XML 88 R75.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Instruments - Fair values and risk management (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about 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, 2022 and 2021.

 

Financial assets

 

31/12/22

 

 

31/12/21

 

Financial assets measured at amortised cost

 

 

 

 

 

 

Other non-current receivables

 

 

5,894

 

 

 

4,854

 

Trade receivables

 

 

39,056

 

 

 

41,259

 

Other current receivables

 

 

16,279

 

 

 

11,018

 

Cash and cash equivalents

 

 

54,475

 

 

 

53,472

 

Total (a)

 

 

115,704

 

 

 

110,603

 

Financial assets measured at fair value

 

 

 

 

 

 

Forward exchange contracts

 

 

925

 

 

 

96

 

Total (b)

 

 

925

 

 

 

96

 

Total financial assets (a+b)

 

 

116,629

 

 

 

110,699

 

 

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

 

31/12/22

 

 

31/12/21

 

Financial liabilities measured at amortised cost

 

 

 

 

 

 

Long-term borrowings

 

 

17,289

 

 

 

17,439

 

Lease liabilities

 

 

51,849

 

 

 

57,138

 

Bank overdrafts and short-term borrowings

 

 

29,254

 

 

 

36,147

 

Trade payables

 

 

78,399

 

 

 

89,215

 

Other payables

 

 

34,322

 

 

 

31,453

 

Total (a)

 

 

211,113

 

 

 

231,392

 

Financial liabilities measured at fair value

 

 

 

 

 

 

Forward exchange contracts

 

 

66

 

 

 

691

 

Total (b)

 

 

66

 

 

 

691

 

Total financial liabilities (a+b)

 

 

211,179

 

 

 

232,083

 

 

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, 2022 and 2021, other than those with carrying amount that are reasonable approximation of fair value.

 

 

 

31/12/22

 

 

31/12/21

 

 

 

Carrying
amount

 

 

Fair
value

 

 

Carrying
amount

 

 

Fair
value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Forward exchange contracts

 

 

925

 

 

 

925

 

 

 

96

 

 

 

96

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Floating-rate borrowings

 

 

10,423

 

 

 

10,540

 

 

 

9,347

 

 

 

9,552

 

Fixed rate borrowings

 

 

6,866

 

 

 

7,925

 

 

 

8,092

 

 

 

9,308

 

Total long-term borrowings

 

 

17,289

 

 

 

18,465

 

 

 

17,439

 

 

 

18,860

 

Forward exchange contracts

 

 

66

 

 

 

66

 

 

 

691

 

 

 

691

 

 

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, 2022, 2021 and 2020 are related mainly to trade receivables and are as follows:

 

 

 

2022

 

 

2021

 

 

2020

 

Impairment loss on trade receivables

 

 

331

 

 

 

110

 

 

 

1,802

 

Summary of Percentage of Revenue and Trade Receivables

 

 

31/12/22

 

 

31/12/21

 

 

31/12/20

 

Revenue

 

 

59,838

 

 

 

48,457

 

 

 

38,401

 

Trade receivables

 

 

5,314

 

 

 

6,953

 

 

 

5,961

 

Summary of Insured and Non-insured Trade Receivables

As at December 31, 2022 and 2021, insured and non-insured trade receivables are as follows:

 

 

31/12/22

 

 

31/12/21

 

Insured trade receivables

 

 

25,624

 

 

 

26,459

 

Non-insured trade receivables

 

 

19,036

 

 

 

20,125

 

Gross trade receivables

 

 

44,660

 

 

 

46,584

 

Provision for doubtful accounts

 

 

(5,604

)

 

 

(5,325

)

Net trade receivables

 

 

39,056

 

 

 

41,259

 

 

Summary of Trade Receivables Past Due

As at December 31, 2022 and 2021 the ageing of trade receivables is as follows:

 

 

 

31/12/22

 

 

31/12/21

 

Current (not past due)

 

 

29,111

 

 

 

30,146

 

From 1 to 29 days past due

 

 

7,158

 

 

 

7,854

 

From 30 to 60 days past due

 

 

1,355

 

 

 

1,030

 

From 61 to 90 days past due

 

 

563

 

 

 

355

 

More than 90 days past due

 

 

6,473

 

 

 

7,199

 

Gross trade receivables

 

 

44,660

 

 

 

46,584

 

Provision for doubtful accounts

 

 

(5,604

)

 

 

(5,325

)

Net trade receivables

 

 

39,056

 

 

 

41,259

 

 

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, 2022 and 2021, further to the adoption of IFRS 9.

 

December 31, 2022

 

 

Days past due

 

 

 

 

 

 

<30 days

 

 

30-60 days

 

 

61-90 days

 

 

> 90 days

 

 

Total

 

Trade receivables subject to collective valuation

 

 

2,332

 

 

 

68

 

 

 

84

 

 

 

30

 

 

 

2,514

 

Trade receivables subject to specific valuation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,146

 

Total gross carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,660

 

Default rate

 

 

0.53

%

 

 

5.46

%

 

 

17.08

%

 

 

43.47

%

 

 

 

Expected credit loss

 

 

12

 

 

 

4

 

 

 

14

 

 

 

13

 

 

 

43

 

 

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

 

 

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, 2022 and 2021. The amounts are gross and undiscounted, and include contractual interest payments and exclude the impact of netting agreements.

December 31, 2022

 

 

Less than
2 months

 

 

2 to 12
months

 

 

1 to 2
years

 

 

2 to 5
years

 

 

More than
5 years

 

 

Total

 

Long-term borrowings

 

 

577

 

 

 

6,015

 

 

 

4,124

 

 

 

5,534

 

 

 

2,273

 

 

 

18,523

 

Lease liabilities

 

 

1,895

 

 

 

11,509

 

 

 

10,190

 

 

 

24,926

 

 

 

12,820

 

 

 

61,340

 

Bank overdrafts and short-term borrowings

 

 

29,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,254

 

Trade and other payables

 

 

34,322

 

 

 

78,399

 

 

 

 

 

 

 

 

 

 

 

 

112,721

 

Losses on derivative financial instruments

 

 

66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66

 

Total financial liabilities

 

 

66,114

 

 

 

95,923

 

 

 

14,314

 

 

 

30,460

 

 

 

15,093

 

 

 

221,904

 

 

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

 

 

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, 2022

 

+45

 

 

(52

)

December 31, 2022

 

-45

 

 

52

 

December 31, 2021

 

+45

 

 

(43

)

December 31, 2021

 

-45

 

 

43

 

December 31, 2020

 

+45

 

 

(38

)

December 31, 2020

 

-45

 

 

38

 

 

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, 2022

 

+5%

 

 

4,287

 

December 31, 2022

 

-5%

 

 

(4,798

)

December 31, 2021

 

+5%

 

 

5,381

 

December 31, 2021

 

-5%

 

 

(5,113

)

December 31, 2020

 

+5%

 

 

2,161

 

December 31, 2020

 

-5%

 

 

(2,447

)

 

Summary of Financial Assets and Financial Liabilities Denominated in Foreign Currency

As at December 31, 2022 and 2021 the Group’s financial assets and financial liabilities denominated in foreign currency are as follows:

 

Financial assets

 

31/12/22

 

 

31/12/21

 

Trade receivables

 

 

25,055

 

 

 

29,434

 

Cash and cash equivalents

 

 

45,820

 

 

 

48,014

 

Total financial assets

 

 

70,875

 

 

 

77,448

 

 

Financial liabilities

 

31/12/22

 

 

31/12/21

 

Long-term borrowings

 

 

461

 

 

 

611

 

Lease liabilities

 

 

35,602

 

 

 

37,643

 

Bank overdraft and short-term borrowings

 

 

14,668

 

 

 

24,783

 

Trade payables

 

 

27,169

 

 

 

35,524

 

Total financial liabilities

 

 

77,900

 

 

 

98,561

 

Summary of Quantitative Information about Exposure to Currency Risk

As at December 31, 2022 and 2021, the summary quantitative data about Group’s exposure to currency risk as reported to the management of the Group is as follows:

December 31, 2022

 

 

Financial
Assets (a)

 

 

Financial
liabilities (b)

 

 

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

 

U.S. dollars

 

 

35,160

 

 

 

41,618

 

 

 

(6,458

)

Chinese Yuan

 

 

14,681

 

 

 

8,206

 

 

 

6,475

 

British pounds

 

 

9,499

 

 

 

10,089

 

 

 

(590

)

Brazilian Reais

 

 

4,457

 

 

 

2,371

 

 

 

2,086

 

Canadian dollars

 

 

397

 

 

 

427

 

 

 

(30

)

Romanian Leu

 

 

2,723

 

 

 

8,732

 

 

 

(6,009

)

Mexican pesos

 

 

1,713

 

 

 

1,850

 

 

 

(137

)

Other

 

 

2,245

 

 

 

4,607

 

 

 

(2,362

)

Total

 

 

70,875

 

 

 

77,900

 

 

 

(7,025

)

 

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

)

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, 2022, 2021 and 2020.

December 31, 2022

 

 

Jan. 1, 2022

 

 

Cash outflows

 

 

Cash inflows

 

 

Changes in
fair value

 

 

Other
changes

 

 

Dec. 31, 2022

 

Long-term borrowings

 

 

17,439

 

 

 

(4,473

)

 

 

4,038

 

 

 

 

 

 

286

 

 

 

17,290

 

Lease liabilities

 

 

57,138

 

 

 

(10,049

)

 

 

 

 

 

 

 

 

4,760

 

 

 

51,849

 

Short-term borrowings

 

 

34,924

 

 

 

(7,424

)

 

 

 

 

 

 

 

 

 

 

 

27,500

 

Bank overdrafts

 

 

1,223

 

 

 

 

 

 

531

 

 

 

 

 

 

 

 

 

1,754

 

Non-controlling interests

 

 

1,511

 

 

 

(551

)

 

 

1,739

 

 

 

 

 

 

1,999

 

 

 

4,698

 

Total liabilities from financing activities

 

 

112,235

 

 

 

(22,497

)

 

 

6,308

 

 

 

 

 

 

7,045

 

 

 

103,091

 

Bank overdrafts are used only for cash management purposes.

 

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.