XML 32 R17.htm IDEA: XBRL DOCUMENT v3.22.1
Intangibles assets and goodwill
12 Months Ended
Dec. 31, 2021
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, 2021 and 2020 are analysed in the following tables.

 

 

 

Trademarks,
patents and
other

 

 

Software

 

 

Goodwill

 

 

Total

 

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

 

Additions

 

 

100

 

 

 

1,376

 

 

 

 

 

 

1,476

 

Impairment of goodwill

 

 

 

 

 

 

 

 

 

 

 

 

Disposals

 

 

(22

)

 

 

(168

)

 

 

 

 

 

(190

)

Effect of translation adjustments

 

 

16

 

 

 

38

 

 

 

 

 

 

54

 

Cost as at December 31, 2021

 

 

14,116

 

 

 

32,236

 

 

 

1,921

 

 

 

48,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated amortisation 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 amortisation as at December 31, 2020

 

 

(13,605

)

 

 

(29,571

)

 

 

 

 

 

(43,176

)

Amortisation

 

 

(140

)

 

 

(950

)

 

 

 

 

 

(1,090

)

Disposals

 

 

22

 

 

 

166

 

 

 

 

 

 

188

 

Effect of translation adjustments

 

 

(12

)

 

 

(37

)

 

 

 

 

 

(49

)

Accumulated amortisation as at December 31, 2021

 

 

(13,735

)

 

 

(30,392

)

 

 

 

 

 

(44,127

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Net book value as at December 31, 2021

 

 

381

 

 

 

1,844

 

 

 

1,921

 

 

 

4,146

 

 

As at December 31, 2021 and 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 2021, 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 was included in “selling expenses” of profit or loss for the year ended December 31, 2020.

As result of such impairment tests in 2021 no impairment losses have emerged on goodwill.

The significant assumptions that were used in performing the 2021 and 2020 impairment tests for goodwill are as follows.

 

December 31, 2021

CGU

 

Net book value
after
impairment test

 

 

Long-term
growth
rate

 

WACC

 

Annual sales
growth rate
2022

 

Annual sales
growth rate
2023–2026

Italy – retail stores

 

 

1,921

 

 

0.73%

 

8.89%

 

4.3%

 

3.2%

 

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

 

 

 

 

 

 

 

 

 

 

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, 2021, 2020 and 2019 amount to 3,270, 3,137 and 3,700, respectively.