XML 31 R17.htm IDEA: XBRL DOCUMENT v3.21.1
Intangibles assets and goodwill
12 Months Ended
Dec. 31, 2020
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Abstract]  
Intangibles assets and goodwill

10

Intangible assets and goodwill

Changes in the carrying amount of intangible assets and goodwill for the years ended December 31, 2020 and 2019 are analysed in the following tables.

 

 

 

Trademarks,

patents and

other

 

 

Software

 

 

Goodwill

 

 

Total

 

Cost as at December 31, 2018

 

 

14,021

 

 

 

29,617

 

 

 

3,947

 

 

 

47,585

 

Additions

 

 

66

 

 

 

847

 

 

 

 

 

 

913

 

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Effect of translation adjustments

 

 

(1

)

 

 

7

 

 

 

121

 

 

 

127

 

Cost as at December 31, 2019

 

 

14,086

 

 

 

30,471

 

 

 

4,068

 

 

 

48,625

 

Additions

 

 

107

 

 

 

685

 

 

 

 

 

 

792

 

Impairment of goodwill

 

 

 

 

 

 

 

 

(1,866

)

 

 

(1,866

)

Reclassifications to assets held for sale

 

 

(174

)

 

 

(53

)

 

 

 

 

 

(227

)

Effect of translation adjustments

 

 

3

 

 

 

(113

)

 

 

(281

)

 

 

(391

)

Cost as at December 31, 2020

 

 

14,022

 

 

 

30,990

 

 

 

1,921

 

 

 

46,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortization as at December 31, 2018

 

 

(13,709

)

 

 

(27,984

)

 

 

 

 

 

(41,693

)

Amortisation

 

 

(150

)

 

 

(767

)

 

 

 

 

 

(917

)

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Effect of translation adjustments

 

 

225

 

 

 

(219

)

 

 

 

 

 

6

 

Accumulated amortization as at December 31, 2019

 

 

(13,634

)

 

 

(28,970

)

 

 

 

 

 

(42,604

)

Amortisation

 

 

(145

)

 

 

(762

)

 

 

 

 

 

(907

)

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications to assets held for sale

 

 

167

 

 

 

51

 

 

 

 

 

 

218

 

Effect of translation adjustments

 

 

7

 

 

 

110

 

 

 

 

 

 

117

 

Accumulated amortization as at December 31, 2020

 

 

(13,605

)

 

 

(29,571

)

 

 

 

 

 

(43,176

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net book value as at December 31, 2018

 

 

312

 

 

 

1,633

 

 

 

3,947

 

 

 

5,892

 

Net book value as at December 31, 2019

 

 

452

 

 

 

1,501

 

 

 

4,068

 

 

 

6,021

 

Net book value as at December 31, 2020

 

 

417

 

 

 

1,419

 

 

 

1,921

 

 

 

3,757

 

 

As at December 31, 2020, goodwill of 1,921 only relates to the “Italy - retail stores” CGU. It arose on the 2017 acquisition by the Parent of four “Divani&Divani by Natuzzi” stores located in the North East of Italy. This acquisition was performed with a related party at arm’s length conditions.

Impairment tests have been performed on goodwill in 2020 and 2019.

As result of such impairment tests in 2020, the goodwill of 1,866 related to “Mexico – retail stores” CGU was fully impaired. In fact, in 2020, this CGU was severely affected by the COVID-19 pandemic and the restriction measures taken to contain it, including the lockdown period. The recoverable amount of this CGU was based on its value in use, determined by discounting the future cash flows to be generated from the continuing use of the CGU. The carrying amount of such CGU was determined to be higher than its recoverable amount and an impairment loss of 1,866 was recognised in profit or loss for the year ended December 31, 2020. The impairment loss was fully allocated to goodwill and it is included in “selling expenses” of profit or loss for the year ended December 31, 2020.

The significant assumptions that were used in performing the 2020 and 2019 impairment tests for goodwill are as follows.

December 31, 2020

CGU

 

Net book value

after

impairment test

 

 

Long-term

growth

rate

 

WACC

 

Annual sales

growth rate

2021

 

Annual sales

growth rate

2022–2025

Italy – retail stores

 

 

1,921

 

 

0.90%

 

8.92%

 

8.03%

 

2.50%

Mexico – retail stores

 

 

 

 

3.57%

 

13.31%

 

18.00%

 

2.13%

Total goodwill

 

 

1,921

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

CGU

 

Net book value

after

impairment test

 

 

Long-term

growth

rate

 

 

WACC

 

 

Annual sales

growth rate

2020-2024

 

Italy – retail stores

 

 

1,921

 

 

 

1.0

%

 

 

9.05

%

 

 

8.5

%

Mexico – retail stores

 

 

2,147

 

 

 

3.4

%

 

 

13.92

%

 

 

9.3

%

Total goodwill

 

 

4,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Further, the cash flows included specific estimates for five years and a long-term growth rate thereafter. Cash flows projections have been derived from the business plan approved by the Board of Directors. The estimated recoverable amount of Italy – retail stores CGU exceeded its carrying amount with an adequate cushion.

Research and development costs recognised as an expense for the years ended December 31, 2020, 2019 and 2018 amount to 3,137, 3,700 and 3,362, respectively.