the CGU fair value less costs to sell and its value in use, which will be generated by the intangible and tangible assets of the cash generating units over the remaining useful life. The recoverable amount used by the Group for each cash generating unit for impairment measuring purposes was represented by its value in use.
The Company analysed the internal and external sources of information and reached the conclusion that there are no indications concerning the impairment of assets, except for goodwill related to the roof tiles business. When reviewing for indicators of impairment, the Company considers, among other factors:
As a result, the Company decided not to carry an impairment analysis for the recoverable amount of tangible assets, under IAS 36. Therefore, an allowance for asset impairment proved not to be necessary.
The main assumptions regarding future sources and other key sources of uncertainty in the estimates at the reporting date, which present a significant risk of causing a significant adjustment to the carrying amounts of assets and liabilities in the next financial year, are described below. The Company based its assumptions and estimates on the parameters available in preparing the separate financial statements. However, existing circumstances and assumptions about future developments may change due to market changes or circumstances beyond the Company's control. Such changes are reflected in the assumptions when they occur.
The Company measures investment property at fair value, with changes in fair value being recognised in the statement of comprehensive income.
The Company measures land and buildings at revalued amounts with changes in fair value being recognized in other comprehensive income.
Investment property and land and buildings were valued by reference to market-based information, using comparable prices adjusted for specific market factors such as nature, location and condition of the property.
Property, plant and equipment (land and buildings) were revalued at 31 December 2021 by an external valuer, member of ANEVAR. The valuation methods used for such assets were the market comparison for land and the net replacement cost impacted by the results of the application of the income-based approach and the market comparison.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Sales on the domestic market (Romania) | 519,318,046 | 549,260,435 |
| Sales on the foreign market | 51,408,294 | 36,963,121 |
| Total | 570,726,340 | 586,223,556 |
The information to the people in charge of the operational policy form the perspective of resource allocation and segment performance analysis is classified according to the type of products delivered. The reporting segments of the Group have been determined according to:
The portfolio of products of Teraplast that continue their activity is structured on two business lines: installations and compounds.
The Company's distribution policy targets specialised clients in the constructions sector through the following channels:
The complete systems for installations are made of PVC, PP (polypropylene) and PE (polyethylene) and are part of the portfolio of TeraPlast SA. They comprise systems for: indoor sewer system, outdoor sewer system, transport and distribution of water and natural gas, rainwater management, cable protection and floor heating.
The products in the Installations portfolio are mainly intended for the infrastructure market, but also for the residential and nonresidential building market. TeraPlast is the leader of the PVC outdoor sewer market and is ranked top 3 on the other segments of the Romanian installations market.
The company has a long history of market innovations:
The development of the range of products also includes objectives related to their sustainability. Therefore, we have developed over the years solutions such as the multi-layered PVC pipes or the PE 100-RC pipe resistant to crack propagation and a useful life of almost 100 years according to PAS 1075.
The Recovery and Resilience Plan for Romania ("PNRR" )has a EUR 5 billion budget for investment projects, which directly influences the demand for TeraPlast products and offers growth opportunities for the Group's businesses.
The PVC compounds business line is part of the portfolio of TeraPlast SA and comprises plasticized and rigid compounds. They are used in extrusion and injection processes in the processing industry. Further to an investment project co-funded under the State aid scheme, our company introduces an innovation on the Romanian compound market: fireproof halogen-free compounds (HFFR). They are waiting homologation with the clients.
TeraPlast is the leader of the Romanian PVC compound market, with a market share of over 34%.
The Company's reporting segments are aggregated by the main types of activities and are presented below:
| Unallocated | Total | |||
|---|---|---|---|---|
| Year ended 31 December 2023 | Installations | Compounds | amounts | |
| Total income | 496,570,957 | 74,155,383 | - | 570,726,340 |
| Expenses with indirect sales and administrative | (465,529,613) | (68,818,502) | - | (534,348,115) |
| Operating result | 31,041,344 | 5,336,881 | - | 36,378,225 |
| Financial result | (9,383,867) | (823,652) | 2,742,277 | (7,465,242) |
| 21,657,477 | 4,513,229 | 2,742,277 | 28,912,983 | |
| Profit before tax | ||||
| Operating assets | 511,705,997 | 50,141,232 | 49,211,923 | 611,059,152 |
| 257,962,688 | 21,975,983 | 49,211,923 | 329,150,594 | |
| Non-current assets | ||||
| Current assets | 253,743,309 | 28,165,249 | 281,908,557 | |
| Operating liabilities | 238,870,964 | 28,866,618 | 267,737,583 | |
| Non-current liabilities | 73,729,100 | 6,456,818 | 80,185,917 | |
| Current liabilities | 165,141,865 | 22,409,801 | 187,551,665 | |
| Additions of fixed assets | 11,685,681 | 2,398,395 | 14,084,076 |
Unallocated non-current assets represent investment property, buildings leased to the buyer of the Joinery profiles business, investments in subsidiaries, and other financial assets including the loan granted by TeraPlast to TeraBio Pack.
| Year ended 31 December 2022 | Installations | Compounds | Unallocated amounts |
Total |
|---|---|---|---|---|
| Total income, including other operating income and | ||||
| income from subsidies | 474,784,916 | 116,476,250 | - | 591,261,167 |
| Expenses with indirect sales and administrative | (443,894,725) | (106,909,230) | - | (550,803,955) |
| Operating result | 30,890,191 | 9,567,020 | - | 40,457,212 |
| Financial result | (4,992,056) | (708,898) | 3,554,029 | (2,146,925) |
| Profit before tax | 25,898,136 | 8,858,122 | 3,554,029 | 38,310,287 |
| Operating assets | 423,990,322 | 56,566,773 | 74,613,460 | 555,170,555 |
| 217,234,255 | 24,018,018 | 74,613,460 | 315,865,733 | |
| Non-current assets | ||||
| Current assets | 206,756,067 | 32,548,755 | - | 239,304,822 |
| Operating liabilities | 206,080,304 | 31,804,062 | - | 237,884,366 |
| Non-current liabilities | 60,898,748 | 6,717,566 | - | 67,616,314 |
| Current liabilities | 145,181,556 | 25,086,496 | - | 170,268,052 |
| Additions of fixed assets | 54,328,334 | 4,834,573 | 59,162,907 |
Operating leases, in which the Company is the lessor, relate to investment property owned by the Company with lease terms of between 1 to 7 years, with one year extension option. All operating lease contracts contain market review clauses in the event that the lessee exercises its option to renew. The lessee does not have an option to purchase the property at the expiry of the lease period.
The unguaranteed residual values do not represent a significant risk for the Company, as they relate to property which is located in a location with a constant value over the last years. The Company did not identify any indications that this situation will change.
Income from the lease of properties obtained in 2022 were in amount of RON 1,917,642 (2021: RON 1,578,767). Such annual income will be maintained in the following years, assuming that no changes will be made to the lease contract between TeraPlast and TeraGlass, the subsidiary that leases from TeraPlast the production warehouse where it runs its activity.
TeraGlass, which uses the production warehouse leased from TeraPlast is a firm lessee for the following 5 years. The operating lease contains clauses to update the price at market price if the lessee uses its renewal option. The lessee does not have the option to buy the property upon expiry of the lease.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Raw material expenses | (314,429,960) | (370,649,818) |
| Consumable expenses | (19,712,385) | (19,312,967) |
| Commodity expenses | (36,822,368) | (35,627,542) |
| Consumed packaging | (1,947,584) | (1,304,289) |
| Total | (372,912,296) | (426,894,615) |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Income from the sale of assets | 943,872 | 2,417,656 |
| Expenses with the disposal of tangible and intangible assets and investment property Expenses with fair value measurement of non-current assets |
(925,471) | (2,415,611) - |
| Total | 18,401 | 2,045 |
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Expenses with allowance for doubtful debts (IFRS 9) | 969,532 | 536,694 |
| Income from impairment reversal (IFRS 9) | 4,742,909 | 3,419,411 |
| Receivables charged to expenses (IFRS 9) | (2,352,949) | (692,208) |
| Net adjustments for doubtful debts | 3,359,491 | 3,263,897 |
| Increase carried to the separate statement of comprehensive income | 710,805 | 1,278,929 |
| (Decrease) carried to the separate statement of comprehensive income | - | - |
| Inventory impairment | 710,805 | 1,278,929 |
| Total impairment of current assets | 4,070,297 | 4,542,826 |
| Expenses with non-current assets impairment (IAS 36) | 300,467 | 278,898 |
| Amortization and depreciation expenses (Notes 13 and 14) (IAS 36) | (27,904,975) | (21,641,529) |
| Net adjustments for non-current assets impairment | (27,604,508) | (21,362,631) |
| Expenses with amortization and depreciation with application of IFRS 16 (Note 15) | (4,595,630) | (3,210,372) |
The Company sets up impairment allowances for equipment that will no longer be used because it is damaged or obsolete. When this equipment is scrapped, recycled or sold, the impairment allowance is reversed.
Allowances are set up for inventory that was not used or sold during the last 12 months, finished goods for which the demand is decreasing, that are damaged or have quality issues. The cost of finished goods on stock as at quarter end is also compared to the expected selling price and an allowance is set up, if necessary, to adjust the cost to the lower net realizable value.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Wages | (58,578,066) | (49,761,735) |
| Contributions to the public social security fund | (1,300,669) | (1,074,306) |
| Social aid within the limit of 5% of the salary fund | (421,994) | (844,037) |
| Meal tickets | (3,702,870) | (2,478,600) |
| Total, as presented on line "Employee benefit expenses" | (64,003,598) | (54,158,678) |
The Chairman and the Members of the Board have a monthly net salary of EUR 2,000.
For additional details, please see the Remuneration Report.
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Financial costs | ||
| Interest expense | (9,617,530) | (7,421,276) |
| Expenses with exchange rate differences | (2,104,333) | (3,036,913) |
| Other financial expenses | - | |
| Total | (11,721,863) | (10,458,190) |
| Year ended | Year ended | |
| 31 December 2023 |
31 December 2022 |
|
| Financial income | ||
| Interest income | 1,892,188 | 1,635,704 |
| Income from exchange rate differences | 1,454,953 | 3,121,531 |
| Dividend income | 69,300 | 3,554,029 |
| Other | 840,180 | - |
| Total | 4,256,621 | 8,311,265 |
| Financial result | (7,465,242) | (2,146,925) |
| Year ended 31 December |
Year ended 31 December |
||
|---|---|---|---|
| 2023 | 2022 | ||
| Expenses with third party services Expenses with compensations, fines and penalties |
(11,344,043) (43,126) |
(9,481,252) (430,079) |
|
| Entertainment, promotion and advertising expenses | (3,844,788) | (2,119,600) | |
| Expenses with other taxes and duties | (1,635,095) | (1,293,208) | |
| Repair expenses | (2,770,966) | (2,469,301) | |
| Travelling expenses | (927,596) | (757,806) | |
| Rent expenses | (928,784) | (1,183,801) | |
| Mail and telecommunication expenses | (406,058) | (342,540) | |
| Insurance premium expenses | (2,363,902) | (1,442,972) | |
| Other general expenses | (2,115,036) | (958,050) | |
| Total | (26,379,396) | (20,478,609) |
The value of the auditor's fee was RON 536,358 in 2023 (2022: RON 441,000).
The total expense for the year is reconciled with the accounting profit as follows:
| Year ended 31 December 2023 |
Year ended 31 December 2022 |
|
|---|---|---|
| Profit before tax | 28,912,983 | 38,310,287 |
| Income tax calculated (16%)) | 4,626,077 | 6,296,980 |
| Deduction for dividends income not taxable | (11,088) | (568,645) |
| Non-deductible expenses | 1,287,591 | 280,281 |
| Profit from transfer of ownership interest | - | - |
| Credit from tax loss used | (2,030,492) | (3,410,166) |
| Total income tax | 3,872,088 | 2,598,450 |
| Tax on profile activity (Note 30) | ||
| Discount as per GEO 153/2020 on incentivising equity increase | (423,052) | (291,734) |
| Deferred income tax – expense/ (benefit) | 3,449,036 | 2,306,716 |
| 2022 | Opening balance | Registered in the separate statement of comprehensive income |
Registered in other comprehensive income |
Closing balance |
|---|---|---|---|---|
| Tangible and intangible assets and investment | ||||
| properties | (2,764,149) | (20,556) | 63,327 | (2,721,378) |
| Deferred tax liabilities recognized | (2,764,149) | (20,556) | 63,327 | (2,721,378) |
| Employee benefit liabilities | 252,934 | - | - | 252,934 |
| Trade and similar payables | 690,406 | (5,606) | - | 684,800 |
| Deferred tax assets recognized | 943,340 | (5,606) | - | 937,734 |
| Net liabilities with deferred tax recognized | (1,820,809) | (26,162) | 63,327 | (1,783,644) |
| 2022 | Opening balance | Registered in the separate statement of comprehensive income |
Registered in other comprehensive income |
Closing balance |
|---|---|---|---|---|
| Tangible and intangible assets and investment | ||||
| properties | (2,817,851) | (9,872) | 63,573 | (2,764,149) |
| Deferred tax liabilities recognized | (2,817,851) | (9,872) | 63,573 | (2,764,149) |
| Employee benefit liabilities | 232,602 | 20,332 | - | 252,934 |
| Trade and similar payables | 868,201 | (177,794) | - | 690,406 |
| Deferred tax assets recognized | 1,100,803 | (157,462) | - | 943,340 |
| Net liabilities with deferred tax recognized | (1,717,048) | (167,334) | 63,573 | (1,820,809) |
| Tools and | Installations and | Tangible assets | ||||
|---|---|---|---|---|---|---|
| COST | Land | Buildings | equipment | furniture | in progress | Total |
| Balance as at 1 January 2023 | 7,339,046 | 65,509,971 | 260,739,360 | 3,636,926 | 12,164,662 | 349,389,965 |
| Increases | 690,168 | 1,713,459 | 11,019,068 | 13,422,696 | ||
| Out of which: Increases from the internal production of non-current assets | ||||||
| Transfers to/from non-current assets in progress | 1,066,838 | 10,268,972 | 102,328 | (11,821,401) | (383,264) | |
| Accumulated depreciation of revalued property, plant and equipment | ||||||
| Revaluation increase with impact on reserves | ||||||
| Revaluation decrease with impact in profit or loss | ||||||
| Transfers IFRS 16 right of use Transfers to non-current assets held for sale |
(961,872) | (961,872) | ||||
| Transfers from items of inventory | ||||||
| Disposals and other decreases | (14,375) | (1,800,704) | (273,831) | (2,088,910) | ||
| Balance as at 31 December 2023 |
8,029,214 | 66,562,434 | 269,959,215 | 3,739,254 | 11,088,498 | 359,378,615 |
| ACCUMULATED DEPRECIATION | ||||||
| Balance as at 1 January 2023 | 2,073 | 3,162,907 | 122,564,198 | 1,298,307 | 1,255,176 | 128,282,662 |
| Depreciation recorded during the year (Note 8) | 346 | 3,899,671 | 19,859,193 | 554,168 | 24,313,378 | |
| Transfers from non-current assets held for sale | ||||||
| Transfers IFRS 16 right of use | (1,151,861) | (1,151,861) | ||||
| Disposals and other decreases | (1,273) | (1,162,167) | (273,831) | (1,473,271) | ||
| Impairment (Note 8), net | (3,595) | (16,807) | (1,273) | 34,091 | 12,415 | |
| Accumulated depreciation of revalued property, plant and equipment Transfers from items of inventory |
||||||
| Balance as at 31 December 2023 | 2,419 | 7,057,711 | 140,092,556 | 1,851,202 | 1,015,435 | 150,019,322 |
| Net carrying amount as at 1 January 2023 | 7,336,974 | 62,347,064 | 138,175,162 | 2,338,619 | 10,909,486 | 221,107,304 |
| Net carrying amount as at 31 December 2023 | 8,026,796 | 59,504,723 | 129,866,659 | 1,888,052 | 10,073,063 | 209,359,293 |
| Land Buildings equipment furniture in progress COST Balance as at 1 January 2022 5,544,913 43,544,148 199,118,896 2,147,273 48,248,931 Increases 1,794,133 3,797,198 39,460 53,531,152 Out of which: Increases from the internal production of non-current assets Transfers to/from non-current assets in progress 21,965,823 66,112,751 1,485,540 (89,564,113) |
Total 298,604,161 59,161,943 |
|---|---|
| Accumulated depreciation of revalued property, plant and equipment Revaluation increase with impact on reserves |
- |
| Revaluation decrease with impact in profit or loss Transfers IFRS 16 right of use (1,523,635) Transfers to non-current assets held for sale |
(1,523,635) |
| Transfers from items of inventory Disposals and other decreases (6,765,850) (35,346) (51,308) |
(6,852,505) |
| Balance as at 31 December 2022 7,339,046 65,509,971 260,739,360 3,636,926 12,164,662 |
349,389,965 |
| ACCUMULATED DEPRECIATION | |
| Balance as at 1 January 2022 1,728 232,781 112,299,760 1,049,588 1,255,176 |
114,839,033 |
| Depreciation recorded during the year (Note 8) 346 3,153,939 15,392,236 274,172 Transfers from non-current assets held for sale |
18,820,693 |
| Transfers IFRS 16 right of use (700,322) Disposals and other decreases (4,406,872) (30,022) Impairment (Note 8), net (223,813) (20,604) 4,569 Accumulated depreciation of revalued property, plant and equipment |
(700,322) (4,436,894) (239,848) |
| Transfers from items of inventory | |
| Balance as at 31 December 2022 2,073 3,162,907 122,564,198 1,298,307 1,255,176 |
128,282,662 |
| Net carrying amount as at 1 January 2022 5,543,185 43,311,369 86,819,136 1,097,685 46,993,755 |
183,765,128 |
| Net carrying amount as at 31 December 2022 7,336,974 62,347,064 138,175,162 2,338,619 10,909,486 |
221,107,304 |
As at 31 December 2023, the Company pledged in favour of financial institutions non-current assets and investment properties with a net carrying amount of RON 103,210,462 (31 December 2022: RON 103,210,462).
The land and buildings were revalued as at 31 December 2021. The Group management decided they represented a single class of assets for fair value revaluation purposes under IFRS 13. This analysis took into consideration the characteristics and risks associated to the revalued properties.
Presentation of the historical cost values that would have been recorded in connection with these assets, in the event that they would have been recognized had the assets been carried under the cost model, is not possible due to technical limitations of the accounting system. The company considers that the costs that would be incurred with obtaining this information exceed the expected benefits to users of the financial statements. Thus, the presentation of the historical cost values is not presented.
| Intangible assets | |||
|---|---|---|---|
| Licenses | in progress | Total | |
| Cost | |||
| Balance at 1 January 2023 | 7,848,232 | 826,620 | 8,674,852 |
| Increases, out of which | 402,720 | 258,989 | 661,709 |
| Transfers from/to non-current assets in progress | 520,274 | (520,274) | - |
| Increases from internal production of non-current assets | |||
| Balance at 31 December 2023 | 8,771,225 | 565,335 | 9,336,560 |
| Accumulated amortisation | |||
| Balance at 1 January 2023 | 6,320,734 | 6,320,734 | |
| Amortisation | 671,268 | ||
| Expenses with/(Reversal of) impairment | (38,723) | ||
| Disposals and other decreases | |||
| Transfers to non-current assets held for sale | |||
| Balance at 31 December 2023 | 6,953,279 | ||
| Net carrying amount as at 1 January 2023 | 1,527,498 | 826,620 | 2,354,118 |
| Net carrying amount as at 31 December 2023 | 1,817,947 | 565,335 | 2,383,282 |
| Intangible assets | |||
|---|---|---|---|
| Licenses | in progress | Total | |
| Cost | |||
| Balance at 1 January 2022 | 6,421,145 | 1,289,844 | 7,710,989 |
| Increases, out of which | 207,215 | 756,648 | 963,863 |
| Increases from internal production of non-current assets | 1,219,872 | (1,219,872) | - |
| Balance at 31 December 2022 | 7,848,232 | 826,620 | 8,674,852 |
| Accumulated amortisation | |||
| Balance at 1 January 2022 | 5,849,795 | - | 5,849,795 |
| Amortisation | 509,990 | 509,990 | |
| Expenses with/(Reversal of) impairment | (39,051) | (39,051) | |
| Disposals and other decreases | |||
| Transfers to non-current assets held for sale | |||
| Balance at 31 December 2022 | 6,320,734 | 6,320,734 | |
| Net carrying amount as at 1 January 2022 | 571,350 | 1,289,844 | 1,861,194 |
| Net carrying amount as at 31 December 2022 | 1,527,498 | 826,620 | 2,354,118 |
The Company has right of use assets from rented buildings, warehouses, showrooms and transportation vehicles. The Company finances some of the cars and forklifts through lease agreements.
Please see maturity analysis of lease liabilities in note 22.
| Vehicles | |||
|---|---|---|---|
| Cost | Buildings | from previous finance leases |
Total |
| Balance at 1 January 2023 | 20,415,342 | 3,789,032 | 24,204,374 |
| Additions | 13,079,838 | 1,485,310 | 14,565,148 |
| Transfer to equipment on exercise of the purchase option | (11,927,255) | (523,438) | (12,450,693) |
| Balance at 31 December 2023 | 21,567,925 | 4,750,904 | 26,318,829 |
| Accumulated depreciation | |||
| Balance at 1 January 2023 | 4,905,006 | 1,523,916 | 6,428,923 |
| Depreciation | 2,920,331 | 1,675,299 | 4,595,630 |
| Depreciation of equipment transferred to PPE | (4,197,308) | (523,438) | (4,720,746) |
| Balance at 31 December 2023 | 3,628,029 | 2,675,777 | 6,303,807 |
| Carrying amount at 1 January 2023 | 15,510,335 | 2,265,115 | 17,775,451 |
| Carrying amount at 31 December 2023 | 17,939,895 | 2,075,126 | 20,015,022 |
The additions of right-of-use assets include the right of use of a plane for a determined number of hours per annum.
The amount recognized to the separate statement of comprehensive income in respect of the right of use assets were:
| Buildings | Equipment | Total | |
|---|---|---|---|
| Depreciation expense | 2,920,331 | 1,675,299 | 4,595,630 |
| Interest expense on lease liabilities | 451,211 | 451,211 |
The Company expensed the lease for low value assets and short-term contracts:
| 2023 | 2022 | |
|---|---|---|
| Rent expenses | 928,783 | 1,183,801 |
| short term | 662,618 | 1,089,568 |
| low value | 266,166 | 94,233 |
The Company holds assets which were classified to investment property, as follows:
The Company carries its investment properties at fair value, with changes in fair value being recognized in the statement of profit or loss. Investment properties were revalued as at 31 December 2023 by an external independent valuator. The valuation method used was the market comparison.
| 31 December 2023 |
31 December 2022 |
||
|---|---|---|---|
| Opening balance at 1 January | 18,226,476 | 16,304,309 | |
| Additions | 383,264 | - | |
| Net loss from valuation of investment properties at fair value | 740,010 | 1,922,168 | |
| Closing balance at 31 December | 19,349,749 | 18,226,476 |
At 31 December 2023 and 31 December 2022, the Company holds the following investments:
| 31 December | 31 December | ||||
|---|---|---|---|---|---|
| Subsidiary | Country | Shareholding | 2023 | Shareholding | 2022 |
| % | LEI | % | LEI | ||
| Teraglass Bistrița SRL | Romania | 100 | 8,468,340 | 100 | 3,468,340 |
| TeraPlast Recycling SA | Romania | 99,95 | 11,766,350 | 99 | 11,766,350 |
| Tera BioPack | Romania | 100 | 23,000,000 | 100 | 10,100,000 |
| Somplast SA | Romania | 70,75 | 4,897,400 | 70 | 4,897,400 |
| TeraVerde Carbon SRL | Romania | 100 | 10,000 | - | - |
| TERAPLAST MAGYARORSZÁG KFT | Hungary | 100 | 36,492 | 100 | 37,062 |
| - | 48,178,582 | - | 30,269,152 |
Details concerning other equity investments of the Company are the following:
| Investment name | Country | Investment share |
31 December 2023 |
Investment share |
31 December 2022 |
|---|---|---|---|---|---|
| % | LEI | % | LEI | ||
| CERTIND SA | Romania | 7.50% | 14,400 | 7.50% | 14,400 |
| Partnership for sustainable development | Romania | 7.14% | 1,000 | 7.14% | 1,000 |
| - | 15,400 | - | 15,400 |
CERTIND is an independent certification body accredited by the Greek Accreditation Body – ESYD for the following certification services: certification of quality management systems according to ISO 9001, certification of environment management systems according to ISO 14001, certification of food safety management systems according to ISO 22000.
The Company did not undertake any obligations and did not make any payment on behalf of the entities in which it holds securities in the form of investments.
| 31 December 2023 |
31 December 2022 |
|
|---|---|---|
| Finished goods | 52,700,534 | 52,833,219 |
| Raw materials | 39,520,320 | 34,903,324 |
| Commodities | 10,977,045 | 8,614,464 |
| Consumables | 3,973,537 | 3,677,153 |
| Inventory items | 132,616 | 152,745 |
| Semi-finished goods | 1,090,780 | 1,211,282 |
| Residual products | 2,529,588 | 1,123,058 |
| Goods to be purchased | 12,424 | 194,634 |
| Packaging | 818,730 | 735,869 |
| Inventories – gross value | 111,755,573 | 103,445,748 |
| 31 December 2022 |
31 December 2021 |
|
| RON | RON | |
| Value adjustments for raw materials and consumables | (611,780) | (1,077,496) |
| Value adjustments for finished products | (3,341,724) | (2,265,170) |
| Value adjustments for merchandise | (877,917) | (777,949) |
| Total value adjustments | 106,924,152 | 99,325,133 |
The value adjustments are made for all categories of inventory (see above), using both general methods and specific methods according to their age and analyses on the chances to use them in the future. The inventories which did not have any movements in the past year are depreciated in full.
The Company's inventories are pledged in favour of financing banks. At 31 December 2023, the total closing balance is pledged.
| Payable | ||||
|---|---|---|---|---|
| 31 December 2023 |
less than 1 year |
more than 1 year |
||
| Trade receivables | 152,290,679 | 152,290,679 | - | |
| Advances paid to suppliers of non-current assets | 3,292,553 | 3,292,553 | - | |
| Advances paid to suppliers of inventories and services | 28,690,945 | 28,690,945 | - | |
| Loans granted to subsidiaries (Note 27) | ||||
| Other receivables from affiliates (Note 27) | ||||
| Other receivables | 3,583,142 | 3,583,142 | - | |
| Adjustments for trade and other receivables impairment | (14,658,341) | (14,658,341) | - | |
| Total | 173,198,978 | 173,198,978 | - |
| Payable | ||||
|---|---|---|---|---|
| 31 December | less than 1 | more than 1 | ||
| 2022 | year | year | ||
| Trade receivables | 126,930,476 | 126,930,476 | - | |
| Advances paid to suppliers of non-current assets | 3,828,188 | 3,828,188 | - | |
| Advances paid to suppliers of inventories and services | 10,566,821 | 10,566,821 | - | |
| Loans granted to subsidiaries (Note 27) | ||||
| Other receivables from affiliates (Note 27) | ||||
| Other receivables | 7,667,348 | 7,667,348 | - | |
| Adjustments for trade and other receivables impairment | (12,268,381) | (12,268,381) | - | |
| Total | 136,724,452 | 136,724,452 | - |
When determining the recoverability of a receivable, the Group takes into consideration any change in the crediting quality of the concerned receivable starting with the credit granting date until the reporting date. The concentration of the credit risk is limited taking into consideration that the client base is large and they are not related to each other.
An allowance for impairment is recorded for the full amount of trade receivables overdue for more than 60 days.
The measurement of expected credit losses is a function of the probability of default, loss given default (i.e. the magnitude of the loss if there is a default) and the exposure at default. The assessment of the probability of default is based on the risk rating of each client obtained from independent parties, adjusted, if the case with forward-looking information as described above.
As for the exposure at default, for financial assets, this is represented by the assets' gross carrying amount at the reporting date.
The Company's receivables are pledged in full in favour of the financing banks.
| 31 December 2023 |
31 December 2022 |
|
|---|---|---|
| Share capital subscribed and paid in full | 217,900,036 | 217,900,036 |
As at 31 December 2023, the value of the share capital subscribed and paid up of the Company included 2,179,000,358 (2022: 2,179,000,358) authorized shares, issued and paid in full, at a value RON 0.1 and having a total nominal value of RON 217,900,036 (2022: RON 217,900,036). Common shares bear a vote each and give the right to dividends.
| 31 December 2023 | 31 December 2022 | |||
|---|---|---|---|---|
| Number of shares | % ownership |
Number of shares | % ownership |
|
| Goia Dorel FONDUL DE PENSII ADMINISTRAT PRIVAT NN/NN |
1,020,429,614 | 46.83 | 1,020,429,614 | 46.83 |
| PENSII S.A.F.P.A.P. S.A. FD DE PENS ADMIN PRIV AZT VIITORUL |
261,832,007 | 12.02 | 261,832,007 | 12.02 |
| TAU/ALLIIANZ PP | 135,167,485 | 6.2 | 135,167,485 | 6.2 |
| LCS IMOBILIAR SA | 78,628,275 | 3.6 | 78,628,275 | 3.6 |
| Other natural and legal persons | 682,942,977 | 31.34 | 682,942,977 | 31.34 |
| Total | 2,179,000,358 | 100 | 2,179,000,358 | 100 |
The bank loans at 31 December 2023 and 31 December 2022 are as follows:
| Origination | Balance at 31 December |
Balance at 31 December |
Short term at 31 December |
Long term at 31 December |
|||
|---|---|---|---|---|---|---|---|
| Financing bank | Type of financing | date | 2022 | 2023 | 2023 | 2023 | Period |
| Banca Transilvania | Working capital | 07.06.2022 | 45,782,374 | 45,450,373 | 45,450,373 | - | 12 MONTHS |
| BCR | Working capital | 30.09.2023 | 43,653,579 | 35,578,578 | 35,578,578 | - | 12 MONTHS |
| Banca Transilvania | Investments | 20.04.2017 | 3,176,671 | 1,058,890 | 1,058,890 | - | 84 MONTHS |
| Banca Transilvania | Investments | 07.03.2019 | 3,675,720 | 1,225,240 | 1,225,240 | - | 60 MONTHS |
| Banca Transilvania | Investments | 30.03.2020 | 4,298,427 | 1,842,183 | 1,842,183 | - | 60 MONTHS |
| Banca Transilvania | Investments | 23.12.2020 | 9,235,266 | 8,665,573 | 3,851,366 | 4,814,207 | 72 MONTHS |
| Banca Transilvania | Investments | 15.03.2021 | 6,789,841 | 11,691,492 | 4,676,597 | 7,014,895 | 60 MONTHS |
| Banca Transilvania | Investments | 28.04.2023 | - | 2,857,806 | 952,602 | 1,905,204 | 60 MONTHS |
| Banca Transilvania | Investments | 09.10.2023 | - | 5,159,204 | 1,031,840 | 4,127,363 | 60 MONTHS |
| TOTAL | 116,611,878 | 113,529,339 | 95,667,668 | 17,861,670 |
Finance leases relate to motor vehicles and equipment on lease periods of 5 - 6 years. The Company has the option of purchasing equipment for a nominal amount at the end of the contractual periods. The Company's obligations related to financial lease are guaranteed with the lessee's property right over the assets.
At 31 December 2023, the present value of financial lease liabilities was in amount of RON 2,629,868 (31 December 2022: RON 1,852,868). The finance lease liabilities are for vehicles and forklift trucks.
Total operating lease commitments as of 31 December 2023 were RON 10,397,128 (31 December 2922: RON 8,037,346).
Maturity analysis of lease liabilities at December 31, 2023:
| Year 1 | 2,728,302 |
|---|---|
| Year 2 | 2,708,785 |
| Year 3 | 1,740,253 |
| Year 4 | 1,286,879 |
| Year 5 | 792,542 |
| Following years | 1,140,368 |
| Total | 10,397,128 |
| Non-current | 7,668,826 |
| Current | 2,728,302 |
| Maturity analysis of lease liabilities at December 31, 2022: | |
| Year 1 | 2,143,844 |
| Year 2 | 1,938,399 |
| Year 3 | 1,413,718 |
| Year 4 | 745,415 |
| Year 5 | 398,120 |
| Following years | 1,397,850 |
| Total | 8,037,346 |
| Non-current | 5,893,503 |
| Current | 2,143,844 |
The Company has established a benefits plan through which employees are entitled to receive retirement benefits based on their seniority in the Company, upon reaching retirement age of 65 for men and 61 for women. There are no other post-retirement benefits for employees. The provision represents the current value of the retirement benefit liability calculated on an actuarial basis. The discount rate is the interest rate curve in RON without adjustments provided by EIOPA in December 2023. Future salary increases are estimated in the long term at 1.1% in the first year, 1.4% in the second year, 1.6% in the third year, and 1.37% for the rest.
The latest actuarial valuations were performed on September 30, 2023 by Mr. Silviu Matei, a member of the Romanian Actuaries Institute.
The current value of the defined benefit liabilities and the current and past cost of the related services were measured using the projected credit unit method.
The Company's management consideted that the values resulting from the report at 31 December 2023 are insignificantly different from the values at 31 December 2022 and decided not to change the already registered provision.
| Employee benefits | 31 December 31 December 2023 |
|
|---|---|---|
| Opening balance | 1,580,838 | 1,580,838 |
| (Decreases) / increases | - | - |
| Closing balance | 1,580,838 | 1,580,838 |
The liability is included in the statement of financial position under "Employee benefit liabilities".
| Changes | |||||
|---|---|---|---|---|---|
| 1 January 2023 |
Reversal of provision not used |
Reversal of provision used |
Provision in addition |
31 December 2023 |
|
| Other provisions | 915,011 | (398,311) | - | - | 516,700 |
| Changes | |||||
| 1 January 2022 |
Reversal of provision not used |
Reversal of provision used |
Provision in addition |
31 December 2022 |
|
| Other provisions | 1,973,693 | (1,058,682) | - | 915,011 |
Teraplast SA has set provisions for sundry expenses related to environmental protection and for tax liabilities, being probable certain obligations generated by prior events of the entity.
| 31 December | 31 December 2022 |
||
|---|---|---|---|
| 2023 | |||
| Trade payables | 70,402,492 | 49,457,379 | |
| Trade notes payable | 29,090 | 15,801 | |
| Liabilities from the purchase of non-current assets | 8,945,831 | 11,075,690 | |
| Contractual payables | 419,268 | 558,846 | |
| Other payables | 10,404,518 | 9,391,247 | |
| Total | 90,201,199 | 70,498,964 |
Contractual liabilities reflect the Company's obligation of transferring goods or services to a client from which it has received the counter value of the good/service or from which the amount due is outstanding.
Long-term payables for non-current assets of RON 6,907,640 at 31 December 2023 (31 December 2022: RON 8,371,526) represent the debt of RON 6,663,118 to E.On for the solar cells and the debt of RON 244,522 to Autosoft Engeneering SRL for the purchase of machinery.
| 31 December 2023 |
31 December 2022 |
|
|---|---|---|
| Salary-related payables to employees and social security payables | 10,223,615 | 8,495,986 |
| VAT payable | - | 42,237 |
| Sundry creditors | 2,983 | 765,566 |
| Dividends payable | 45,550 | 45,550 |
| Commercial guarantees received | 71,655 | - |
| Other taxes payable | 60,715 | 41,907 |
| Total | 10,404,518 | 9,391,247 |
In the normal course of business, the Company has exposure to a variety of financial risks, including foreign currency risk, interest rate risk, liquidity risk and credit risk, market risk, geographic risk, but also operating risks and legal risks. The Company's focus is to understand these risks and to put in place policies that minimise the economic impact of an adverse event on the Company's performance. Meetings are held on a regular basis to review the result of the risk assessment, approve recommended risk management strategies and monitor the effectiveness of such policies.
The main objectives of the financial risk management activity are to determine the risk limits and then to ensure that the exposure to risks is maintained between these limits. The management of operating and legal risks is aimed at guaranteeing the good functioning of the internal policies and procedures for minimizing operating and legal risks.
The Company measures trade receivable and other financial assets at amortized cost.
| Financial assets | Amortised cost 31 December 2023 |
Amortised cost 31 December 2022 |
|---|---|---|
| Non-current | ||
| Long term receivable | 29,846,773 | 26,117,832 |
| Other financial instruments measured at amortized cost | 15,400 | 15,400 |
| Current | ||
| Trade receivable | 173,198,978 | 136,724,452 |
| Cash | 1,077,764 | 2,578,158 |
| Prepayment | 707,664 | 677,079 |
The Company manages its capital to ensure that the entities within the Company will be able to continue their activity and, at the same time, maximize revenues for the shareholders, by optimizing the balance of liabilities and equity.
The structure of the Company capital consists in debts, which include the loans detailed in Note 21, the cash and cash equivalents and the equity attributable to equity holders of the parent Group. Equity includes the share capital, reserves and retained earnings.
Managing the Company's risks also includes a regular analysis of the capital structure. As part of the same analysis, management considers the cost of capital and the risks associated to each class of capital. Based on the management recommendations, the Company may balance its general capital structure through the payment of dividends, by issuing new shares and repurchasing shares, as well as by contracting new liabilities and settling the existing ones.
Just as other industry representatives, the Company monitors the capital based on the gearing ratio. This ratio is calculated as net debt divided by total capital. The net debt is represented by the total loans (including long-term and short-term loans as detailed on the balance sheet) less the cash and cash equivalents. Total capital represents "equity", as detailed on the balance sheet plus the net debt.
The gearing ratio as at 31 December 2023 and 2022 was as follows:
| 2023 | 2022 | |
|---|---|---|
| Total loans | 113,529,338 | 116,475,878 |
| Cash | (1,077,764) | (2,578,158) |
| Net debt | 112,451,574 | 113,897,720 |
| Total equity | 343,321,569 | 317,286,189 |
| Total equity and net debt | 455,773,143 | 431,183,909 |
| Gearing ratio | 24.67% | 26.42% |
The details on the main accounting policies and methods adopted, including the recognition criteria, measurement basis and revenue and expenses recognition basis, concerning each class of financial assets, financial liabilities and capital instruments are presented in Note 2 to the financial statements.
The treasury department of the Company provides services needed for the activity, coordinates the access to the national financial market, monitors and manages the financial risks related to the Group operations by way of reports on the internal risks, which analyse the exposure to and extent of the risks. These risks include the market risk (including the foreign currency risk, fair value interest rate risk and the price risk), credit risk, liquidity risk and cash flow interest rate risk.
The Company's activities expose it primarily to the financial risks related to the fluctuation of the exchange rates (see (d) below) and of the interest rate (see [f] below).
The Company management continuously monitors its exposure to risks. However, the use of this approach does not protect the Company from the occurrence of potential losses beyond the foreseeable limits in case of significant fluctuations on the market. There was no change from the prior year in relation to the Company exposure to the market risks or to how the Company manages and measures its risks.
There are two types of foreign currency risk to which the Company is exposed, namely transaction risk and translation risk. The objective of the Company's foreign currency risk management strategy is to manage and control market risk exposures within acceptable parameters.
This arises because operating units have input costs or sales in currencies other than their functional currencies. In addition, where operating entities carry monetary assets and liabilities at year end denominated other than in their functional currency, their translation at the year-end rates of exchange into their functional currency will give rise to foreign currency gains and losses. The exposures to the exchange rate are managed according to the approved policies.
The table below details the Company sensitivity to a 10% increase and decrease of EUR against RON. 10% is the sensitivity rate used when the internal reporting on the foreign currency risk to the Company is done and it represents the management estimate on the reasonably possible changes in exchange rates. The sensitivity analysis only includes the remaining foreign currency expressed in monetary items and adjusts the conversion at the end of the period for a 10% change in exchange rates. In the table below, a negative value indicates a decrease in profit when the RON depreciates by 10% against the EUR. A 10% strengthening of the RON against the EUR will have an equal opposite impact on profit and other equity, and the balances below will be positive. The changes will be attributable to the exposure related to the loans, trade receivables and payables with foreign partners, and denominated in EUR at the end of the year.
| 31 December 2023 | 31 December 2022 | ||||
|---|---|---|---|---|---|
| RON | RON | RON | RON | ||
| -3,313,252 | 3,313,252 | -3,084,347 | 3,084,347 |
The Company obtains revenues in EUR based on the contracts signed with foreign clients (as detailed in Note 4).
The interest-bearing assets of the Company, the revenues, and the cash flows from operating activities are exposed to the fluctuations of market interest rates. The Company's interest rate risk relates to its bank loans. The loans with variable interest rate, expose the Company to the cash flow interest rate risk due to fluctuation of ROBOR for the other loans with variable interest rate.
The Company continuously monitors its exposure to the interest rate risk. These include simulating various scenarios, including the refinancing, discounting current positions, financing alternatives. Based on these scenarios, the Company estimates the potential impact of determined fluctuations in the interest rate on the profit and loss account. For each simulation, the same interest rate fluctuation is used for all models. These scenarios are only prepared for the debts representing the main interest-bearing positions.
The Company is exposed to the interest rate risk taking into account that the Company entities borrow funds both at fixed, and at floating interest rates. The risk is managed by the Company by maintaining a optimal balance between fixed rate and floating rate interest loans.
The Company is not exposed to the equity price risks arising from equity investments. The financial investments are held for strategic purposes rather than commercial ones and are not significant. The Company does not actively trade these investments.
The Company has adopted a policy of performing transactions with trustworthy parties, parties that have been assessed in respect of the credit quality, taking into account its financial position, past experience and other factors, and additionally, obtaining guarantees or advance payments, if applicable, as a means of decreasing the financial losses caused by breaches of contracts. The Company exposure and the credit ratings of third parties to contracts are monitored by the management.
The Company's maximum exposure to credit risk is represented by the carrying value of each financial asset. The credit risk relates to the risk that a counterparty will not meet its obligations causing financial losses to the Company.
Trade receivables are from a high number of clients from different industries and geographical areas. The permanent credit assessment is performed in relation to the clients' financial condition and, when appropriate, a credit insurance is concluded.
The Company has policies limiting the value of the exposure for any financial institution.
The carrying amount of receivables, net of the provision for receivables, plus the cash and cash equivalents, are the maximum amount exposed to the credit risk. Although the receivable collection could be influenced by economic factors, the management considers there is no significant loss risk for the Company, beyond the provisions already recorded.
The Company considers the exposure to the credit risk in relation to a counterparty or a group of similar counterparties by analysing the receivables individually and making impairment adjustments. The Company had more than four thousand clients in 2019, with the highest exposure on one client not exceeding 3%.
The Company manages the liquidity risks by maintaining appropriate reserves, bank facilities and reserve loan facilities, by continuously monitoring actual cash flows and by correlating the maturity profiles of financial assets and liabilities. Each Group company prepares annual and short term cash flows (weekly, monthly and quarterly). Financing needs for working capital are determined and contracted based on the budgeted cash flows. Investments projects are approved only with a concrete financing plan.
The financial instruments disclosed on the statement of financial position include trade and other receivables, cash and cash equivalents, short and long-term loans and other debts. The carrying amounts represent the maximum exposure of the Company to the credit risk related to the existing receivables.
Financial liabilities are at their carrying amount which is an approximation to their fair value, due to the fact that the liabilities are at variable interest rates and there are no material initial fees and charges amortized over time.
The tables below detail the dates remaining until the maturity of the Company's financial liabilities.
The tables were prepared based on the undiscounted cash flows of the financial liabilities at the nearest date when is possible for the Company to be requested to pay. The table includes both the interest and the cash flows related to the capital.
| less than 1 month | 1-3 months | 3 months - 1 year |
1-3 years | 3 - 5 years |
more than 5 years | Total | |
|---|---|---|---|---|---|---|---|
| Non-interest bearing Trade receivables and other liabilities |
(45,010,154) | (32,214,215) | (5,375,046) | (3,355,254) | (2,349,792) | (1,963,534) | (90,267,995) |
| Interest-bearing instruments Short and long-term loans Future interest on loans |
(476,685) (71,890) |
(5,252,104) (752,416) |
(93,369,144) (1,763,896) |
(21,251,580) (1,863,522) |
(4,965,274) (452,179) |
(1,140,368) (57,309) |
(126,455,154) (4,961,210) |
| Non-interest bearing Cash and cash equivalents Receivable |
1,077,764 119,452,711 |
65,123,294 | 3,281,405 | 1,193,044 | 24,352,708 | 4,301,023 | 1,077,764 217,704,184 |
Within the net cash outflows presented for less than a month the Company has presented the credit lines, which are, by nature, short term. However, the credit lines are daily revolving and have been renewed from year to year. The Company is under no constrain regarding the repayment of the credit lines within a month, and is confident that they will be continued to be used. Thus, the Company is confident that it will remain solvent and to pay their liabilities on term.
| less than 1 month | 1-3 months | 3 months - 1 year |
1-3 years | 3 - 5 years |
more than 5 years | Total | |
|---|---|---|---|---|---|---|---|
| Non-interest bearing Trade receivables and other liabilities |
(27,055,090) | (29,331,958) | (5,740,390) | (2,883,304) | (2,349,792) | (3,138,430) | (70,498,965) |
| Interest-bearing instruments Short and long-term loans Future interest on loans |
(258,127) (7,317) |
(4,398,344) (562,068) |
(99,326,699) (976,832) |
(18,829,796) (1,336,288) |
(2,355,460) (191,951) |
(1,397,850) (101,080) |
(126,566,276) (3,175,535) |
| Non-interest bearing Cash and cash equivalents Receivable |
2,578,158 69,116,260 |
55,947,323 | 11,660,868 | 767,263 | 25,009,022 | 341,548 | 2,578,158 162,842,284 |
| Financial year ended |
Financial year ended |
||
|---|---|---|---|
| Transactions and balances with other related parties | 31 December 2023 |
31 December 2022 |
|
| Sales of goods and services | 66,677 | 324,457 | |
| Purchases of goods and services | 71,938 | 63,360 | |
| Debit balances | 6,090 | 29,898 | |
| Credit balances | 7,559 | 18,656 |
| Transactions and balances with subsidiaries | Financial year ended 31 December 2023 |
Financial year ended 31 December 2022 |
|---|---|---|
| Sales of goods and services | 9,629,003 | 5,031,502 |
| Re-invoice | 7,957,990 | 6,457,674 |
| Purchases of goods and services | 27,393,978 | 31,481,218 |
| Purchases of fixed assets | 113,831 | 5,549 |
| Debit balances current activity | 41,903,611 | 6,838,150 |
| Credit balances current activity | 27,293 | 22,066 |
| Affiliates borrowing balance | 29,648,782 | 30,532,465 |
During 2023 and 2022, the Company did not have transactions with key management personnel or shareholders.
At 31 December 2023, the RON 29,648,782 (2022: RON 30,532,465) includes the loan granted to TeraBio Pack SRL (RON 20,900,000), Teraglass Bistrita SRL (RON 380,000), TERAPLAST MAGYARORSZÁG KFT (RON 488,170), Teragreen Compound SRL (RON 3,930,000) and Teraverde Carbon SRL (RON 100,000), plus interest.
For cash flow statement purposes, the cash include cash on hand and in current bank accounts. The carrying amount of these assets is approximately equal to their fair value.
Cash and cash equivalents at financial year end, as disclosed on the cash flow statement, may be reconciled with the items related to the accounting balance sheet, as follows:
| 31 December 2023 |
||
|---|---|---|
| Cash at banks | 1,362,991 | 2,361,740 |
| Cash on hand | 35,102 | 25,593 |
| Cash equivalents | (320,329) | 190,825 |
| Total cash and cash equivalents | 1,077,764 | 2,578,158 |
The Company's cash and cash equivalents are pledged in favour of financing banks.
At 31 December 2023, the Company registers unused credit facilities in amount of RON 23,380,080 (31 December 2022: RON 21,115,545) and did not register unused investment loans (31 December 2022: RON 53,536,866).
At 31 December 2023, tangible assets and investment properties with a net book value of RON 106,034,674 (31 December 2022: RON 103,210,462) constitute collateral for loans and credit lines. For loans from banks, the Company guaranteed all present and future cash, all present and future stocks of goods and products and assigned present and future receivables, as well as their accessories, from current and future contracts with customers, which act as assigned debtors. Also, the Company assigned the rights resulting from the issued insurance policies having as object the properties and the movable goods brought as collateral.
The project of TeraPlast SA created a new product in the field of compounds and led to the equipment of a line that extends the production capacity of polypropylene systems. The investment was entirely put into operation in December 2019. The State aid for this investment, in amount of RON 14,427,981, was fully cashed in 2019 – 2020. The monitoring period, at the end of which TeraPlast must return to the State budget the value of the State aid in the form of taxes from the investment, ends in 2025.
TeraPlast SA extended the production capacity within the existing site for certain categories of products in the current manufacturing of the company, namely fittings (PP and PVC), PE pipes and PVC pipes, by making investments in the construction of new buildings and purchase of equipment. The investment was entirely put into operation in November 2022. At December 31, 2022 the Company received the State aid in amount of RON 15,675,695. In December 2022, the Company filed the first application for reimbursement in amount of RON 3,301,044, which was disbursed in March 2023.
TeraPlast SA invested in a new production unit for the manufacture of plastic products on the product segments representing PE pipes and rotationally moulded products (PE), by making investments in new buildings and equipment. The investment was entirely put into operation in December 2022. At December 31, 2022 the Company received the State aid in amount of RON 11,583,440.
The last application for reimbursement in amount of RON 12,385,006 was filed and disbursed in September 2023.
In Romania, there are several agencies authorized to perform controls (audits). These controls are similar in nature to the tax inspections performed by the tax authorities in many countries, but they may cover not only tax matters, but also legal and regulatory matters, the concerned agency may be interested in. The Company is likely to be occasionally subject to such controls for breaches or alleged breaches of the new and existing laws and regulations. Although the Company may challenge the alleged breaches and related penalties when the management considers they are entitled to take such action, the adoption or implementation of laws and regulations in Romania could have a significant impact on the Company. The Romanian tax system is under continuous development, being subject to constant interpretations and changes, sometimes retrospectively applied. The statute of limitation for tax periods is 5 years. The Company's administrators are of the view that the tax liabilities of the Company have been calculated and recorded according to the legal provisions.
The main activity of the group companies have inherent effects on the environment. The environmental effects of the Company's activities are monitored by the local authorities and by the management. As a result, no provisions were set for any kind of potential obligations currently unquantifiable in relation to environmental matters or actions for their remedy.
The Romanian fiscal legislation includes the "arm's length" principle, according to which inter-company transactions should be performed at market value. Local taxpayers that perform inter-company transactions should prepare and submit the transfer pricing file with the Romanian tax authorities, upon written request of the latter. Failure to submit the transfer pricing documentation file or submission of an incomplete file may lead to penalties for non-compliance; in addition to the contents of the transfer pricing documentation file, the tax authorities may interpret the transactions and circumstances in a manner different than that of the company and, as a result, they may determine additional fiscal obligations resulting from transfer pricing adjustments. The Company management considers they will not record losses in the case of a fiscal review of transfer pricing. However, the impact of a different interpretation from the tax authorities cannot be reliably measured. It could be significant for the Company's financial position and / or operations.
| 2023 | 2022 | |
|---|---|---|
| At 1 January | 36,448,882 | 20,658,531 |
| Additions of subsidies during the reporting period | 15,686,048 | 18,291,297 |
| Transferred to separate statement of comprehensive income | (4,934,882) | (2,500,946) |
| At 31 December | 47,200,047 | 36,448,882 |
| Current | 42,556,574 | 3,188,847 |
| Non-current | 4,643,473 | 33,260,035 |
Subsidies for investments refer to non-reimbursable funds for investments made by the Company for production equipment and personal protective equipment. There are no unfulfilled conditions or other contingencies associated with such subsidies.
At 31 December 2023, the total value of outstanding subsidies is RON 47,200,047 (2022: RON 36,448,882) recognised as deferred income in the balance sheet and transferred to the statement of comprehensive income on a systematic and rational basis, throughout the lifetime of the related assets.
On 1 February 2024, TeraPlast SA signed an agreement with the Uhl family in Austria for the acquisition of Wolfgang Freiler group and completed the purchase of the majority stake in Palplast Călărași, Republic of Moldova. The turnover of Palplast in 2022 reached EUR 2 million. The company holds two production lines for high-density polyethylene pipes intended for the water and gas supply networks.
The parties set the transaction value at EUR 1.8 million of which EUR 1 million represents contribution of TeraPlast SA to the capital of Palplast Moldova and EUR 800 thousand were paid in January 2024 to the existing shareholder. The shareholding will thus be represented by TeraPlast, with a 51% ownership and Fribourg Capital, the current shareholder, with a 49% ownership. The EUR 1 million will be used by Palplast Moldova to diversify the production capacity and extend the existing logistical platform.
In February 2024, TeraPlast signed an agreement with the Uhl family (the "Seller") from Austria for the acquisition of the Wolfgang Freiler Group. The agreement involves the sale to TeraPlast of the shares held by the Seller in the entities that make up the Wolfgang Freiler Group. Polytech and Pro-Moulding, the two subsidiaries of the Wolfgang Freiler Group, carry out production activities on the territory of Hungary, while Freiler manages the distribution activity. Polytech manufactures high-end pipes for the protection of electrical cables and optical fiber. Pro-Moulding specializes in plastic injection. Another entity of the Group owns an extensive industrial base spread on 5 hectares of land and warehouses in the south-west of Hungary. The products are sold on the markets of Hungary, the Czech Republic, Austria, Germany and France, where the companies hold strong market positions. Following the transaction, the 144 employees of the Freiler Group will join the TeraPlast Group team.
In 2022, Freiler registered a turnover of EUR 31 million and an EBITDA of almost EUR 4 million, which means an EBITDA margin of 12%.
The agreement concluded is subject to usual prerequisites, agreed upon in the agreement signed by both parties. The transation wa approved by the Extraordinary General Meeting of Shareholders ("EGMS") of TeraPlast in March 2024. The tramsaction price was set at EUR 16.5 million, plus an "earn-out" mechanism depending on the EBITDA performance of the subsidiaries acquired in 2024. The EUR 16.5 million for the acquisition will come from mixed sources (internal funds and bank loan).
The ongoing military operation in Ukraine and the related sanctions targeted against the Russian Federation may have impact on the European economies and globally. The Company does not have any significant direct exposure to Ukraine, Russia or Belarus. However, the impact on the general economic situation may require revisions of certain assumptions and estimates. This may lead to material adjustments to the carrying value of certain assets and liabilities within the next financial year. At this stage management estimates that the war does not have an impact on the financial statements.
As events are unfolding on a daily basis, the longer-term impact may also affect trading volumes, cash flows and profitability. Nevertheless, at the date of these financial statements the Company continues to meet its obligations as they fall due and therefore continues to apply the going concern basis of preparation.
We confirm to the best of our knowledge that the preliminary and unaudited financial statements give a true and fair view of the assets, liabilities, financial position, and profit or loss of the Company as required by the applicable accounting standards and that the financial statements of the TeraPlast give a true and fair view of the development and performance of the business and the position of the Company together with a description of the principal risks and uncertainties that the Company faces.
Signed and approved:
15 March 2024 Board of Administration
| Principle | Provision | Compliant/Non compliant |
Comment |
|---|---|---|---|
| A1 | All companies should have internal regulation of the Board which includes terms of reference/responsibilities for Board and key management functions of the company, applying, among others, the General Principles of Section A |
Compliant | |
| A2 | Provisions for the management of conflict of interest should be included in Board regulation. In any event, members of the Board should notify the Board of any conflicts of interest which have arisen or may arise, and should refrain from taking part in the discussion (including by not being present where this does not render the meeting non-quorate) and from voting on the adoption of a resolution on the issue which gives rise to such conflict of interest. |
Compliant | |
| A3 | The Board of Directors or the Supervisory Board should have at least five members | Compliant | |
| A4 | Most Board members shall not have an executive function. In the case of companies in the Premium Category, no less than two non-executive members of the Board shall be independent. Each independent Board member shall issue a statement at the time of nomination thereof for election or re-election, and whenever any change arises in the status thereof, indicating the elements on the basis of which the same is to be deemed independent in terms of character and judgment. |
Compliant | |
| A5 | Any other relatively permanent professional commitments and obligations of a member of the Board, including executive and non-executive positions in the Board of companies and non-profit institutions, shall be disclosed to the shareholders and prospective investors prior to nomination and during the term of office thereof. |
Compliant | |
| A6 | Any member of the Board shall present the Board with information on any relation with a shareholder holding, either directly or indirectly, shares representing more than 5% of all voting rights. |
Compliant | |
| A7 | The Company shall appoint a Secretary of the Board to be in charge of supporting the activity of the Board. |
Compliant | |
| A8 | The Corporate Governance Statement shall stipulate whether a Board assessment has taken place under the direction of either the Chairperson or the Nomination Committee and, if so, shall summarize the key measures and the resulting changes. The Company shall have a policy/guide regarding Board assessment, including the purpose, criteria and frequency of the assessment process. |
Compliant | |
| A9 | The Corporate Governance Statement shall contain information on the number of Board and Committee meetings over the past year, the participation of the directors (in person and in default) and a Report by the Board and Committees on their activities |
Partially compliant |
Full information disclosed in the sustainability report |
| A10 | The Corporate Governance Statement shall include information on the exact number of independent members of the Board. |
Compliant | |
|---|---|---|---|
| A11 | The Board of companies in the Premium Category shall set up a Nomination Committee, consisting of non-executive members, to direct the nomination of any new Board members and to submit recommendations to the Board. Most members of the Nomination Committee shall be independent. |
Non-compliant | TRP is Standard Category |
| B1 | The Board shall set up an Audit Committee, in which at least one member shall be independent and non-executive. Most members, including the Chair, shall have proven appropriate qualification relevant to the functions and responsibilities of the Committee. At least one member of the Audit Committee shall have proven adequate experience in auditing or accounting. In the case of companies in the Premium Category, the Audit Committee shall consist of at least three members and most members of the Audit Committee shall be independent |
Compliant | |
| B2 | The Chair of the Audit Committee shall be an independent non-executive member. | Compliant | |
| B3 | As part of its responsibilities, the Audit Committee shall carry out an annual assessment of the internal control system |
Compliant | |
| B4 | The assessment shall take into account the effectiveness and scope of the internal audit function, the adequacy of the risk management and internal control reports submitted to the Board Audit Committee, the promptness and effectiveness with which the executive management addresses any deficiencies or weaknesses identified as a result of the internal control and the submission of relevant reports to the Board |
Compliant | |
| B5 | The Audit Committee shall assess any conflicts of interest in connection with the transactions of the Company and its subsidiaries with related parties. |
Compliant | |
| B6 | The Audit Committee shall assess the effectiveness of the internal control and risk management systems |
Compliant | |
| B7 | The Audit Committee shall monitor the application of the legal standards and generally accepted internal audit standards. The Audit Committee shall receive and assess the reports of the internal audit team. |
Compliant | |
| B8 | Whenever the Code mentions reports or analyses initiated by the Audit Committee, these shall be followed by regular reports (at least annual reports) or ad hoc reports to be subsequently submitted to the Board. |
Compliant | |
| B9 | No shareholder may be granted preferential treatment over other shareholders in connection with transactions and agreements entered into by the Company with the shareholders and affiliates thereof. |
Compliant |
| B10 | The Board shall adopt a policy to ensure that any transaction of the Company with any of the companies with which it has close ties, whose value is equal to or greater than 5% of the Company net assets (according to the latest financial report), is approved by the Board following a binding opinion of the Board Audit Committee and is properly disclosed to the shareholders and prospective investors to the extent that such transactions fall within the category of events subject to reporting requirements. Internal audits shall be performed by a structurally separate division (the Internal Audit Department) |
Compliant | |
|---|---|---|---|
| B11 | within the Company or by hiring an independent third party. | Compliant | |
| B12 | In order to ensure the fulfilment of the primary functions of the Internal Audit Department, functionally speaking, it shall report to the Board by means of the Audit Committee. For administrative purposes and as part of the responsibilities of the management to monitor and reduce risks, it shall report directly to the Chief Executive Officer |
Compliant | |
| C1 | The Company shall publish the Remuneration Policy on its website and shall include a statement on the implementation of the Remuneration Policy in the Annual Report during the annual period under review. Any key change in the Remuneration Policy shall be published on the Company website in a timely manner. |
Partially compliant |
References to sources of information on the website; full information part of the sustainability report |
| D1 | The Company shall organize an Investor Relations Service - indicating to the general public the officer(s) in charge or the relevant organizational unit. In addition to the information required by law, the Company shall include on its website a section dedicated to Investor Relations, in both Romanian and English, with all the relevant information of interest to investors, including: The main corporate regulations: Articles of Association, the procedures regarding the General Shareholders' Meeting (GMS); The professional CVs for the members of the Company management bodies, other professional commitments of the Board members, including executive and nonexecutive positions in the Boards of Directors of companies or non-profit institutions; Current and regular reports (quarterly, half-yearly and annual); Information on the GMS; Information on the corporate events; The name and contact details of a person who can provide relevant information, on request; Company presentations (e.g., investor presentations, quarterly result presentations, etc.), financial statements (quarterly, half-yearly, annual), Audit Reports, and Annual Reports. |
Compliant |
| D2 | The Company shall have a policy on the annual distribution of dividends or other benefits to the shareholders. The principles of the policy of annual distribution to the shareholders shall be published on the Company website |
Compliant | |
|---|---|---|---|
| D3 | The Company shall adopt a policy regarding forecasts, whether they are made public or not. Forecasts mean quantified conclusions of various studies aimed at determining the overall impact of a number of factors for a future period (the so-called assumptions): by its nature, a forecast has a high level of uncertainty, and the actual results can vary significantly from the original forecasts. The Forecast Policy shall determine the frequency, period considered and content of the forecasts. If published, the forecasts may only be included in the annual,half- yearly or quarterly reports. The Forecast Policy shall be published on the Company website. |
Compliant | |
| D4 | The rules of the GMS not limit the participation of shareholders in the general meetings or the exercise of their rights. Any amendments to these rules take effect, at the earliest, starting with the next GMS. |
Compliant | |
| D5 | Independent financial auditors shall be present at the GMS when their reports are presented at these meetings. |
Compliant | |
| D6 | The Board should present to the annual general meeting of shareholders a brief assessment of the internal controls and significant risk management system, as well as opinions on issues subject to resolution at the general meeting. |
Compliant | |
| D7 | Any specialist, consultant, expert, or financial analyst mat take part in Shareholders' Meetings on the basis of a prior invitation from the Chairperson of the Board. Accredited journalists may also attend GMS, unless otherwise decided by the Chairperson of the Board. |
Compliant | |
| D8 | The quarterly and half-yearly financial reports shall include information in both Romanian and English on the key factors that influence change in terms of sales levels, operating profit, net profit and other relevant financial indicators, from one quarter to the next, and from one year to the next. |
Compliant | |
| D9 | A Company shall hold at least two meetings/teleconferences with analysts and investors each year. The information presented on these occasions shall be published in the Investor Relations section of the Company website at the time of the meetings/teleconferences. |
Compliant | |
| D10 | If a Company supports various forms of artistic and cultural expression, sporting, educational or scientific activities and deems their impact on the Company innovation and competitiveness to be part of its mission and development strategy, it will publish its policy on its activity in this field. |
Non-compliant | Policy currently being drawn up |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.