XML 92 R77.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Instruments - Fair values and risk management (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Financial Instruments [Abstract]  
Schedule of Classification and Carrying Amounts of Group's Financial Assets and Financial Liabilities

The following tables show the classification and carrying amounts of Group’s financial assets and financial liabilities as at December 31, 2021 and 2020.

 

Financial assets

 

31/12/21

 

 

31/12/20

 

Financial assets measured at amortised cost

 

 

 

 

 

 

Other non-current receivables

 

 

4,854

 

 

 

3,364

 

Trade receivables

 

 

41,259

 

 

 

33,934

 

Other current receivables

 

 

11,018

 

 

 

9,833

 

Cash and cash equivalents

 

 

53,472

 

 

 

48,187

 

Total (a)

 

 

110,603

 

 

 

95,318

 

Financial assets measured at fair value

 

 

 

 

 

 

Forward exchange contracts

 

 

96

 

 

 

112

 

Total (b)

 

 

96

 

 

 

112

 

Total financial assets (a+b)

 

 

110,699

 

 

 

95,430

 

 

Financial assets measured at amortised cost include trade receivables, other receivables (non-current and current) and cash and cash equivalents. Financial assets at fair value reflect the positive change in fair value of forward exchange contracts that are not designated as hedge relationships, but are, nevertheless, intended to reduce the level of foreign currency risk for future cash flows from accounts receivables and sale orders.

For further details on “Trade receivables”, “Other receivables”, “Cash and cash equivalents” and “Forward exchange contracts” reference should be made to notes 15, 12-16, 17 and 29, respectively.

 

Financial liabilities

 

31/12/21

 

 

31/12/20

 

Financial liabilities measured at amortised cost

 

 

 

 

 

 

Long-term borrowings

 

 

17,439

 

 

 

16,426

 

Lease liabilities

 

 

57,138

 

 

 

53,593

 

Bank overdrafts and short-term borrowings

 

 

36,147

 

 

 

30,812

 

Trade payables

 

 

89,215

 

 

 

74,263

 

Other payables

 

 

31,453

 

 

 

28,269

 

Total (a)

 

 

231,392

 

 

 

203,363

 

Financial liabilities measured at fair value

 

 

 

 

 

 

Forward exchange contracts

 

 

691

 

 

 

253

 

Total (b)

 

 

691

 

 

 

253

 

Total financial liabilities (a+b)

 

 

232,083

 

 

 

203,616

 

 

Summary of Carrying Amount and Fair Value of Financial Assets and Financial Liabilities

The following tables show the carrying amount and fair value of Group’s financial assets and financial liabilities as at December 31, 2021 and 2020, other than those with carrying amount that are reasonable approximation of fair value.

 

 

 

31/12/21

 

 

31/12/20

 

 

 

Carrying
amount

 

 

Fair
value

 

 

Carrying
amount

 

 

Fair
value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Forward exchange contracts

 

 

96

 

 

 

96

 

 

 

112

 

 

 

112

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Floating-rate borrowings

 

 

9,347

 

 

 

9,552

 

 

 

6,915

 

 

 

6,999

 

Fixed rate borrowings

 

 

8,092

 

 

 

9,308

 

 

 

9,511

 

 

 

10,433

 

Total long-term borrowings

 

 

17,439

 

 

 

18,860

 

 

 

16,426

 

 

 

17,432

 

Forward exchange contracts

 

 

691

 

 

 

691

 

 

 

253

 

 

 

253

 

 

Impairment on Financial Assets Recognised in Profit or Loss

Impairment losses on financial assets recognised in profit or loss for the years ended December 31, 2021, 2020 and 2019 are related mainly to trade receivables and are as follows:

 

 

 

2021

 

 

2020

 

 

2019

 

Impairment loss on trade receivables

 

 

110

 

 

 

1,802

 

 

 

2,389

 

Summary of Percentage of Revenue and Trade Receivables In particular, for such related party customer, the percentage of revenue and trade receivables are reported in the following tables.

 

 

 

31/12/21

 

 

31/12/20

 

 

31/12/19

 

Revenue

 

 

48,457

 

 

 

38,401

 

 

 

36,442

 

Trade receivables

 

 

6,953

 

 

 

5,961

 

 

 

3,619

 

Summary of Insured and Non-insured Trade Receivables

As at December 31, 2021 and 2020, insured and non-insured trade receivables are as follows:

 

 

 

31/12/21

 

 

31/12/20

 

Insured trade receivables

 

 

26,459

 

 

 

21,468

 

Non-insured trade receivables

 

 

20,125

 

 

 

20,347

 

Gross trade receivables

 

 

46,584

 

 

 

41,815

 

Provision for doubtful accounts

 

 

(5,325

)

 

 

(7,881

)

Net trade receivables

 

 

41,259

 

 

 

33,934

 

 

Summary of Trade Receivables Past Due

As at December 31, 2021 and 2020 the ageing of trade receivables is as follows:

 

 

 

31/12/21

 

 

31/12/20

 

Current (not past due)

 

 

30,146

 

 

 

28,919

 

From 1 to 29 days past due

 

 

7,854

 

 

 

3,877

 

From 30 to 60 days past due

 

 

1,030

 

 

 

1,105

 

From 61 to 90 days past due

 

 

355

 

 

 

347

 

More than 90 days past due

 

 

7,199

 

 

 

7,567

 

Gross trade receivables

 

 

46,584

 

 

 

41,815

 

Provision for doubtful accounts

 

 

(5,325

)

 

 

(7,881

)

Net trade receivables

 

 

41,259

 

 

 

33,934

 

 

Summary of Information about Credit Risk Exposure on Trade Receivables Using a Provision Matrix

Set out below is the information about the credit risk exposure on the Group’s trade receivables using a provision matrix as at December 31, 2021 and 2020, further to the adoption of IFRS 9.

 

December 31, 2021

 

 

Days past due

 

 

 

 

 

 

<30 days

 

 

30-60 days

 

 

61-90 days

 

 

> 90 days

 

 

Total

 

Trade receivables subject to collective valuation

 

 

15,783

 

 

 

266

 

 

 

6

 

 

 

 

 

 

16,055

 

Trade receivables subject to specific valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,529

 

Total gross carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46,584

 

Default rate

 

 

0.54

%

 

 

5.55

%

 

 

12.71

%

 

 

28.86

%

 

 

 

Expected credit loss

 

 

85

 

 

 

15

 

 

 

1

 

 

 

 

 

 

101

 

 

December 31, 2020

 

 

 

Days past due

 

 

 

 

 

 

<30 days

 

 

30-60 days

 

 

61-90 days

 

 

> 90 days

 

 

Total

 

Trade receivables subject to collective valuation

 

 

9,480

 

 

 

264

 

 

 

24

 

 

 

239

 

 

 

10,007

 

Trade receivables subject to specific valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,808

 

Total gross carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,815

 

Default rate

 

 

0.56

%

 

 

5.79

%

 

 

13.08

%

 

 

100.00

%

 

 

 

 

Expected credit loss

 

 

53

 

 

 

15

 

 

 

3

 

 

 

239

 

 

 

310

 

Summary of Maturity Profile of Financial Liabilities Based on Contractual Undiscounted Payments

The tables below summarize the remaining contractual maturities of financial liabilities as at December 31, 2021 and 2020. The amounts are gross and undiscounted, and include contractual interest payments and exclude the impact of netting agreements.

December 31, 2021

 

 

Less than
2 months

 

 

2 to 12
months

 

 

1 to 2
years

 

 

2 to 5
years

 

 

More than
5 years

 

 

Total

 

Long-term borrowings

 

 

774

 

 

 

3,981

 

 

 

5,935

 

 

 

6,006

 

 

 

2,807

 

 

 

19,503

 

Lease liabilities

 

 

1,889

 

 

 

11,241

 

 

 

12,760

 

 

 

25,659

 

 

 

14,305

 

 

 

65,854

 

Bank overdrafts and short-term borrowings

 

 

36,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,147

 

Trade and other payables

 

 

31,453

 

 

 

89,215

 

 

 

 

 

 

 

 

 

 

 

 

120,668

 

Losses on derivative financial instruments

 

 

691

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

691

 

Total financial liabilities

 

 

70,954

 

 

 

104,437

 

 

 

18,695

 

 

 

31,665

 

 

 

17,112

 

 

 

242,863

 

 

December 31, 2020

 

 

 

Less than
2 months

 

 

2 to 12
months

 

 

1 to 2
years

 

 

2 to 5
years

 

 

More than
5 years

 

 

Total

 

Long-term borrowings

 

 

587

 

 

 

7,015

 

 

 

2,642

 

 

 

5,663

 

 

 

2,459

 

 

 

18,366

 

Lease liabilities

 

 

1,844

 

 

 

11,195

 

 

 

11,503

 

 

 

23,958

 

 

 

14,154

 

 

 

62,654

 

Bank overdrafts and short-term borrowings

 

 

30,812

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,812

 

Trade and other payables

 

 

28,269

 

 

 

74,263

 

 

 

 

 

 

 

 

 

 

 

 

102,532

 

Losses on derivative financial instruments

 

 

253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

253

 

Total financial liabilities

 

 

61,765

 

 

 

92,473

 

 

 

14,145

 

 

 

29,621

 

 

 

16,613

 

 

 

214,617

 

 

Summary of Sensitivity to Reasonably Possible Change in Interest Rates on that Portion of Loans and Borrowings Affected

The following tables demonstrate the sensitivity to a reasonably possible change in interest rates on that portion of loans and borrowings affected. With all other variables held constant, the Group’s profit before tax is affected through the impact on floating rate borrowings as follows:

 

 

 

Increase/decrease
in basis points

 

Effect on profit
before tax

 

December 31, 2021

 

+45

 

 

(43

)

December 31, 2021

 

-45

 

 

43

 

December 31, 2020

 

+45

 

 

(38

)

December 31, 2020

 

-45

 

 

38

 

December 31, 2019

 

+45

 

 

(51

)

December 31, 2019

 

-45

 

 

51

 

 

Summary of Sensitivity to Reasonably Possible Change in Foreign Exchange Rates and Impact on Profit Before Tax

The following tables demonstrate the sensitivity to a reasonably possible change in foreign exchange rates, with all other variables held constant.

The Group’s profit before tax is affected through the change in foreign in exchange rates as follows:

 

 

 

Change in foreign
exchange rates

 

Effect on profit
before tax

 

December 31, 2021

 

+5%

 

 

5,381

 

December 31, 2021

 

-5%

 

 

(5,113

)

December 31, 2020

 

+5%

 

 

2,161

 

December 31, 2020

 

-5%

 

 

(2,447

)

December 31, 2019

 

+5%

 

 

3,155

 

December 31, 2019

 

-5%

 

 

(3,486

)

Summary of Financial Assets and Financial Liabilities Denominated in Foreign Currency

As at December 31, 2021 and 2020 the Group’s financial assets and financial liabilities denominated in foreign currency are as follows:

 

Financial assets

 

31/12/21

 

 

31/12/20

 

Trade receivables

 

 

29,434

 

 

 

26,269

 

Cash and cash equivalents

 

 

48,014

 

 

 

44,611

 

Total financial assets

 

 

77,448

 

 

 

70,880

 

 

Financial liabilities

 

31/12/21

 

 

31/12/20

 

Long-term borrowings

 

 

611

 

 

 

692

 

Lease liabilities

 

 

37,643

 

 

 

35,927

 

Bank overdraft and short-term borrowings

 

 

24,783

 

 

 

18,547

 

Trade payables

 

 

35,524

 

 

 

28,064

 

Total financial liabilities

 

 

98,561

 

 

 

83,230

 

Summary of Quantitative Information about Exposure to Currency Risk

As at December 31, 2021 and 2020, the summary quantitative data about Group’s exposure to currency risk as reported to the management of the Group is as follows:

 

December 31, 2021

 

 

 

Financial
Assets (a)

 

 

Financial
liabilities (b)

 

 

Net Exposure
(c) = (a)-(b)

 

U.S. dollars

 

 

29,658

 

 

 

46,930

 

 

 

(17,272

)

Chinese Yuan

 

 

18,927

 

 

 

14,192

 

 

 

4,735

 

British pounds

 

 

15,027

 

 

 

16,664

 

 

 

(1,637

)

Brazilian Reais

 

 

4,334

 

 

 

2,435

 

 

 

1,899

 

Canadian dollars

 

 

2,263

 

 

 

1,290

 

 

 

973

 

Mexican pesos

 

 

1,395

 

 

 

1,883

 

 

 

(488

)

Romanian Leu

 

 

666

 

 

 

7,934

 

 

 

(7,268

)

Other

 

 

5,178

 

 

 

7,233

 

 

 

(2,055

)

Total

 

 

77,448

 

 

 

98,561

 

 

 

(21,113

)

 

December 31, 2020

 

 

 

Financial
Assets (a)

 

 

Financial
liabilities (b)

 

 

Net Exposure
(c) = (a)-(b)

 

U.S. dollars

 

 

26,464

 

 

 

35,295

 

 

 

(8,831

)

Chinese Yuan

 

 

21,047

 

 

 

15,999

 

 

 

5,048

 

British pounds

 

 

13,110

 

 

 

16,845

 

 

 

(3,735

)

Brazilian Reais

 

 

3,753

 

 

 

2,173

 

 

 

1,580

 

Canadian dollars

 

 

1,693

 

 

 

88

 

 

 

1,605

 

Romanian Leu

 

 

901

 

 

 

7,090

 

 

 

(6,189

)

Mexican pesos

 

 

797

 

 

 

1,166

 

 

 

(369

)

Other

 

 

3,115

 

 

 

4,574

 

 

 

(1,459

)

Total

 

 

70,880

 

 

 

83,230

 

 

 

(12,350

)

Reconciliation of Movements of Liabilities to Cash Flows Arising from Financing Activities

The following tables show the reconciliation of movements of financial liabilities to cash flows arising from financing activities for the three years ended December 31, 2021, 2020 and 2019.

 

December 31, 2021

 

 

Jan. 1, 2021

 

 

Cash outflows

 

 

Cash inflows

 

 

Changes in
fair value

 

 

Other
changes

 

 

Dec. 31, 2021

 

Long-term borrowings

 

 

16,426

 

 

 

(4,788

)

 

 

5,873

 

 

 

 

 

 

(72

)

 

 

17,439

 

Lease liabilities

 

 

53,593

 

 

 

(10,090

)

 

 

 

 

 

 

 

 

13,635

 

 

 

57,138

 

Short-term borrowings

 

 

28,701

 

 

 

 

 

 

6,210

 

 

 

 

 

 

13

 

 

 

34,924

 

Bank overdrafts

 

 

2,111

 

 

 

(888

)

 

 

 

 

 

 

 

 

 

 

 

1,223

 

Non-controlling interests

 

 

1,020

 

 

 

(545

)

 

 

144

 

 

 

 

 

 

892

 

 

 

1,511

 

Total liabilities from financing activities

 

 

101,851

 

 

 

(16,311

)

 

 

12,227

 

 

 

 

 

 

14,468

 

 

 

112,235

 

Bank overdrafts are used only for cash management purposes.

 

December 31, 2020

 

 

 

Jan. 1, 2020

 

 

Cash outflows

 

 

Cash inflows

 

 

Changes in
fair value

 

 

Other
changes

 

 

Dec. 31, 2020

 

Long-term borrowings

 

 

18,412

 

 

 

(2,675

)

 

 

875

 

 

 

 

 

 

(186

)

 

 

16,426

 

Lease liabilities

 

 

57,367

 

 

 

(9,907

)

 

 

 

 

 

 

 

 

6,133

 

 

 

53,593

 

Short-term borrowings

 

 

22,196

 

 

 

 

 

 

6,518

 

 

 

 

 

 

(13

)

 

 

28,701

 

Bank overdrafts

 

 

1,974

 

 

 

 

 

 

137

 

 

 

 

 

 

 

 

 

2,111

 

Non-controlling interests

 

 

1,692

 

 

 

(388

)

 

 

 

 

 

 

 

 

(284

)

 

 

1,020

 

Total liabilities from financing activities

 

 

101,641

 

 

 

(12,970

)

 

 

7,530

 

 

 

 

 

 

5,650

 

 

 

101,851

 

Bank overdrafts are used only for cash management purposes.