XML 76 R49.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Intangible assets and goodwill (Tables)
12 Months Ended
Jun. 30, 2024
Intangible assets and goodwill  
Schedule of components of intangible assets and goodwill

Year Ended June 30,

(in € thousands)

    

2023

    

2024

Intangible assets with finite life

 

  

 

  

Software and license

 

806

 

473

Intangible assets with indefinite life

 

 

Trademark

 

15,585

 

15,585

Goodwill

 

138,892

 

138,892

 

155,283

 

154,950

Disclosure Of detailed information about change required for carrying amount to be equal to recoverable amount, explanatory

Change required for carrying amount to be equal to

 

recoverable amount

 

(in percentage)

 

2023

 

2024

Online

    

  

    

  

Discount rate

 

3.9

%  

2.4

%

EBITDA margin in Terminal value

 

(2.9)

%  

(1.9)

%

Budgeted revenue growth rate (CAGR for the next five years)

 

(8.1)

%  

(5.4)

%

Intangible assets with finite useful lives  
Intangible assets and goodwill  
Schedule of reconciliation of changes in intangible assets and goodwill

Year ended June 30,

(in € thousands)

    

2023

    

2024

Cost

 

  

 

  

Beginning of fiscal year

 

4,587

 

5,179

Additions

 

592

 

145

End of fiscal year

 

5,179

 

5,324

Accumulated depreciation and impairment

 

 

Beginning of fiscal year

 

3,841

 

4,373

Amortization charge of the year

 

532

 

477

End of fiscal year

 

4,373

 

4,850

Carrying amount at end of year

 

806

 

474

Trademarks  
Intangible assets and goodwill  
Schedule of assumptions used for impairment testing indefinite-lived intangible assets

Fiscal Year

(in € thousands)

    

2023

    

2024

Discount rate MYTHERESA

10.6

%

9.4

%

Discount rate THERESA

10.2

%

8.8

%

Royalty rate

2.0

%

2.0

%

Terminal revenue growth rate

2.0

%

2.0

%

Goodwill  
Intangible assets and goodwill  
Schedule of assumptions used for impairment testing indefinite-lived intangible assets

Fiscal Year

(in € thousands)

    

2023

    

2024

Online

 

  

 

  

Budgeted revenue growth rate (CAGR for the next five years)

17.42

%

14.33

%

EBITDA margin in Terminal value

7.8

%

7.5

%

Terminal growth rate

2.0

%

2.0

%

Pre-Tax Discount rate

13.8

%

12.2

%

Retail store

  

 

  

Budgeted revenue growth rate (CAGR for the next five years)

1.65

%

2.2

%

EBITDA margin in Terminal value

32.9

%

32.9

%

Terminal growth rate

2.0

%

2.0

%

Pre-Tax Discount rate

12.6

%

12.0

%