
Premier Capital Plc
Report and
financial statements
31 December
2022
Directors, officer and
other information
Directors’
report
Statements of
directors’ responsibilities
Corporate governance
statement
Statements of profit or
loss and other comprehensive income
Statements of financial
position
Statements of changes in
equity
Statements of cash
flows
Notes to the financial
statements
Independent
auditor’s report
Directors, officer and other information
Directors:
|
Carmelo ( sive )
Melo Hili
Massimiliano Eugenio
Lupica
Karen Pace
Victor Tedesco
Valentin-Alexandru
Truta
Dorian Desira
Claudine Cassar
|
Secretary:
|
Adrian Mercieca
|
Registered
office:
|
Nineteen Twenty
Three,
Valletta Road,
Marsa MRS 3000
|
Country of
incorporation:
|
Malta
|
Company
registration
number:
|
C 36522
|
Auditor:
|
Grant Thornton
Fort Business
Centre
Triq l-Intornjatur, Zone
1
Central Business
District
Birkirkara
CBD1050
Malta
|
Principal
bankers:
|
BRD – Groupe Societe
Generale S. A. ,
1-7 Ion Mihalache
Boulevard,
Sector 1, Bucharest
011171,
Romania
EUROBANK S. A.
8 Othonos str, 105
57
Athens
|
Directors’ report
Year ended 31 December
2022
The directors present
their report and the audited financial statements of Premier
Capital plc (the “Holding Company”) and its
subsidiaries (collectively “the Group”) for the year
ended 31 December 2022.
Principal
activities
The Group is engaged in
the operations of McDonald’s restaurants in Estonia, Greece,
Latvia, Lithuania, Malta and Romania.
The Holding Company acts
as an investment company and service provider to its subsidiary
undertakings.
Performance
review
The Group registered an
increase in revenue from Eur 405,408,430 in 2021 to
Eur 533,604,955
or an
increase of 31.6%
over prior
year. While 2022 started with a recovery trend from Covid-19
disruption, it then proceeded with the volatility, uncertainty,
complexity and ambiguity that the war in Ukraine. All
markets, to different extents, experienced spiralling increases in
food costs and in operating and development costs. Despite
this, the Group maintained a commitment towards its investment
strategy and along the year increased its footprint by 8
restaurants.
During the year under
review, the Group registered an operating profit of
Eur 51,380,961 increasing from
Eur 44,402,748
in 2021. After accounting for investment income and finance
costs, the Group registered a pre-tax profit of Eur
44,480,142 compared
to Eur 38,509,633
in the prior year.
The Group’s net
assets as at 31 December 2022 amounted to Eur
100,773,153
(2021 – Eur 68,709,889 )
.
As outlined in note 17 of
the financial statements, Premier Capital B.V. (a subsidiary of the
Group) was merged into Premier Capital p.l.c. effective from 1
January 2022. As a consequence of this merger, the Holding
Company succeeded to all the assets, rights, liabilities and
obligations of Premier Capital B.V. and in line with technical
requirements, comparatives were re-presented to allow
comparability.
During the year under
review, the Holding Company registered an operating loss of
Eur 6,845,631
( 2021
(re-presented) – Eur 5,453,982 ).
After accounting for investment income and finance
costs, the Holding Company registered a pre-tax profit of
Eur 11,211,966
(2021 (re-presented) –
Eur 15,397,825
).
The net assets of the
Holding Company at the end of the year under review amounted to
Eur 37,277,626
( 2021 (re-presented) –
Eur 45,276,046
).
The Group measures the
achievement of its objectives through the use of the following
other key performance indicators:
Financial
Performance
The Group’s current
ratio (current assets divided by current liabilities), has
decreased from 108.4%
at the end of 2021
to 84.6%
at the end of 2022
as a result of liquidity being used in financing and investing
activities that are classified as Non-Current. The Group uses
this indicator as a measure of liquidity and while this ratio has
decreased significantly from the prior year, the directors remain
confident that the Group has sufficient resources to meet its
ongoing commitments.
The Group calculates the
level of its free cash flow by reference to the net cash generated
from operating activities less capital expenditure. The
Group’s free cash flow at year end amounted to
Eur 51,737,841
compared to
a free cash flow of Eur 49,487,478 at the
end of the preceding year. This indicator measures how well
the Group turns profit into cash through the management of working
capital and a disciplined approach to capital
expenditure.
The Group measures its
performance based on EBITDA. EBITDA is defined as the Group
profit before net investment income and finance costs, taxation,
depreciation and amortisation. During the year under review,
EBITDA increased by 12.6%
to
Eur 77,621,550
from Eur
68,954,183 ,
whereas the Group’s EBITDA margin (EBITDA divided by
turnover) decreased from 17.0% to 14.5% .
During the year under
review, the interest cover of the Group increased from
9.00
times to
9.47
times. The interest
cover represents the EBITDA divided by the net interest
costs.
The debt to equity ratio
of the Group is monitored on a continuous basis. This ratio
decreased to 0.78
times at the end of the year as opposed to 1.30 times in
2021. The decrease is attributable to same rationale that led
to the deterioration in the current ratio. This indicator is
computed by dividing the total interest-bearing debt excluding bank
overdrafts by the total equity of the Group.
The gearing ratio of the
Group decreased to 44.3%
at the end of the
year as opposed to 56.6%
in
2021.
Non-financial
Performance
Customer satisfaction is
monitored throughout the year via customer feedback portal that the
Group operates in all the markets, whereby results are available
online and reviewed regularly by management at the market
level.
The average number of
employees increased from 9,211 to 10,043
during the year.
The Group runs a number of employee surveys to
monitor employee satisfaction and commitment. Having high
quality teams in place is essential to attain the Holding
Company’s business objectives.
Market
Performance
Overall Group revenue
increased by 31.6%
compared
to 2021. Despite the
pressure brought about by inflationary spirals, the group
maintained and increased the guest counts in every market and also
embarked on structured and formal price-studies to increase prices
in a balanced and structured approach.
Review of the Business
and Outlook
Restaurants
Portfolio
During the year under
review, the Group continued to grow its portfolio, bringing up the
total number of restaurants it operates to 174 by the end of
the year (2021 – 166 ). Of these restaurants,
96 are operated in Romania, 41 in the Baltic States,
28 in Greece and 9 in Malta.
Future
Outlook
The Group is planning to
continue the expansion of its restaurants in all its markets in the
short to medium-term and aims to open an average of 12 restaurants
per annum over the course of the next 5 years. This target is
dependent on the performance of the Group in the coming years and
specifically its resilience to the ongoing impacts of the war in
Ukraine as well as other macroeconomic issues that may impact its
supply chain; the impact of increasing interest rates on real
estate in the various markets in which the Group operates; and the
ability to attract and retain the right talent to sustain this
growth. Over the course of the next twelve months, the Group
will remain committed to invest in the customer experience, in
technology and in the development of its people, as key enablers
and drivers to the business. It shall embark on a process to
define its ESG strategy and define its targets across a number of
ongoing actions described in the Non-Financial Statement section
below.
Principal risks and
uncertainties
The successful management
of risk is essential to enable the Group to achieve its objectives.
The ultimate responsibility for risk management rests with the
Group’s directors, who evaluate the Group’s risk
appetite and formulate policies for identifying and managing such
risks. The principal risks and uncertainties facing the Group
are included below:
(a) Market and
competition
The Group operates in a
highly competitive environment and faces competition from various
other entities. Technological developments also have the
ability to create new forms of quickly evolving competition. An
effective, coherent and consistent strategy to respond to
competitors and changing market enables the Group to sustain its
market share and its profitability. The Group continues to
focus on service quality and performance in managing this
risk.
(b) Legislative
risks
The Group is subject to
numerous laws and regulations covering a wide range of
matters. Failure to comply could have financial or
reputational implications and could materially affect the
Group’s ability to operate. The Group has embedded
operating policies and procedures to ensure compliance with
existing legislation.
(c) Talent and
skills
Failure to engage and
develop the Group’s existing employees or to attract and
retain talented employees could hamper the Group’s ability to
deliver in the future. The Group invests continuously in
training its employees and undertakes regular reviews of the
Group’s resource requirements.
(d) Economic and
market environment
Economic conditions have
been, and still remain, challenging in recent years across the
markets in which the Group operates. A significant economic
decline in the informal eating out segment could impact the
Group’s ability to continue to attract and retain
customers. Demand for the Group’s products can be
adversely affected by weakness in the wider economy which are
beyond the Group’s control. This risk is evaluated as
part of the Group’s annual strategy process covering the key
areas of investment and development and updated regularly
throughout the year. The Group continues to make significant
investment in innovation. The Group regularly reviews its pricing
structures to ensure that its products are appropriately placed
within the markets in which it operates.
(e) Brand and
reputation risk
Damage to the
Group’s reputation could ultimately impede the Group’s
ability to execute its corporate strategy. To mitigate this
risk, the Group strives continually to build its reputation through
a commitment to sustainability, transparency, effective
communication and best practices. The Group works to develop
and maintain its brand value.
(f) Technology and
business interruption
The Group relies on
information technology in all aspects of its business. In addition,
the services that the Group offers to its customers are reliant on
complex technical infrastructure. A failure in the operation
of the Group’s key systems or infrastructure could cause a
failure of service to its customers, thus negatively impacting its
brand, and increased costs. The Group makes significant
investment in technology infrastructure to enable it to continue to
support the growth of its business and has a robust selection and
monitoring process of third-party providers.
(g) Supply
chain
Supply chain relies on a
number of McDonald’s approved suppliers for the provision of
its supplies. A significant disruption in terms of timing
and/or pricing within the supply chain could adversely affect the
Group’s ability to deliver products and services to its
customers. A robust supplier selection process is in place
and operated by McDonald’s globally, with appropriate ongoing
management and monitoring of key suppliers.
(h) Customer
service
The Group’s
revenues are at risk if it does not continue to provide the level
of service expected by its customers. The Group’s
commitment to customers is embedded in its values. The
relevant employees undertake intensive training programmes to
ensure that they are aware of, and abide by, the levels of service
that are required by the Group’s customers.
(i) Political
risk
The Group operates in
many countries with differing economic, social and political
conditions, which could include political unrest, strikes and other
forms of instability. Changes in these conditions may
adversely affect the Group’s business, results of operations,
financial conditions or prospects. The Group adapts to such
risks by incorporating this risk into its business
strategy.
(j) Significant
judgements and estimates
Note 3 to the financial
statements provides details in connection with the inherent
uncertainties that surround the preparation of the financial
statements and which require significant estimates and
judgements.
(k) Contingent
liabilities
Note 34 to the financial
statements provides details in connection with the Group’s
contingent liabilities.
Financial risk
management
Note 36 to the financial
statements provides details in connection with the Group’s
use of financial instruments, its financial risk management
objectives and policies and the financial risks to which it is
exposed.
Non-Financial
Statement
Environmental
matters
The Group is committed to
environmental responsibility, and all subsidiaries within the Group
has a role to play in living up to that commitment. Efforts
are put on areas where the Group can have significant impact on
critical environmental issues, including climate change, natural
resource conservation and waste management. The Group invests
in innovations that can improve our environmental footprint,
besides collaborating with other organizations to raise
environmental awareness and work with key suppliers to promote
environmentally responsible practices in their
operations.
The Group feels that it
is its duty to operate as part of the local community in order to
keep the countries, where we operate, tidy. Initiatives taken
up by the Group companies include placing bins outside all of our
restaurants and encourage customers to use them, and collaboration
with local communities in taking part in various cleaning
activities in the cities and towns we are located.
Subsidiaries within the Group are enrolled in local programmes for
waste collection, separation and recycling of waste and also
collection of used oil which is then recycled into
biodiesel.
In terms of energy
efficiency, the Group’s strategy is to implement innovative
solutions while driving improvements on a continuous basis. This
involves implementing modern technology in most of the
Group’s new and remodelled restaurants, with the installation
of energy management systems and the use of energy efficient
equipment and LED lighting.
McDonald’s
suppliers are also responsible for managing, measuring and
minimizing the environmental impact of their facilities, with
specific focus on air emissions, waste reduction, recovery and
management, water use and disposal, and greenhouse gas
emissions. By the year 2025, McDonald’s is committed
that all of its restaurants will provide options for recycling or
sorting of guest packaging and 100% of consumer packaging will come
from renewable, recycled, and certified sources.
Employee
matters
The Group provides
opportunity, nurtures talent, develops leaders and rewards
achievement. The Group believes that a team of individuals
with diverse backgrounds and experiences, working together in an
environment that fosters respect and drives high levels of
engagement, is essential to its continuing business success.
Performance evaluation systems are employed across the Group, using
multistage training systems to monitor individual’s
development and set training requirements.
Each of the Group’s
employees deserves to be treated with fairness, respect and
dignity, providing equal opportunity for employees and
applicants. All of the Group’s employees have the right
to work in a place that is free from harassment, intimidation or
abuse, sexual or otherwise, or acts or threats of physical
violence. It is committed to diversity and equal
opportunities for everyone, respecting the unique attributes and
perspectives of every employee, and rely on these diverse
perspectives to help the Group build and improve the relationships
with customers and business partners. The Group embraces the
diversity of its employees, customers and business partners, and
work hard to make sure everyone within the Group feels
welcome.
The Group provides equal
treatment and equal employment opportunity without regard to race,
colour, religion, sex, age, national origin, disability, sexual
orientation, gender identity or any other basis protected by
law. In addition, it is committed to providing a safe and
healthful working environment for its employees, requiring all
employees to abide by safety rules and practices and to take the
necessary precautions to protect themselves and their fellow
employees. For everyone’s safety, employees must
immediately report accidents and unsafe practices or conditions to
their immediate supervisors.
Social
Matters
McDonald’s has a
long, proud tradition of giving back to local communities. As
one of the leaders in social responsibility, the Group has a
positive influence on its neighbourhoods, people and
environment. The Group donate thousands of euros to
charitable organizations in the markets it operates, particularly
those that address the needs of children. The local chapters
of the Ronald McDonald House Charities (RMHC) have a special place
in the Group’s philanthropy. Each year, the restaurants
within the Group raise thousands of euros for RMHC and other
children’s causes to help defray RMHC’s general and
administrative costs and certain other costs it would otherwise
incur to raise funds and deliver program services.
Respect for human
rights
The Group conducts its
activities in a manner that respects human rights, taking the
responsibility seriously to act with due diligence to avoid
infringing on the human rights of others and addressing any impact
on human rights if they occur. The Group’s commitment
to respect human rights is defined in the code of business conduct,
which applies to all employees of the Group, and within the
McDonald’s supplier code of conduct applying to all
McDonald’s suppliers globally.
The Group is committed to
provide a safe work environment that fosters respect, fairness and
dignity. Group employees are trained annually on the standard
of business conduct.
Within the
McDonald’s system, suppliers are expected to conduct their
activities in a manner that respects fundamental rights for all
people. They should employ workers who are legally authorized
to work in their location and facility. Suppliers do not use
any form of slave, forced, bonded, indentured or involuntary prison
labour, do not engage in human trafficking or exploitation, nor
import goods tainted by slavery or human
trafficking.
Anti-corruption and
bribery matters
The Group’s
employees must comply with the Group Code of Conduct and
Whistle-blower Policy to ensure that all employees are discouraged
from any corrupt practices or bribery as well as are incentivized
to report any such activities in a direct line with the responsible
Group supervisor, without fearing reprisals. Every employee
is introduced to these policies upon employment and are mandatory
to be adhered to it.
The Group prohibits all
forms of bribery or kickbacks as detailed in the Code of
Conduct. All employees, representatives and business partners
must fully comply with anti-bribery legislation. To comply
with the Group policy and anti-bribery laws, no employee should
ever offer, directly or indirectly, any form of gift, entertainment
or anything of value to any government official or his or her
representatives.
The Group is committed to
complying with the applicable laws in all countries where it does
business. It adopts a Global Anti-Corruption Policy which
sets forth its commitment to ensuring that it carries out business
in an ethical manner and abides by all applicable anti-bribery and
anti-corruption laws in the countries in which it operates by,
among other things, prohibiting the giving or receiving of improper
payments in the conduct of McDonald’s business, and by
discouraging such behaviour by its business
partners.
EU
Taxonomy
The EU Commission’s
“Action Plan on Financing Sustainable Growth” aims to
provide the economic and financial system in the EU with a more
sustainable strategy to achieve climate neutrality by 2050.
As part of its action plan, the EU’s Taxonomy
Regulation 2020/852 (“EU Taxonomy” or “the
Regulation”) establishes a standardised classification system
for sustainable economic activities and provides guidance on those
activities which qualify as contributing to the Taxonomy’s
environmental objectives.
In accordance with
Article 8 of the EU Taxonomy, the Group is required to disclose
information about how and to what extent the Group’s
activities qualify as environmentally sustainable.
Furthermore, the regulation requires the disclosure of Key
Performance Indicators (KPIs), namely, the proportion of revenue
(“Turnover”), capital expenditures
(“CapEx”) and operating expenditure
(“OpEx”) which are considered as eligible and/or
aligned in terms of the EU Taxonomy.
The EU Taxonomy is
supplemented by delegated acts which establish ‘technical
screening criteria’. These criteria define the specific
requirements and thresholds for an activity to be considered as
“significantly contributing” to a sustainability
objective and “does not significantly harm” the other
objectives. At present, the EU regulation is effective for
objectives related to climate change mitigation and climate change
adaptation, with further delegated acts to be published at a later
stage to cover the remaining four objectives.
Accounting Policy for
Taxonomy Disclosures – Eligibility
In order to identify the
business activities covered by the EU Taxonomy, the Group relied on
the Climate Delegated Act 2021/2139, specifically, Annex I and II
to this Act. In light of the fact that the Group is a
non-diversified group operating restaurants in 6 different markets,
the entire Group’s activity is classified under one NACE code
(56.10: Restaurants and mobile food service). According to
the EU Taxonomy, this is a ‘non-eligible activity’ in
terms of the EU Climate Delegated Act. The evaluation of the
eligibility of the Group’s economic activities has been
conducted on the basis of the EU Taxonomy and Disclosure Delegated
Act (Annex I – KPIs of non-financial undertakings) and its
definition of the denominator and nominator of the three required
KPIs (turnover, CapEx and OpEx). It was furthermore assessed
whether any goods or services linked to eligible or aligned
activities were purchased. For the 2022 reporting period,
spend on qualifying areas was immaterial in relation to the total
Turnover, OpEx and CapEx, therefore these were not taken into
account for eligibility purposes.
Key Performance
Indicators
The Group is required to
report on three KPIs: Turnover, CapEx and OpEx. KPIs are
provided at the level of the Group based on consolidated financial
statements.
•
Turnover considered for this analysis covers all
business activities of the Group, net of intra- group adjustments
to take into account consolidated figures.
•
CapEx consists of additions to property, plant and
equipment considered before depreciation, amortisation and any
re-measurements recognised by the Group.
•
OpEx consists of all operating expenditures
relating to the day- to-day running of the operations, and is
calculated on a net basis at consolidated level.
Based on the above
considerations and methodology, the tables below show the actual
KPIs related to the EU Taxonomy, including comparatives.
|
Turnover
|
CapEx
|
OpEx
|
Taxonomy-Eligible Activities
(%)
|
0% (2021: 0%)
|
0% (2021: 0%)
|
0% (2021: 0%)
|
Taxonomy-Non-Eligible
Activities (%)
|
100% (2021:
100%)
|
100% (2021:
100%)
|
100% (2021:
100%)
|
In addition, in relation
to Art. 10.2 of EU 2021/2178 on disclosing of qualitative
information referred to in Section 1.2 of Annex I, such disclosures
are not applicable to the Group because:
a)
Accounting policy (1.2.1) points (a) and (b) were
considered as non-applicable as 100% of the economic activities
are non-eligible, resulting in the numerator to be
“zero” rendering the denominator being irrelevant in
such cases. Along the above rationale, it was also concluded
that there is limited reporting benefit of potential changes to the
CapEx plan, as those would not result in changes in the taxonomy
reporting outcomes given all economic activity falls under the same
NACE code, which is non-eligible.
b) Assessment of compliance with Regulation (EU) 2020/85 (1.2.2):
Given the screening according to NACE code and
considerations/thresholds applied above resulted in
0% eligible
activities, no further qualitative assessment with regard to
alignment (DNSH & TSC criteria), double counting, contribution
to multiple objectives or disaggregation of KPIs was deemed
necessary in most cases.
c)
Contextual information (1.2.3): As the Group only
operated under one NACE code, which is non-eligible, no changes of
the KPIs were observed over the reporting period (KPIs remained
constant at 0% eligible and 100%
non-eligible throughout the reporting
period).
Accounting Policy for
Taxonomy Disclosures – Alignment
For the 2022 reporting
period, as the economic activities of the Group have been
considered to be not eligible, and spend on qualifying areas where
immaterial in relation to the total Turnover, OpEx and CapEx, no
further alignment assessment has been performed.
Business
Model
The Group operates the
McDonald’s brand, which is considered as the largest
quick-service-restaurant chain in the world. The business
model, depicted in the “three-legged stool” of
operators, suppliers and employees, is its foundations, and the
balance of interest among the three groups is essential to the
Group’s success. The strength of the alignment among
the companies within the Group, its suppliers, and employees has
been key to the Group’s success. This business model
enables the Group to consistently deliver locally relevant
restaurant experiences to customers and be an integral part of the
communities it serves. In addition, it facilitates its
ability to identify, implement and scale innovative ideas that meet
customer’s changing needs and preferences. The Group
adopts McDonald’s operations principles, which are designed
to assure consistency and high quality at every
restaurant.
Results and
dividends
The results for the year
ended 31 December 2022 are shown in the statements of comprehensive
income. The Group’s profit for the year after taxation
was Eur 40,786,617
(2021 – Eur 34,303,476 ), whilst
the Holding Company’s profit for the year after taxation was
Eur 11,373,133
(2021 (re-presented) –
Eur 15,482,131
). During the
year, the directors declared an interim dividend of
Eur19,000,000. The directors do not recommend the
payment of a final dividend.
Events after the end
of the reporting period
No material events
occurred after reporting date.
Likely future business
developments
The directors consider
the Group is well placed to sustain a satisfactory level of
activity in the foreseeable future .
Directors
The directors who served
during the period were:
Carmelo ( sive )
Melo Hili (Chairman)
Dorian Desira
Claudine
Cassar
Massimiliano Eugenio
Lupica
Karen Pace
Victor Tedesco
Valentin-Alexandru
Truta
In accordance with the
Holding Company’s articles of association all the directors
are to remain in office.
Going
Concern
After reviewing the
Group’s and Holding Company’s budget for the next
financial year, and other longer term plans, the directors are
satisfied that, at the time of approving the financial statements,
it is appropriate to adopt the going concern basis in preparing the
financial statements.
Auditors
A resolution to reappoint
Grant Thornton as auditor of the company will be proposed at the
forthcoming Annual General Meeting.
Signed on behalf of
the Group's Board of Directors on 18 April 2023 by Carmelo (sive)
Melo Hili (Chairman) and Victor Tedesco (Director) as per the
Directors' Declaration on ESEF Annual Financial Report submitted in
conjunction with the Annual Report and Group Financial Statements
2022.
Statement of directors’ responsibilities
Year ended 31 December
2022
The directors are
required by the Companies Act (Cap. 386) to prepare financial
statements in accordance with International Financial Reporting
Standards as adopted by the European Union (EU), which give a true
and fair view of the state of affairs of the Holding Company and
its Group at the end of each financial year and of the profit or
loss of the Holding Company and its Group for the year then
ended. In preparing the financial statements, the directors
should:
§ adopt the going concern
basis unless it is inappropriate to presume that the Holding
Company and the Group will continue in business;
§ select suitable
accounting policies and then apply them consistently;
§ make judgements and
estimates that are reasonable and prudent;
§ account for income and
charges relating to the accounting period on the accruals
basis;
§ value separately the
components of asset and liability items; and
§ report comparative
figures corresponding to those of the preceding accounting
period.
The directors are
responsible for ensuring that proper accounting records are kept
which disclose with reasonable accuracy at any time the financial
position of the Holding Company and the Group and which enable the
directors to ensure that the financial statements comply with the
Companies Act (Cap.386). This responsibility includes
designing, implementing and maintaining such internal control as
the directors determine is necessary to enable the preparation of
financial statements that are free from material misstatement,
whether due to fraud or error. The directors are also
responsible for safeguarding the assets of the Holding Company and
the Group and hence for taking reasonable steps for the prevention
and detection of fraud and other irregularities.
Statement of
responsibility pursuant to the Capital Markets Rules issued by the
Malta Financial Services Authority (MFSA)
We confirm that to the
best of our knowledge:
a.
In accordance with the Capital Markets Rules, the
financial statements give a true and fair view of the financial
position of the Holding Company and its Group as at 31 December
2022 and of their financial performance and cash flows for the year
then ended, in accordance with International Financial Reporting
Standards as adopted by the EU; and
b.
In accordance with the Capital Markets Rules, the
Directors’ report includes a fair review of the performance
of the business and the position of the Issuer and the undertakings
included in the consolidation taken as a whole, together with a
description of the principal risks and uncertainties that they
face.
Signed on behalf of
the Group's Board of Directors on 18 April 2023 by Carmelo (sive)
Melo Hili (Chairman) and Victor Tedesco (Director) as per the
Directors' Declaration on ESEF Annual Financial Report submitted in
conjunction with the Annual Report and Group Financial Statements
2022.
Corporate
governance statement
Introduction
Pursuant to the Capital
Markets Rules as issued by the Malta Financial Services Authority
(MFSA), Premier Capital p.l.c (the ‘Company’) is hereby
reporting on the extent of its adoption of the Code of Principles
of Good Corporate Governance (the ‘Code’) contained in
Appendix 5.1 of the Capital Markets Rules.
The Board acknowledges
that the Code does not dictate or prescribe mandatory rules but
recommends principles of good practice. Nonetheless, the
Board strongly believes that the Code is in the best interest of
the shareholders and other stakeholders since it ensures that the
Directors, Management and employees of the Group adhere to
internationally recognised high standards of corporate
governance.
The Group currently has a
corporate decision-making and supervisory structure that is
tailored to suit the Group’s requirements and designed to
ensure the existence of adequate checks and balances within the
Group, whilst retaining an element of flexibility, particularly in
view of the size of the Group and the nature of the its
business. The Group adheres to the Code, except for those
instances where there exist particular circumstances that warrant
non-adherence thereto, or at least postponement for the time
being.
Additionally, the Board
recognises that, by virtue of Listing Rule 5.101, the Company is
exempt from making available the information required in terms of
Capital Markets Rules 5.97.1 to 5.97.3; 5.97.6 and
5.97.8.
The Board of
Directors
The Board of Directors of
the Company is responsible for the overall long-term direction of
the Group, in particular in being actively involved in overseeing
the systems of control and financial reporting and that the Group
communicates effectively with the market.
The Board of Directors
meets regularly and is currently composed of six members, two of
which are completely independent from the Company or any other
related companies.
Executive
Directors
Mr Victor
Tedesco
Non-Executive
Directors
Mr Carmelo ( sive
) Melo Hili (Chairman)
Ms Karen Pace
Mr Valentin - Alexandru
Truta
Mr Dorian
Desira
Independent
Non-Executive Directors
Ms Claudine
Cassar
Mr Massimiliano Eugenio
Lupica
The Board Meetings are
attended by the Chief Financial Officer of the Group in order for
the Board to have direct access to the financial operation of the
Group. This is intended to, inter alia, ensure that the
policies and strategies adopted by the Board are effectively
implemented.
The remuneration of the
Board is reviewed periodically by the shareholders of the
Company.
The Company ensures that
it provides directors with relevant information to enable them to
effectively contribute to board decisions.
The directors are fully
aware of their duties and obligations, and whenever a conflict of
interest in decision making arises, they refrain from participating
in such decisions.
Audit
Committee
The Terms of Reference of
the Audit Committee, which were approved by the Malta Financial
Services Authority (MFSA), are modelled on the principles set out
in the Capital Markets Rules. The Audit Committee assists the
Board in fulfilling its supervisory and monitoring responsibility
by reviewing the Group financial statements and disclosures,
monitoring the system of internal control established by management
as well as the audit processes.
The Board of Directors
established the Audit Committee, which meets regularly and is
currently composed of the following individuals:
Mr Massimiliano Lupica
(Chairman)
Ms Claudine
Cassar
Ms Karen Pace
This satisfies the
requirement established by the Capital Markets Rules that the Audit
Committee is composed of non-executive directors, the majority of
which being independent.
The Board considers Ms
Karen Pace, to be competent in accounting and/or auditing in terms
of the Capital Markets Rules. Furthermore, the Board
considers that the Audit Committee, as a whole, to have relevant
competence in the sector the Company is operating.
The Audit Committee met
five times during the year 2022. Communication with and
between the company secretary, top level management and the
Committee is ongoing and considerations that required the
Committee’s attention are acted upon between meetings and
decided by the members (where necessary) through electronic
circulation and correspondence.
Internal
Control
While the Board is
ultimately responsible for the Group’s internal controls as
well as their effectiveness, the executive responsibility for the
running of the Company’s business is vested in the Chief
Executive Officer who reports directly to the
Board.
The Group’s system
of internal controls is designed to manage all the risks in the
most appropriate manner. However, such controls cannot
provide an absolute elimination of all business risks or
losses. Therefore, the Board, inter alia, reviews the
effectiveness of the Group’s system of internal controls in
the following manner:
- Reviewing the
Group’s strategy on an on-going basis as well as setting the
appropriate business objectives in order to enhance value for all
stakeholders;
- Implementing an
appropriate organisational structure for planning, executing,
controlling and monitoring business operations in order to achieve
Group objectives;
- Appointing and
monitoring the Chief Executive Officer whose function is to manage
the operations of the Group;
- Identifying and ensuring
that significant risks are managed satisfactorily; and
- Company policies are
being observed.
Corporate Social
Responsibility
The Board is mindful of
and seeks to adhere to sound principles of Corporate Social
Responsibility in daily management practices, which is also
extended throughout the Company’s subsidiaries. There
is continuing and consistent commitment to operate the business
ethically at all times, while contributing to economic development
and improving the quality of life of staff and their families
within the local community and society at large.
The subsidiary companies
in Estonia, Latvia, Lithuania, Malta and Romania organise an annual
‘McHappy Day’ programme of events to fundraise for
charity. In Latvia, Malta and Romania, proceeds from McHappy
Day go to the Ronald McDonald House Charities Chapters (of which
the subsidiaries are founding mission partners). In Estonia
and Lithuania, funds are donated to children’s and family
charities. Throughout the year, a nominal amount is also
donated from every ‘Happy’ meal to the same causes.
The total proceeds collected in 2022 in the five markets
during McHappy Day was Eur489,499 .
In Greece, a number of
corporate responsibility and charitable initiatives take place each
year, including donations to children’s residential homes and
support of environmental projects. A Ronald McDonald House
Charities Chapter will be established in Greece in 2023.
Funds raised by the McDonald’s operation in Greece will
go towards the charity’s first project – the
refurbishment of a property adjacent to the Aghia Sofia
Children’s Hospital in Athens which will feature 3 Family
Rooms where relatives of hospitalised children will be able to make
use of shared amenities.
The Latvia chapter of
RMHC operates a state-of-the-art Mobile Care clinic which tours the
country providing medical services to children in poorly served
areas. It provides a range of medical services including
ophthalmology, treatment for asthma and neurology in partnership
with a team of more than 30 medical professionals. Working
closely with the Children’s Clinical University Hospital of
Latvia, the Ministry of Health and the Latvian Union of
Municipalities, the mobile clinic travels the Latvian countryside
daily. In total, 5,364 medical consultations were carried out
in 2022 in 125 rural locations and since 2010, the charity has
provided free medical exams to more than 52,562 Latvian children.
The Care Mobile also facilitated more than 5,000 medical
consultations in Ukraine.
In Malta, RMHC operates a
360-square metre Learning Centre with a mission to safeguard the
well-being of children or young people in need of educational
support. The centre features training rooms, activity areas
and a learning kitchen for children and teens with learning or
social challenges, as well as their families. More than 280
children and young people benefitted from programmes while 408
sessions and activities were held at the premises in 2022, for a
total of 1,197 session hours. RMHC has made the Learning
Centre available to 26 partner charities and NGOs which do not
operate premises of their own. RMHC’s partners include
the Autism Parents Association, ADHD Malta, anti-bullying charity
bBrave, the Service Dogs Foundation, Caritas Malta, mental health
charity Richmond Foundation, Smiling with Jerome (a cancer patient
support organisation), the National Literacy Agency, the University
of Malta’s Department of Counselling, Prisms Malta, MOAS and
many others.
RMHC in Romania operates
three Ronald McDonald Houses offering free accommodation to
families of children receiving hospital treatment. The
16-room RMHC House in Bucharest accommodates the families of young
patients treated at the Grigore Alexandrescu Hospital. The
RMHC House in Timisoara has the capacity to host 26 families of
children hospitalised at the Louis Turcanu Hospital. RMHC
Romania’s third house, located on the grounds of the St
Mary’s Emergency Clinical Hospital in Iasi, was inaugurated
in 2022 and features 19 rooms, kitchen, living room and other
spaces, including a playground, where families can socialize and
receive support and counselling. It accommodates parents
living outside the city and nursing mothers. In 2022, the RMHC
Houses hosted 738 people with more than 8,123 nights of free
accommodation. RMHC also supports children’s hospitals
with the purchase of much needed equipment for paediatric
wards.
The group leveraged its
close relationship with the Ronald McDonald House Charities to
support the humanitarian effort in Ukraine and extended financial
support to RMHC Romania to deploy a truck with 10 tonnes of
sanitary products, essentials and disinfectant from Bucharest to
the border in April. The aid was distributed by other
organisations on the ground to around 10,000 people. In
Romania, the RMHC House in Timisoara hosted families whose children
are being treated at the Louis Turcanu Hospital. RMHC Latvia,
in co-ordination with other RMHC Chapters in Ukraine and Poland and
RMHC Global, deployed its Care Mobile to Przemysl in Poland, the
city receiving refugees from the Medyka-Shehyni border crossing
point.
The RMHC Chapters
supported by the subsidiaries of Premier Capital are part of the
Ronald McDonald House Charities global non-profit network.
The network delivers programmes and services in more than 60
countries and regions, benefitting the lives of millions of
children and their families. McDonald’s has been the
RMHC’s mission partner since the first RMHC House was
established in the US in 1974.
In carrying on its
business, the Group is fully aware of its obligation to preserving
the environment and has put in place a number of policies aimed at
respecting the environment and reducing waste.
Relations with the
market
The market is kept up to
date with all relevant information, and the Company regularly
publishes such information on its website to ensure consistent
relations with the market.
Non-compliance with
the Code
Principle 7:
Evaluation of the board’s performance
Under the present
circumstances, the board does not consider it necessary to appoint
a committee to carry out a performance evaluation of its role as
the board’s performance is always under scrutiny of the
shareholders of the Company.
Principle 8:
Committees
Under the present
circumstances the board does not consider it necessary to appoint a
remuneration committee and a nomination committee as decisions on
these matters are taken at shareholder level.
Principle 10:
Institutional shareholders ,
This principle is not
applicable since the Company has no institutional
shareholders.
Signed on behalf of
the Group's Board of Directors on 18 April 2023 by Carmelo (sive)
Melo Hili (Chairman) and Victor Tedesco (Director) as per the
Directors' Declaration on ESEF Annual Financial Report submitted in
conjunction with the Annual Report and Group Financial Statements
2022.
Statements
of profit or loss and other comprehensive income
|
Year ended 31 December
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
Holding
Company
|
|
Notes
|
2022
|
2021
|
|
2022
|
2021
|
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
|
Revenue
|
5
|
533,604,955
|
405,408,430
|
|
1,092,000
|
1,092,000
|
Cost of sales
|
8
|
(419,720,541)
|
(312,960,013)
|
|
-
|
-
|
Gross
profit
|
|
113,884,414
|
92,448,417
|
|
1,092,000
|
1,092,000
|
Other operating
income
|
|
1,030,901
|
858,380
|
|
-
|
9,566
|
Selling
expenses
|
8
|
(33,824,883)
|
(26,048,108)
|
|
-
|
-
|
Administrative
expenses
|
8
|
(29,709,471)
|
(22,855,941)
|
|
(7,937,631)
|
(6,555,548)
|
Operating
profit/(loss)
|
|
51,380,961
|
44,402,748
|
|
(6,845,631)
|
(5,453,982)
|
Investment
income
|
6
|
1,294,690
|
1,769,445
|
|
21,135,520
|
23,862,579
|
Finance costs
|
7
|
(8,195,509)
|
(7,662,560)
|
|
(3,077,923)
|
(3,010,772)
|
Profit before
tax
|
8
|
44,480,142
|
38,509,633
|
|
11,211,966
|
15,397,825
|
Income tax
(expense)/credit
|
11
|
(3,693,525)
|
(4,206,157)
|
|
161,167
|
84,306
|
Profit for the
year
|
|
40,786,617
|
34,303,476
|
|
11,373,133
|
15,482,131
|
|
|
|
|
|
|
|
Other comprehensive
income / (expense)
|
|
|
|
|
|
|
Items that will not
be reclassified
|
|
|
|
|
|
|
subsequently to
profit or loss:
|
|
|
|
|
|
|
Revaluation on property,
plant
|
|
|
|
|
|
|
and equipment
|
14
|
10,811,482
|
-
|
|
-
|
-
|
Decrease in fair value
of financial assets
|
|
|
|
|
|
|
at fair value through
other comprehensive
|
|
|
|
|
|
|
income
|
18
|
(322,397)
|
(10,546)
|
|
(322,397)
|
(10,546)
|
|
|
10,489,085
|
(10,546)
|
|
(322,397)
|
(10,546)
|
|
|
|
|
|
|
|
Items that may be
reclassified
|
|
|
|
|
|
|
subsequently to
profit or loss:
|
|
|
|
|
|
|
Decrease in fair value
of financial assets
|
|
|
|
|
|
|
at fair value through
other comprehensive
|
|
|
|
|
|
|
income
|
18
|
(49,156)
|
5,160
|
|
(49,156)
|
5,160
|
Exchange
differences
|
|
(163,282)
|
(741,620)
|
|
-
|
-
|
|
|
(212,438)
|
(736,460)
|
|
(49,156)
|
5,160
|
|
|
|
|
|
|
|
Total other
comprehensive income / (expense)
|
10,276,647
|
(747,006)
|
|
(371,553)
|
(5,386)
|
|
|
|
|
|
|
|
Total comprehensive
income for the year
|
|
51,063,264
|
33,556,470
|
|
11,001,580
|
15,476,745
|
|
|
|
|
|
|
|
Statements
of financial position
|
Year ended 31 December
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
Holding
Company
|
|
Notes
|
2022
|
2021
|
|
2022
|
2021
|
2020
|
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
Eur
|
|
|
|
|
|
|
(re-presented)
|
(re-presented)
|
|
|
|
|
|
|
|
|
ASSETS AND
LIABILITIES
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
|
|
Goodwill
|
3
|
24,932,867
|
24,931,687
|
|
-
|
-
|
-
|
Intangible
assets
|
13
|
5,761,138
|
6,821,515
|
|
3,049,307
|
3,659,183
|
4,269,059
|
Property, plant and
equipment
|
14
|
124,758,020
|
98,757,291
|
|
23,136
|
21,338
|
20,023
|
Right-of-use
assets
|
15
|
119,697,378
|
105,720,367
|
|
334,323
|
346,508
|
324,565
|
Other financial
assets
|
18
|
371,193
|
152,621
|
|
-
|
-
|
-
|
Financial assets at fair
value through
|
|
|
|
|
|
|
|
other comprehensive
income
|
18
|
15,672,842
|
1,049,515
|
|
15,672,842
|
1,049,515
|
1,054,901
|
Investment in
subsidiaries
|
17
|
-
|
-
|
|
78,205,712
|
78,205,712
|
78,205,712
|
Loans and
receivables
|
18
|
11,345,630
|
11,345,630
|
|
11,345,630
|
11,345,630
|
15,420,000
|
Deferred tax
assets
|
16
|
1,777,542
|
1,464,408
|
|
-
|
-
|
-
|
Prepayments
|
19
|
2,303,931
|
2,285,165
|
|
514,085
|
513,250
|
513,250
|
|
|
306,620,541
|
252,528,199
|
|
109,145,035
|
95,141,136
|
99,807,510
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
Inventories
|
20
|
9,709,395
|
7,373,846
|
|
-
|
-
|
-
|
Loans and
receivables
|
18
|
43,362
|
20,697,810
|
|
1,003,158
|
21,231,052
|
20,039,596
|
Trade and other
receivables
|
21
|
9,500,961
|
7,681,929
|
|
629,723
|
611,304
|
1,240,613
|
Current tax
asset
|
|
188,316
|
1,015,686
|
|
130,358
|
852,397
|
942,120
|
Cash and cash
equivalents
|
29
|
43,973,988
|
28,377,151
|
|
2,601,528
|
6,339,356
|
1,746,020
|
|
|
63,416,022
|
65,146,422
|
|
4,364,767
|
29,034,109
|
23,968,349
|
|
|
|
|
|
|
|
|
Total
assets
|
|
370,036,563
|
317,674,621
|
|
113,509,802
|
124,175,245
|
123,775,859
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
Trade and other
payables
|
22
|
59,259,110
|
44,557,707
|
|
2,136,758
|
1,906,947
|
1,418,210
|
Other financial
liabilities
|
23
|
1,253,998
|
64,754
|
|
8,201,353
|
10,964,985
|
8,583,394
|
Bank
borrowings
|
24
|
3,356,710
|
5,589,352
|
|
-
|
-
|
-
|
Lease
liabilities
|
25
|
9,600,747
|
8,663,431
|
|
46,966
|
38,741
|
31,315
|
Current tax
liabilities
|
|
1,516,996
|
1,242,688
|
|
-
|
-
|
-
|
|
|
74,987,561
|
60,117,932
|
|
10,385,077
|
12,910,673
|
10,032,919
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
Bank
borrowings
|
24
|
10,787,733
|
19,502,172
|
|
-
|
-
|
-
|
Debt securities in
issue
|
26
|
64,633,172
|
64,539,514
|
|
64,633,172
|
64,539,514
|
64,445,856
|
Other financial
liabilities
|
23
|
-
|
75,307
|
|
-
|
-
|
-
|
Lease
liabilities
|
25
|
117,749,589
|
103,210,244
|
|
308,980
|
325,308
|
305,350
|
Provisions
|
|
200,408
|
395,859
|
|
-
|
-
|
-
|
Deferred tax
liabilities
|
16
|
904,947
|
1,123,704
|
|
904,947
|
1,123,704
|
1,342,433
|
|
|
194,275,849
|
188,846,800
|
|
65,847,099
|
65,988,526
|
66,093,639
|
|
|
|
|
|
|
|
|
Total
liabilities
|
|
269,263,410
|
248,964,732
|
|
76,232,176
|
78,899,199
|
76,126,558
|
|
|
|
|
|
|
|
|
Net
assets
|
|
100,773,153
|
68,709,889
|
|
37,277,626
|
45,276,046
|
47,649,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
|
|
Share capital
|
27
|
33,674,700
|
33,674,700
|
|
33,674,700
|
33,674,700
|
33,674,700
|
Exchange translation
reserves
|
|
(4,332,836)
|
(4,050,287)
|
|
(12,016)
|
107,252
|
107,252
|
Fair value
reserve
|
|
(352,440)
|
(100,154)
|
|
(352,439)
|
(100,154)
|
(94,768)
|
Other
reserves
|
28
|
10,819,410
|
(97,926)
|
|
186,267
|
186,267
|
186,267
|
Retained
earnings
|
|
60,964,319
|
39,283,556
|
|
3,781,114
|
11,407,981
|
13,775,850
|
Total
equity
|
|
100,773,153
|
68,709,889
|
|
37,277,626
|
45,276,046
|
47,649,301
|
|
|
|
|
|
|
|
|
Signed on behalf of
the Group's Board of Directors on 18 April 2023 by Carmelo (sive)
Melo Hili (Chairman) and Victor Tedesco (Director) as per the
Directors' Declaration on ESEF Annual Financial Report submitted in
conjunction with the Annual Report and Group Financial Statements
2022.
Statements
of changes in equity
|
Year ended 31 December
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
Exchange translation
reserve
|
Fair value
reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
|
|
|
|
|
|
|
Balance at 1 January
2021
|
33,674,700
|
(3,308,667)
|
(94,768)
|
(174,614)
|
22,906,768
|
53,003,419
|
|
|
|
|
|
|
|
Dividends (Note
12)
|
-
|
-
|
-
|
-
|
(17,850,000)
|
(17,850,000)
|
|
|
|
|
|
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
34,303,476
|
34,303,476
|
Other comprehensive
expense for the year
|
-
|
(741,620)
|
(5,386)
|
-
|
-
|
(747,006)
|
Total comprehensive
income for the year
|
-
|
(741,620)
|
(5,386)
|
-
|
34,303,476
|
33,556,470
|
|
|
|
|
|
|
|
Movement in other equity
(Note 28)
|
-
|
-
|
-
|
76,688
|
(76,688)
|
-
|
Balance at 1 January
2022
|
33,674,700
|
(4,050,287)
|
(100,154)
|
(97,926)
|
39,283,556
|
68,709,889
|
|
|
|
|
|
|
|
Dividends (Note
12)
|
-
|
-
|
-
|
-
|
(19,000,000)
|
(19,000,000)
|
|
|
|
|
|
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
40,786,617
|
40,786,617
|
Other comprehensive
income for the year
|
-
|
(282,550)
|
(252,285)
|
10,811,482
|
-
|
10,276,647
|
Total comprehensive
income for the year
|
-
|
(282,550)
|
(252,285)
|
10,811,482
|
40,786,617
|
51,063,264
|
|
|
|
|
|
|
|
Movement in other
reserves (Note 28)
|
-
|
-
|
-
|
105,854
|
(105,854)
|
-
|
|
|
|
|
|
|
|
Balance at 31
December 2022
|
33,674,700
|
(4,332,837)
|
(352,439)
|
10,819,410
|
60,964,319
|
100,773,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Holding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share
capital
|
Exchange translation
reserve
|
Fair value
reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
|
|
|
|
|
|
|
Balance at 1 January
2020
|
33,674,700
|
-
|
(69,425)
|
212,351
|
4,562,180
|
38,379,806
|
|
|
|
|
|
|
|
Dividends
|
-
|
-
|
-
|
-
|
(9,360,000)
|
(9,360,000)
|
|
|
|
|
|
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
14,905,094
|
14,905,094
|
Other comprehensive
expense for the year
|
-
|
-
|
(25,343)
|
-
|
-
|
(25,343)
|
Total comprehensive
income for the year
|
-
|
-
|
(25,343)
|
-
|
14,905,094
|
14,879,751
|
|
|
|
|
|
|
|
Adjustment on
merger
|
-
|
107,252
|
-
|
(26,084)
|
3,668,576
|
3,749,744
|
|
|
|
|
|
|
|
Balance at 1 January
2021
|
33,674,700
|
107,252
|
(94,768)
|
186,267
|
13,775,850
|
47,649,301
|
|
|
|
|
|
|
|
Dividends (Note
12)
|
-
|
-
|
-
|
-
|
(17,850,000)
|
(17,850,000)
|
|
|
|
|
|
|
|
Profit for the
year
|
-
|
-
|
-
|
-
|
15,482,131
|
15,482,131
|
Other comprehensive
expense for the year
|
-
|
-
|
(5,386)
|
-
|
-
|
(5,386)
|
Total comprehensive
income for the year
|
-
|
-
|
(5,386)
|
-
|
15,482,131
|
15,476,745
|
|
|
|
|
|
|
|
Balance at 1 January
2022
|
33,674,700
|
107,252
|
(100,154)
|
186,267
|
11,407,981
|
45,276,046
|
|
|
|
|
|
|
|
Dividends (Note
12)
|
-
|
-
|
-
|
-
|
(19,000,000)
|
(19,000,000)
|
|
|
|
|
|
|
|
Profit for the
year
|
-
|
|
|
-
|
11,373,133
|
11,373,133
|
Other comprehensive
expense for the year
|
-
|
(119,268)
|
(252,285)
|
-
|
-
|
(371,553)
|
Total comprehensive
income for the year
|
-
|
(119,268)
|
(252,285)
|
-
|
11,373,133
|
11,001,580
|
|
|
|
|
|
|
|
Balance at 31
December 2022
|
33,674,700
|
(12,016)
|
(352,439)
|
186,267
|
3,781,114
|
37,277,626
|
|
|
|
|
|
|
|
|
Statements
of cash flows
|
Year ended 31 December
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
|
|
Holding
Company
|
|
|
2022
|
2021
|
|
2022
|
2021
|
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
|
(re-presented)
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Profit before
tax
|
|
44,480,142
|
38,509,633
|
|
11,211,966
|
15,397,825
|
Adjustments
for:
|
|
|
|
|
|
|
Depreciation and
amortisation
|
|
26,240,589
|
24,551,435
|
|
665,088
|
665,488
|
Interest
expense
|
|
8,101,851
|
7,568,902
|
|
2,984,265
|
2,917,114
|
Interest
income
|
|
(1,092,653)
|
(1,322,569)
|
|
(801,156)
|
(1,359,696)
|
Amortisation of bond
issue expenses
|
|
93,658
|
93,658
|
|
93,658
|
93,658
|
Gain on derivative
financial instrument
|
|
(184,673)
|
(430,870)
|
|
-
|
-
|
Loss on disposal of
property, plant and equipment
|
|
|
|
|
|
|
and intangible
assets
|
|
206,648
|
280,730
|
|
1,210
|
-
|
Dividend income from
financial assets at fair value
|
|
|
|
|
|
|
through other
comprehensive income
|
|
(17,364)
|
(16,006)
|
|
(17,364)
|
(16,006)
|
Dividend income from
subsidiaries
|
|
-
|
-
|
|
(20,317,000)
|
(22,486,877)
|
Revaluation loss on
property, plant
|
|
|
|
|
|
|
and equipment
|
|
364,069
|
-
|
|
-
|
-
|
Net impairment on
property, plant and
|
|
|
|
|
|
|
equipment
|
|
120,082
|
45,902
|
|
-
|
-
|
Operating profit/(loss)
before working capital
|
|
|
|
|
|
|
movement
|
|
78,312,349
|
69,280,815
|
|
(6,179,333)
|
(4,788,494)
|
Movement in
inventories
|
|
(2,335,549)
|
(1,310,326)
|
|
-
|
-
|
Movement in trade and
other receivables
|
|
(1,837,798)
|
(1,775,687)
|
|
(19,254)
|
629,309
|
Movement in trade and
other payables
|
|
14,505,952
|
10,523,215
|
|
229,811
|
488,737
|
Cash flows from
operations
|
|
88,644,954
|
76,718,017
|
|
(5,968,776)
|
(3,670,448)
|
Interest paid
|
|
(3,454,658)
|
(3,746,205)
|
|
(2,702,658)
|
(2,548,923)
|
Income tax
paid
|
|
(3,123,738)
|
(3,714,280)
|
|
664,448
|
(44,700)
|
Net cash flows from /
(used in) operating activities
|
|
82,066,558
|
69,257,532
|
|
(8,006,986)
|
(6,264,071)
|
|
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
Purchase of property,
plant and equipment
|
|
(29,985,171)
|
(19,287,013)
|
|
(14,085)
|
(13,672)
|
Proceeds from sale of
property, plant and equipment
|
|
172,818
|
70,390
|
|
1,212
|
2,830
|
Purchase of intangible
assets
|
|
(343,546)
|
(483,041)
|
|
-
|
-
|
Purchase of financial
assets at fair value through
|
|
|
|
|
|
|
other comprehensive
income
|
|
(15,365,380)
|
-
|
|
(15,365,380)
|
-
|
Proceeds from financial
assets at fair value through
|
|
|
|
|
|
|
other comprehensive
income
|
|
370,500
|
-
|
|
370,500
|
-
|
Advances to
subsidiaries
|
|
-
|
-
|
|
(2,567,595)
|
(11,264,076)
|
Settlement from
subsidiaries
|
|
-
|
-
|
|
6,107,428
|
28,772,353
|
Advances to related
parties
|
|
(1,140,888)
|
(1,476,770)
|
|
(16,729)
|
(462,559)
|
Settlement from related
parties
|
|
1,619,535
|
8,182,093
|
|
545,489
|
7,145,740
|
Advances to ultimate
parent
|
|
(637,085)
|
(21,272,788)
|
|
(603,085)
|
(17,256,288)
|
Settlement from ultimate
parent
|
|
20,812,886
|
347,031
|
|
16,762,386
|
347,031
|
Dividends received from
financial assets at fair value
|
|
|
|
|
|
|
through other
comprehensive income
|
|
17,364
|
16,006
|
|
17,364
|
16,006
|
Dividends received from
subsidiary
|
|
-
|
-
|
|
20,317,000
|
18,319,822
|
Interest
received
|
|
939,914
|
1,322,569
|
|
801,156
|
1,127,464
|
Net cash flows (used
in) / from investing activities
|
|
(23,539,053)
|
(32,581,523)
|
|
26,355,661
|
26,734,651
|
|
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
Repayment of bank
borrowings
|
|
(10,958,418)
|
(8,852,152)
|
|
-
|
-
|
Drawdowns from bank
facilities
|
|
-
|
1,500,000
|
|
-
|
-
|
Repayment from lease
liabilities
|
|
(9,468,955)
|
(8,220,164)
|
|
(41,264)
|
(40,644)
|
Interest from lease
liabilities
|
|
(4,603,627)
|
(3,822,697)
|
|
(13,829)
|
(14,007)
|
Dividends paid to
ultimate parent
|
|
(18,000,000)
|
(17,850,000)
|
|
(18,000,000)
|
(17,850,000)
|
Movement in other
financial liabilities
|
|
189,973
|
31,288
|
|
(4,031,410)
|
2,027,407
|
Net cash flows used
in financing activities
|
|
(42,841,027)
|
(37,213,725)
|
|
(22,086,503)
|
(15,877,244)
|
|
|
|
|
|
|
|
Net movement in cash
and cash equivalents
|
|
15,686,478
|
(537,716)
|
|
(3,737,828)
|
4,593,336
|
|
|
|
|
|
|
|
Cash and cash
equivalents at the
|
|
|
|
|
|
|
beginning of the
year
|
|
28,377,151
|
28,341,915
|
|
6,339,356
|
1,746,020
|
|
|
|
|
|
|
|
Exchange differences
on translation of
|
|
|
|
|
|
|
foreign
operations
|
|
(89,641)
|
572,952
|
|
-
|
-
|
|
|
|
|
|
|
|
Cash and cash
equivalents at the
|
|
|
|
|
|
|
end of the year (note
29)
|
|
43,973,988
|
28,377,151
|
|
2,601,528
|
6,339,356
|
|
|
|
|
|
|
|
Notes to the financial statements
31 December 2022
1.
Company information and basis of
preparation
Premier Capital plc
is a public limited company incorporated in Malta with registration
number C36522. The registered address of the Holding Company
is Nineteen Twenty Three, Valletta Road, Marsa, MRS 3000. As
disclosed in note 26, it has issued bonds which are listed on the
Malta Stock Exchange.
The financial statements of
the Holding Company and consolidated financial statements of the
Group have been prepared on the historical cost basis except for
certain property, plant and equipment and financial assets at fair
value through other comprehensive income which are stated at their
fair values and in accordance with International Financial
Reporting Standards (IFRS) as issued by the International
Accounting Standards Board (IASB) and as adopted by the European
Union (EU). They have been prepared under the assumption that
the Group operates on a going concern basis.
The significant accounting
policies adopted are set out below.
Fair value is the price that
would be received to sell an asset or paid to transfer a liability
in an orderly transaction between market participants at the
measurement date. For financial reporting purposes, fair
value measurements are categorised into Level 1, 2 or 3 based on
the degree to which the inputs to the fair value measurements are
observable and the significance of the inputs to the fair value
measurement in its entirety, which are described as
follows:
- Level 1 inputs are quoted
prices (unadjusted) in active markets for identical assets or
liabilities that the entity can access at the measurement
date;
- Level 2 inputs are inputs,
other than quoted prices included within Level 1, that are
observable for the asset or liability, either directly or
indirectly; and
- Level 3 inputs are
unobservable inputs for the asset or liability.
For assets and liabilities
that are recognised in the financial statements at fair value on a
recurring basis, the Holding Company determines when transfers are
deemed to have occurred between Levels in the hierarchy at the end
of each reporting period.
2.
Significant accounting
policies
Basis of
consolidation
The consolidated
financial statements incorporate the financial statements of the
Holding Company and entities controlled by the Holding Company (its
subsidiaries). A subsidiary is an entity that is controlled
by the Holding Company. The Holding Company controls an
investee when the Holding Company is exposed, or has rights, to
variable returns from its involvement with the investee and has the
ability to affect those returns through its power over the
investee.
The results of
subsidiaries acquired or disposed of during the year are included
in the consolidated statement of comprehensive income from the
effective date of acquisition or up to the effective date of
disposal, as appropriate. Where necessary, in preparing these
consolidated financial statements, appropriate adjustments are made
to the financial statements of subsidiaries to bring their
accounting policies in line with those used by the group
entities.
All intra-group
transactions, balances, income and expenses are eliminated on
consolidation.
Non-controlling
interests in the net assets or liabilities of consolidated
subsidiaries are identified separately from the Group’s
equity therein. Non-controlling interests consists of the
amount of those interests at the date of the original business
combination and the non-controlling interests share of changes in
equity since the date of the combination. Total comprehensive
income is attributable to non-controlling interests even if this
results in the non-controlling interests having a deficit
balance.
Business
combinations
Acquisitions of
businesses are accounted for using the acquisition method.
The consideration transferred in a business combination is measured
at fair value, which is calculated as the sum of the
acquisition-date fair values of the assets transferred by the
Group, liabilities incurred by the Group to the former owners of
the acquiree and the equity interests issued by the Group in
exchange for control of the acquiree. Acquisition-related
costs are generally recognised in profit or loss as
incurred.
At the acquisition date,
the identifiable assets acquired and the liabilities assumed are
recognised at their fair value, except where the exceptions to the
recognition or measurement principles apply.
Goodwill is measured as
the excess of the sum of the consideration transferred, the amount
of any non-controlling interests in the acquiree, and the fair
value of the acquirer's previously held equity interest in the
acquiree (if any) over the net of the acquisition-date amounts of
the identifiable assets acquired and the liabilities assumed.
If, after reassessment, the net of the acquisition-date amounts of
the identifiable assets acquired and liabilities assumed exceeds
the sum of the consideration transferred, the amount of any
non-controlling interests in the acquiree and the fair value of the
acquirer's previously held interest in the acquiree (if any), the
excess is recognised immediately in profit or loss as a bargain
purchase gain.
Non-controlling
interests that are present ownership interests and entitle their
holders to a proportionate share of the entity's net assets in the
event of liquidation may be initially measured either at fair value
or at the non-controlling interests' proportionate share of the
recognised amounts of the acquiree's identifiable net assets.
The choice of measurement basis is made on a
transaction-by-transaction basis. Other types of
non-controlling interests are measured at fair value or, when
applicable, on the basis specified in another IFRS.
Where a business combination
is achieved in stages, the Group’s previously held interests
in the acquired entity are remeasured to fair value at the
acquisition date and the resulting gain or loss, if any, is
recognised in profit or loss. Amounts previously recognised
in other comprehensive income in relation to the acquiree are
accounted for in the same manner as would be required if the
interest were disposed of.
Changes in the Group’s
interest in a subsidiary that do not result in a loss of control
are accounted for as equity transactions. In such
circumstances, the carrying amounts of the Group’s interests
and the non-controlling interests are adjusted to reflect the
changes in their relative interests in the subsidiary. Any
difference between the amount by which the non-controlling
interests are adjusted and the fair value of the consideration paid
or received is recognised directly in equity and attributed to the
owners of the Holding Company.
Where the Group loses
control of a subsidiary, the profit or loss on disposal is
calculated as the difference between (i) the aggregate of the fair
value of the consideration received and the fair value of any
retained interest and (ii) the previous carrying amount of the
assets (including goodwill) and liabilities of the subsidiary and
any non-controlling interests. Amounts previously recognised
in other comprehensive income in relation to the subsidiary are
accounted for in the same manner as would be required if the
relevant assets or liabilities were disposed of. The fair
value of any investment retained in the former subsidiary at the
date when control is lost is regarded as the fair value on initial
recognition for subsequent accounting under IFRS 9 Financial
Instruments or, when applicable, the cost on initial
recognition of an investment in an associate or jointly controlled
entity.
Goodwill
Goodwill arising on an
acquisition of a business is carried at cost as established at the
date of acquisition of the business less accumulated impairment
losses, if any.
For the purposes of
impairment testing, goodwill is allocated to each of the Group's
cash-generating units (or groups of cash-generating units) that is
expected to benefit from the synergies of the
combination.
A cash-generating unit
to which goodwill has been allocated is tested for impairment
annually, or more frequently when there is indication that the unit
may be impaired. If the recoverable amount of the
cash-generating unit is less than its carrying amount, the
impairment loss is allocated first to reduce the carrying amount of
any goodwill allocated to the unit and then to the other assets of
the unit pro rata based on the carrying amount of each asset in the
unit. Any impairment loss for goodwill is recognised directly
in profit or loss in the consolidated statement of comprehensive
income. An impairment loss recognised for goodwill is not
reversed in subsequent periods.
On disposal of the
relevant cash-generating unit, the attributable amount of goodwill
is included in the determination of the profit or loss on
disposal.
Investment in
subsidiaries
A subsidiary is an
entity that is controlled by the Holding Company. The Holding
Company controls an investee when the Holding Company is exposed,
or has rights, to variable returns from its involvement with the
investee and has the ability to affect those returns through its
power over the investee.
Investments in
subsidiaries, in the Holding Company’s financial statements
are stated at cost less any accumulated impairment losses.
Dividends from the investments are recognised in profit or
loss.
At each reporting date,
the Holding Company reviews the carrying amount of its investments
in subsidiaries to determine whether there is any indication of
impairment and, if any such indication exists, the recoverable
amount of the investment is estimated. An impairment loss is
the amount by which the carrying amount of an investment exceeds
its recoverable amount. The recoverable amount is the higher
of fair value less costs to sell and value in use. An
impairment loss that has been previously recognised is reversed if
the carrying amount of the investment exceeds its recoverable
amount. An impairment loss is reversed only to the extent
that the carrying amount of the investment does not exceed the
carrying amount that would have been determined if no impairment
loss had been previously recognised. Impairment losses and
reversals are recognised immediately in profit or loss.
Property, plant and
equipment
The Group’s property,
plant and equipment are classified into the following classes
– land and buildings, improvement to premises, motor
vehicles, plant and equipment and other equipment. The
Holding Company’s property, plant and equipment are
classified into furniture, fixtures and other
equipment.
Property, plant and
equipment are initially measured at acquisition cost, including any
costs directly attributable to bringing the assets to the location
and condition necessary for them to be capable of operating in the
manner intended by the Group’s management. Subsequent
costs are included in the asset’s carrying amount when it is
probable that future economic benefits associated with the item
will flow to the Group and the cost of the item can be measured
reliably. Expenditure on repairs and maintenance of property,
plant and equipment is recognised as an expense when
incurred.
Land and buildings are
held for use in the production or supply of goods or services or
for administrative purposes. Subsequent to initial
recognition, land and buildings are stated at cost less any
accumulated depreciation and any accumulated impairment losses.
Land and buildings are measured at fair value based on
periodic, but at least triennial, valuations by external
independent valuers, less subsequent depreciation for
buildings. A revaluation surplus is credited to other
reserves in shareholders equity.
Improvements to
premises incorporate all costs incurred, including acquisition
costs and other costs attributable to bring the leased premises to
the design, specifications and conditions requested by
McDonalds. Subsequent to initial recognition, improvements to
premises are stated at cost less any accumulated depreciation and
any accumulated impairment losses.
Other tangible assets are
stated at cost less any accumulated depreciation and any
accumulated impairment losses.
Property, plant
and equipment are derecognised when no future economic benefits are
expected from their use or upon disposal. Gains or losses
arising from derecognition represent the difference between the net
disposal proceeds, if any, and the carrying amount, and are
included in profit or loss within administrative expenses in the
period of derecognition.
Depreciation
Depreciation commences
when the depreciable assets are available for use and is charged to
profit or loss so as to write off the cost, less any estimated
residual value, over their estimated useful lives, using the
straight-line method, on the following bases:
Buildings
2.5% - 5% per annum
Improvements to
premises
5% - 20% per annum
in line with lease
expiry
Motor vehicles
12.5% - 33.3% per annum
Plant and
equipment
10% - 50% per annum
Furniture, fixtures and
other equipment
10% - 25% per annum
No depreciation is charged
on land.
The depreciation method
applied, the residual value and the useful life are reviewed, and
adjusted if appropriate, at the end of each reporting
period.
In the case of right-of-use
assets, expected useful lives are determined by reference to
comparable owned assets or the lease term, if shorter.
Material residual value estimates and estimates of useful life are
updated as required, but at least annually.
Intangible
assets
An intangible asset is
recognised if it is probable that the expected future economic
benefits that are attributable to the asset will flow to the Group
and the cost of the asset can be measured
reliably.
Intangible assets are
initially measured at cost, being the fair value at the acquisition
date for intangible assets acquired in a business
combination. Expenditure on an intangible asset is recognised
as an expense in the period when it is incurred unless it forms
part of the cost of the asset that meets the recognition criteria
or the item is acquired in a business combination and cannot be
recognised as an intangible asset, in which case it forms part of
goodwill at the acquisition date.
The useful life of intangible
assets is assessed to determine whether it is finite or
indefinite. Intangible assets with a finite useful life are
amortised. Amortisation is charged to profit or loss so as to
write off the cost of intangible assets less any estimated residual
value, over the estimated useful lives. The amortisation
method applied, the residual value and the useful life are
reviewed, and adjusted if appropriate, at
the end of each reporting period.
Intangibles are derecognised
when no future economic benefits are expected from their use or
upon disposal. Gains or losses arising from derecognition
represent the difference between the net disposal proceeds, if any,
and the carrying amount, and are included in profit or loss within
administrative expenses in the period of
derecognition.
(i)
Support services licence
After initial recognition,
support services licence is carried at cost less any accumulated
amortisation and any accumulated impairment losses. Support
services licence is written off to profit or loss by equal
instalments over the term of the support services agreement with
the subsidiaries, being 20 years.
(ii)
Computer software
In determining the
classification of an asset that incorporates both intangible and
tangible elements, judgement is used in assessing which element is
more significant. Computer software which is an integral part
of the related hardware is classified as property, plant and
equipment and accounted for in accordance with the Group’s
accounting policy on property, plant and equipment. Where the
software is not an integral part of the related hardware, this is
classified as an intangible asset and carried at cost less any
accumulated amortisation and any accumulated impairment
losses. Computer software classified as an intangible asset
is amortised on a straight-line basis over three to five
years.
(iii) Acquired rights
Acquired rights are
classified as intangible assets. After initial recognition,
acquired rights are carried at cost less any accumulated
amortisation and any accumulated impairment losses. Acquired
rights are amortised on a straight-line basis over thirty-five to
forty years.
(iv)
Franchise fees
After initial
recognition, franchise fees are carried at cost less any
accumulated amortisation and any accumulated impairment
losses. Franchise fees are written off to profit or loss by
equal instalments over the term of the franchise
agreement.
Financial
instruments
(i)
Recognition and derecognition
Financial assets and
financial liabilities are recognised when the Group becomes a party
to the contractual provisions of the financial
instrument.
Financial assets are
derecognised when the contractual rights to the cash flows from the
financial asset expire, or when the financial asset and
substantially all the risks and rewards are transferred. A
financial liability is derecognised when it is extinguished,
discharged, cancelled or expires.
(ii) Classification and initial measurement of financial
assets
Except for those trade
receivables that do not contain a significant financing component
and are measured at the transaction price in accordance with IFRS
15, all financial assets are initially measured at fair value
adjusted for transaction costs (where applicable).
Financial assets, other
than those designated and effective as hedging instruments, are
classified into the following categories:
- Amortised
cost;
- Fair value through
profit or loss (FVTPL); or
- Fair value through
other comprehensive income (FVOCI).
In the periods
presented the Group does not have any financial assets categorised
as FVTPL.
The classification is
determined by both:
- The entity’s
business model for managing the financial asset; and
- The contractual cash
flow characteristics of the financial asset.
All income and expenses
relating to financial assets that are recognised in profit or loss
are presented within finance costs, investment income or other
financial items, except for impairment of trade receivables which
is presented within administrative expenses.
(iii) Subsequent measurement of financial assets
Financial assets at
amortised cost
Financial assets are
measured at amortised cost if the assets meet the following
conditions (and are not designated as FVTPL):
- they are held within
a business model whose objective is to hold the financial assets
and collect its contractual cash flows; and
- the contractual terms
of the financial assets give rise to cash flows that are solely
payments of principal and interest on the principal amount
outstanding.
After initial
recognition, these are measured at amortised cost using the
effective interest method. Discounting is omitted where the
effect of discounting is immaterial. The Group’s cash
and cash equivalents, loans and receivables, trade and most other
receivables and other financial assets fall into this category of
financial instruments.
Financial assets at fair
value through other comprehensive income (FVOCI)
The Group
accounts for financial assets at FVOCI if the assets meet the
following conditions:
- they are held
under a business model whose objective is “hold to
collect” the associated cash flows and sell, and
- the
contractual terms of the financial assets give rise to cash flows
that are solely payments of principal and interest on the principal
amount outstanding.
Any gains or
losses recognised in other comprehensive income (OCI) will be
recycled upon derecognition of the asset. The Group’s
local listed debt and equity instruments fall into this category of
financial instruments.
(iv) Impairment of financial assets
IFRS 9’s
impairment requirements use forward-looking information to
recognise expected credit losses – the ‘expected credit
loss (ECL) model’. Instruments within the scope of the
requirements include loans and other debt-type financial assets
measured at amortised cost and FVOCI, trade receivables, contract
assets recognised and measured under IFRS 15 and loan commitments
and some financial guarantee contracts (for the issuer) that are
not measured at fair value through profit or loss.
The Group considers a
broader range of information when assessing credit risk and
measuring expected credit losses, including past events, current
conditions, reasonable and supportable forecasts that affect the
expected collectability of the future cash flows of the instrument.
In applying this
forward-looking approach, a distinction is made between:
- financial instruments
that have not deteriorated significantly in credit quality since
initial recognition or that have low credit risk (‘Stage
1’) and
- financial instruments
that have deteriorated significantly in credit quality since
initial recognition and whose credit risk is not low (‘Stage
2’).
‘Stage 3’
would cover financial assets that have objective evidence of
impairment at the reporting date.
‘12-month
expected credit losses’ are recognised for the first category
while ‘lifetime expected credit losses’ are recognised
for the second category.
Measurement of the
expected credit losses is determined by a probability-weighted
estimate of credit losses over the expected life of the financial
instrument.
Receivables
The Group makes use of
a simplified approach in accounting for loans and receivables and
trade and other receivables as well as contract assets and records
the loss allowance as lifetime expected credit losses. These
are the expected shortfalls in contractual cash flows, considering
the potential for default at any point during the life of the
financial instrument. In calculating, the Group uses its
historical experience, external indicators and forward-looking
information to calculate the expected credit losses using a
provision matrix.
The Group assess
impairment of loans, trade receivables and other receivables on a
collective basis as they possess shared credit risk
characteristics. As at the end of the reporting period, the
Group’s receivables have been assessed for impairment and are
not significantly impaired to disclose within these financial
statements.
(iv) Classification and measurement of financial
liabilities
The Group’s
financial liabilities include debt securities in issue, borrowings,
trade and other payables, lease liabilities, derivative financial
instruments and other financial liabilities.
Financial liabilities
are initially measured at fair value, and, where applicable,
adjusted for transaction costs unless the Group designated a
financial liability at fair value through profit or
loss.
Subsequently, financial
liabilities are measured at amortised cost using the effective
interest method except for derivatives and financial liabilities
designated at FVTPL, which are carried subsequently at fair value
with gains or losses recognised in profit or loss.
All interest-related
charges and, if applicable, changes in an instrument’s fair
value that are reported in profit or loss are included within
finance costs or finance income.
(v) Derivative financial instruments
Derivative financial
instruments are accounted for at FVTPL unless they are designated
as effective hedging instruments. During the year under
review and during the prior year, the Group did not designate any
of its derivative financial instruments in a hedging relationship
for accounting purposes. After initial recognition,
derivative financial instruments are measured at their fair
value. Gains and losses arising from a change in fair value
are recognised in profit or loss in the period in which they
arise.
Inventories
Inventories are
stated at the lower of cost and net realisable value. The
Group considers the nature and use of the inventory when
calculating the cost of inventories.
Cost is
calculated using the weighted average method and comprises
expenditure incurred in acquiring the inventories and other costs
incurred in bringing inventories to their present location and
condition. Net realisable value represents the estimated
selling price in the ordinary course of business less the costs to
be incurred in marketing, selling and
distribution.
Provisions, contingent
assets and contingent liabilities
Provisions are
recognised when the Group has a present legal or constructive
obligation as a result of a past event, it is probable that an
outflow of resources embodying economic benefits will be required
to settle the obligation and a reliable estimate can be made of the
amount of the obligation. Provisions are measured at the
directors’ best estimate of the expenditure required to
settle the present obligation at the end of the reporting
period. If the effect of the time value of money is material,
provisions are determined by discounting the expected future cash
flows at a pre-tax rate that reflects current market assessments of
the time value of money and, where appropriate, the risks specific
to the liability. Provisions are not recognised for future
operating losses.
Any reimbursement that
the Group is virtually certain to collect from a third party with
respect to the obligation is recognised as a separate asset.
However, this asset may not exceed the amount of the related
provision.
No liability is
recognised if an outflow of economic resources as a result of
present obligations is not probable. Such situations are
disclosed as contingent liabilities unless the outflow of resources
is remote.
Impairment testing of
goodwill, other intangible assets, property, plant and equipment
and long-term prepayments
For impairment
assessment purposes, assets are grouped at the lowest levels for
which there are largely independent cash inflows (cash-generating
units). As a result, some assets are tested individually for
impairment and some are tested at cash-generating unit level.
Goodwill is allocated to those cash-generating units that are
expected to benefit from synergies of a related business
combination and represent the lowest level within the Group at
which management monitors goodwill.
Cash-generating units to
which goodwill has been allocated (determined by the Group’s
management as equivalent to its operating segments) are tested for
impairment at least annually. All other individual assets or
cash-generating units are tested for impairment whenever events or
changes in circumstances indicate that the carrying amount may not
be recoverable.
An impairment loss is
recognised for the amount by which the asset’s (or
cash-generating unit’s) carrying amount exceeds its
recoverable amount, which is the higher of fair value less costs of
disposal and value-in-use. To determine the value-in-use,
management estimates expected future cash flows from each
cash-generating unit and determines a suitable discount rate in
order to calculate the present value of those cash flows. The
data used for impairment testing procedures are directly linked to
the Group’s latest approved budget, adjusted as necessary to
exclude the effects of future reorganisations and asset
enhancements. Discount factors are determined individually
for each cash-generating unit and reflect current market
assessments of the time value of money and asset-specific risk
factors.
Impairment losses for
cash-generating units reduce first the carrying amount of any
goodwill allocated to that cash-generating unit. Any
remaining impairment loss is charged pro rata to the other assets
in the cash-generating unit.
With the exception of
goodwill, all assets are subsequently reassessed for indications
that an impairment loss previously recognised may no longer
exist. An impairment loss is reversed if the asset’s or
cash-generating unit’s recoverable amount exceeds its
carrying amount.
Impairment losses are
recognised immediately in profit or loss.
In the case of other
assets tested for impairment, an impairment loss recognised in a
prior year is reversed if there has been a change in the estimates
used to determine the asset’s recoverable amount since the
last impairment loss was recognised.
Where an impairment loss
subsequently reverses, the carrying amount of the asset is
increased to the revised estimate of its recoverable amount, but so
that the increased carrying amount does not exceed the carrying
amount that would have been determined had no impairment loss been
recognised for the asset in prior years.
An impairment loss
recognised for goodwill is not reversed in a subsequent
period. Impairment reversals are recognised immediately in
profit or loss.
Revenue
recognition
To
determine whether to recognise revenue, the Group follows a 5-step
process:
1. Identifying the contract with a customer
2. Identifying the performance obligations
3. Determining the transaction price
4. Allocating the transaction price to the performance
obligations
5. Recognising revenue when/as performance obligation(s)
are satisfied.
The Holding Company
often enters into transactions involving a range of services.
In all cases, the total transaction price for a contract is
allocated amongst the various performance obligations based on
their relative stand-alone selling prices. The transaction
price for a contract excludes any amounts collected on behalf of
third parties, VAT and trade discounts.
Revenue is recognised
either at a point in time or over time, when (or as) the Group
satisfies performance obligations by transferring the promised
goods or services to its customers. The following specific
criteria must also be met:
Sale of
goods
Revenue from the sale
of goods is recognised on the transfer of the risks and rewards of
ownership, which generally coincides with the time of delivery,
when the costs incurred or to be incurred in respect of the
transaction can be measured reliably and when the Group retains
neither continuing managerial involvement to the degree usually
associated with ownership nor effective control over the goods
sold.
Provision of
services
Revenue from
the provision of services is recognised in the period in which the
services are rendered. For practical purposes, when services
are performed by an indeterminate number of acts over a specified
period of time, revenue is recognised on a straight-line basis over
the specified period unless there is evidence that some other
method better represents the stage of completion.
Interest
income
Interest income
is accrued on a timely basis, by reference to the principal
outstanding and at the effective interest rate applicable, which is
the rate that exactly discounts the estimated future cash receipts
through the expected life of the financial asset to the assets net
carrying amount.
Dividend
income
Dividend income is
recognised when the shareholder’s right to receive payment
has been established and provided that it is probable that the
economic benefits will flow to the Group and the amount of income
can be measured reliably.
Operating
expenses
Operating
expenses are recognised in profit or loss upon utilisation of the
service or as incurred.
Borrowing costs
Borrowing costs include
the costs incurred in obtaining external financing. Borrowing
costs directly attributable to the acquisition, construction or
production of qualifying assets, which are assets that necessarily
take a substantial period of time to get ready for their intended
use or sale, are capitalised from the time that expenditure for
these assets and borrowing costs are being incurred and activities
that are necessary to prepare these assets for their intended use
or sale are in progress. Borrowing costs are capitalised
until such time as the assets are substantially ready for their
intended use or sale .
Borrowing costs are suspended during extended
periods in which active development is interrupted. All other
borrowing costs are recognised as an expense in profit or loss in
the period in which they are incurred.
Leases
Leases are classified as
finance leases whenever the terms of the lease transfer
substantially all the risks and rewards incidental to ownership to
the lessee.
The Group considers
whether a contract is, or contains a lease at the inception of the
contract. A lease is defined as a contract, or part of a
contract, that coveys the right to use an asset (the underlying
asset) for a period of time in exchange for consideration. To
apply this definition the Group assesses whether the contract meets
three key evaluations which are whether:
-
the contract contains an identified asset, which
is either explicitly identified in the contract or implicitly
specified by being identified at the time the asset is made
available to the Group
-
the Group has the right to obtain substantially
all of the economic benefits from use of the identified asset
throughout the period of use, considering its rights within the
defined scope of the contract
-
the Group has the right to direct the use of the
identified asset throughout the period of use. The Group
assess whether it has the right to direct how and for what purpose
the asset is used throughout the period of use.
At lease commencement
date, the Group recognises a right-of-use asset and a lease
liability on the statement of financial position. The
right-of-use asset is measured at cost, which is made up of the
initial measurement of the lease liability, any initial direct
costs incurred by the Group, an estimate of any costs to dismantle
and remove the asset at the end of the lease, and any lease
payments made in advance of the lease commencement date (net of any
incentives received).
The Group depreciates
the right-of-use assets on a straight-line basis from the lease
commencement date to the earlier of the end of the useful life of
the right-of-use of asset or the end of the lease term. The
Group also assess the right-of-use asset for impairment when such
indicators exist.
At lease commencement
date, the Group measures the lease liability at the present value
of the lease payments unpaid at that date, discounted using the
interest rate implicit in the lease if that rate is readily
available or the Group’s incremental borrowing
rate.
Lease payments included
in the measurement of the lease liability are made up of fixed
payments (including in substance fixed), variable payments based on
an index or rate, amounts expected to be payable under a residual
value guarantee and payments arising from options reasonably
certain to be exercised.
Subsequent to initial
measurement, the liability will be reduced for payments made and
increased for interest. It is remeasured to reflect any
reassessment or modification, or if there are changes in
in-substance fixed payments.
When the lease liability
is remeasured, the corresponding adjustment is reflected in the
right-of-use asset, or profit and loss if the right-of-use asset is
already reduced to zero.
The Group has elected to
account for short-term leases and leases of low-value assets using
the practical expedients. Instead of recognising a
right-of-use asset and lease liability, the payments in relation to
these are recognised as an expense in profit or loss on a
straight-line basis over the lease term.
On the statement of
financial position, the Group has opted to disclose right-of-use
assets and lease liabilities as separate financial statement line
items.
Taxation
Current and
deferred tax is
recognised in profit or loss, except when it relates to items
recognised in other comprehensive income or directly to equity, in
which case the current or deferred tax is also dealt with in other
comprehensive income or equity.
Current tax is based on
the taxable result for the period. The taxable result for the
period differs from the result as reported in profit or loss
because it excludes items which are non-assessable or disallowed
and it further excludes items that are taxable or deductible in
other periods. It is calculated using tax rates that have
been enacted or substantively enacted by the end of the reporting
period.
Deferred tax is
accounted for using the balance sheet liability method in respect
of temporary differences arising from differences between the
carrying amount of assets and liabilities in the financial
statements and the corresponding tax bases used in the computation
of taxable profit.
Deferred tax
liabilities are generally recognised for all taxable temporary
differences and deferred tax assets, including deferred tax assets
for the carry forward of unused tax losses, are recognised to the
extent that it is probable that taxable profits will be available
against which deductible temporary differences can be
utilised.
Deferred tax
liabilities are not recognised if the temporary difference arises
from the initial recognition of goodwill. Deferred tax assets
and liabilities are not recognised if the temporary difference
arises from the initial recognition (other than in a business
combination) of other assets and liabilities in a transaction that
affects neither accounting profit nor taxable profit.
Deferred tax
liabilities are not recognised for taxable temporary differences
arising on investments in subsidiaries where the Holding Company is
able to control the timing of the reversal of the temporary
difference and it is probable that the temporary difference will
not reverse in the foreseeable future. Deferred tax assets
are recognised for deductible temporary differences arising on
investments in subsidiaries where it is probable that taxable
profit will be available against which the temporary difference can
be utilised and it is probable that the temporary difference will
reverse in the foreseeable future.
The carrying amount of
deferred tax assets is reviewed at the
end of each reporting period and reduced
to the extent that it is no longer probable that sufficient taxable
profit will be available to allow all or part of the asset to be
utilised.
Deferred tax is
calculated at the tax rates that are expected to apply to the
period when the asset is realised or the liability is settled,
based on tax rates that have been enacted or substantively enacted
by the end of the reporting period.
Current tax assets and
liabilities are offset when the Group has a legally enforceable
right to set off the recognised amounts and intends either to
settle on a net basis, or to realise the asset and settle the
liability simultaneously.
Deferred tax assets and
liabilities are offset when the Group has a legally enforceable
right to set off its current tax assets and liabilities and the
deferred tax assets and liabilities relate to income taxes levied
by the same taxation authority on either the same taxable entity or
different taxable entities which intend either to settle current
tax liabilities and assets on a net basis, or to realise the assets
and settle the liabilities simultaneously, in each future period in
which significant amounts of deferred tax liabilities or assets are
expected to be settled or recovered.
Employee
benefits
The Group contributes
towards the state pension in accordance with local
legislation. The only obligation of the Group is to make the
required contributions. Costs are expensed in the period in
which they are incurred.
Foreign currency
translation
The financial
statements of the Holding Company and the consolidated financial
statements of the Group are presented in its functional currency,
the Euro, being the currency of the primary economic environment in
which the Holding Company operates. In preparing the
financial statements of each individual group entity, transactions
in currency other than the respective entities’ functional
currency are recognised at the rate of exchange prevailing at the
date of transaction.
Transactions
denominated in currencies other than the functional currency are
translated at the exchange rates ruling on the date of
transaction. Monetary assets and liabilities denominated in
currencies other than the functional currency are re-translated to
the functional currency at the exchange rate ruling at
year-end. Exchange differences arising on the settlement and
on the re-translation of monetary items are dealt with in profit or
loss. Non-monetary assets and
liabilities denominated in currencies other than the functional
currency that are measured at fair value are re-translated using
the exchange rate ruling on the date the fair value was
measured.
Non-monetary assets and
liabilities denominated in currencies other than the functional
currency that are measured in terms of historical cost are not
re-translated. Exchange differences arising on the
translation of non-monetary items carried at fair value are
included in profit or loss for the period, except for differences
arising on the re-translation of non-monetary items in respect of
which gains and losses are recognised in other comprehensive
income. For such non-monetary items, any exchange component
of that gain or loss is also recognised in other comprehensive
income.
Foreign exchange gains
and losses are included within operating profit, except in the case
of significant exchange differences arising on investing or
financing activities, which are classified within investment
income, investment losses or finance costs as
appropriate.
For the purpose of
presenting consolidated financial statements, income and expenses
of the Group’s foreign operations are translated to Euro at
the average exchange rates. Assets and liabilities of the
Group’s foreign operations are translated to Euro at the
exchange rate ruling at the date of the statement of financial
position. Goodwill and fair value adjustments arising on the
acquisition of a foreign entity have been treated as assets and
liabilities of the foreign entity and translated into Euro at the
closing rate. Exchange differences are recognised in other
comprehensive income and accumulated in a separate component of
equity. Such differences are reclassified from equity to
profit or loss in the period in which the foreign operation is
disposed of.
Cash and cash
equivalents
Cash and cash
equivalents comprise cash on hand and demand deposits. Bank
overdrafts that are repayable on demand and form an integral part
of the Group’s cash management are included as a component of
cash and cash equivalents for the purposes of the statement of cash
flows and are presented in current liabilities in the statement of
financial position.
Prepayments
Long term prepayments
represent guarantee deposits made by the Group in order to secure
the lease on rented premises on which the McDonalds’
restaurants are situated. Once the lease on the rented
premises is terminated, the guarantee deposit is released, and it
is no longer recognised within long term prepayments in the
statement of financial position. Long term prepayment for the
Holding Company mainly represents a guarantee deposit made for the
provision of a leased aircraft (refer to note 25).
Equity, reserves and
dividend payments
Share capital represents
the nominal (par) value of shares that have been issued.
Other components of equity include the following:
(i)
Exchange translation reserves comprises foreign
currency translation differences arising from the translation of
transactions and balances of the Group’s foreign entities
into Euros;
(ii)
Fair value reserve comprises movement in fair
value of financial assets measured at fair value through other
comprehensive income; and
(iii)
Other reserves - refer to note
28.
Retained earnings
includes all current and prior period retained profits. All
transactions with owners of the parent are recorded separately
within equity.
Dividends to holders of
equity instruments are recognised as liabilities in the period in
which they are declared.
Dividends to holders of
equity instruments, or of the equity component of a financial
instrument issued by the Holding Company, are recognised directly
in equity. Dividends relating to a financial liability, or to
a component that is a financial liability, are recognised as an
expense in profit or loss and are presented in the statement of
profit or loss and other comprehensive income with finance
costs.
3.
Judgements in applying accounting policies and key
sources of estimation uncertainty
Other than as disclosed
below, in the process of applying the Group’s accounting
policies, management has made no judgements which can significantly
affect the amounts recognised in the financial statements and, at
the end of the reporting period, there were no key assumptions
concerning the future, or any other key sources of estimation
uncertainty, that have a significant risk of causing a material
adjustment to the carrying amounts of assets and liabilities within
the next financial year.
The Group reviews
property, plant and equipment, intangible assets, right-of-use
assets and loans and receivables to evaluate whether events or
changes in circumstances indicate that the carrying amounts may not
be recoverable. The Holding Company reviews intangible
assets, right-of-use assets, investments in subsidiaries and loans
and receivables to evaluate whether events or changes in
circumstances indicate that the carrying amounts may not be
recoverable. At the year-end there was no objective evidence
of impairment in this respect.
In addition, the Group
tests goodwill annually for impairment or more frequently if there
are indications that goodwill might be impaired. Determining
whether the carrying amounts of these assets can be realised
requires an estimation of the value in use of the cash-generating
units. The value in use calculation requires the directors to
estimate the future cash flows expected to arise from the
cash-generating unit and a suitable discount rate in order to
calculate present value.
Goodwill arising on a
business combination is allocated, to the cash-generating units
(“CGUs”) that are expected to benefit from that
business combination.
Reconciliation of
reported goodwill is presented below:
|
|
|
|
Group
|
|
|
|
|
Eur
|
Cost
|
|
|
|
|
At 01. 01.
2021
|
|
|
|
25,066,474
|
Difference on exchange
on foreign operations
|
|
|
(134,787)
|
At 31. 12.
2021
|
|
|
|
24,931,687
|
Difference on exchange
on foreign operations
|
|
|
1,180
|
At 31.
12. 2022
|
|
|
|
24,932,867
|
|
|
|
|
|
The carrying amount of
goodwill as at 31 December 2022 amounting to Eur24,932,867
(2021 - Eur24,931,687) is allocated Eur16,591,999
(2021 - Eur16,591,999 ) to the Malta operations and
Eur8,340,868 (2021 - Eur8,339,688 ) to the Romania
operations. Since goodwill for Romania operations is
denominated in Romanian Lei, movement in foreign exchange
differences impacted the carrying amount of the goodwill by
Eur1,180 (2021 – ( Eur134,787) )
.
The recoverable amounts
of the CGUs are determined from value in use calculations.
The key assumptions for the value in use calculations are
those regarding the discount rates, growth rates and expected
changes to selling prices and direct costs during the period.
The directors estimate discount rates using pre-tax rates that
reflect current market assessments of the time value of money and
the risks specific to the CGUs. The growth rates are based on
industry growth forecasts. Changes in selling prices and
direct costs are based on past practices and expectations of future
changes in the market.
CGUs for Malta
operations
The assessment of
recoverability of the carrying amount of goodwill
includes:
·
forecasted projected cash flows for the next 5
years and projection of terminal value using the perpetuity
method;
·
growth rate of 2.1% (2021 –
3.0% ); and
·
use of 9.2% (pre-tax) (2021 –
7.4% (pre-tax)) to discount the projected cash flows to net
present values.
Based on the above
assessment, the directors expect the carrying amount of goodwill to
be recoverable and there is no impairment in value of the
goodwill.
CGUs for Romania
operations
The assessment of
recoverability of the carrying amount of goodwill
includes:
·
forecasted projected cash flows for the next 5
years and projection of terminal value using the perpetuity
method;
·
growth rate of 2.1% (2021 –
3.0%) and
·
use of 11.4% (pre-tax) (2021 –
9.2% (pre-tax) ) to discount the projected cash flows
to net present values.
Based on the above
assessment, the directors expect the carrying amount of goodwill to
be recoverable and there is no impairment in value of the
goodwill.
Recognition of
deferred tax assets
The extent to which
deferred tax assets can be recognised is based on an assessment of
the probability that future taxable income will be available
against which the deductible temporary differences and tax loss
carry-forwards can be utilised. In addition, significant
judgement is required in assessing the impact of any legal or
economic limits or uncertainties in various tax
jurisdictions.
Determining the lease
term of contracts with renewal and termination options –
Group as lessee
The Group determines the
lease term as the non-cancellable term of the lease, together with
any periods covered by an option to extend the lease if it is
reasonably certain to be exercised, or any periods covered by an
option to terminate the lease, if it is reasonably certain not to
be exercised.
The Group has lease
contracts that include extension and termination options. The
Group applies judgement in evaluating whether it is reasonably
certain whether or not to exercise the option to renew or terminate
the lease. That is, it considers all relevant factors that
create an economic incentive for it to exercise either the renewal
or termination. After the commencement date, the Group
reassesses the lease term if there is a significant event or change
in circumstances that is within its control and affects its ability
to exercise or not to exercise the option to renew or to
terminate.
Estimation
uncertainty
Useful lives of
depreciable assets
Management reviews its
estimate of the useful lives of depreciable assets at each
reporting date, based on the expected utility of the assets.
Uncertainties in these estimates relate to technological
obsolescence that may change the utility of certain software and IT
equipment.
Inventories
Management estimates the
net realisable values of inventories, taking into account the most
reliable evidence available at each reporting
date.
Leases - Estimating
the incremental borrowing rate
The Group cannot readily
determine the interest rate implicit in the lease, therefore, it
uses its incremental borrowing rate (IBR) to measure lease
liabilities. The IBR is the rate of interest that the lessor
company would have to pay to borrow over a similar term, and with a
similar security, the funds necessary to obtain an asset of a
similar value to the right-of-use asset in a similar economic
environment. The IBR therefore reflects what the lessor
company ‘would have to pay’, which requires estimation
when no observable rates are available or when they need to be
adjusted to reflect the terms and conditions of the lease.
The Group estimates the IBR using observable inputs (such as market
interest rates) when available and is required to make certain
entity-specific estimates (such as the Group’s stand-alone
credit rating).
4.
New or revised Standards or
Interpretations
Standards,
amendments and Interpretations to existing Standards that have been
adopted by the Group
Some accounting
pronouncements which have become effective from 1 January 2022 and
have therefore been adopted do not have a significant impact on the
Group’s financial results or position. Accordingly, the
Group has made no changes to its accounting policies in
2022.
Other Standards and
amendments that are effective for the first time in 2022 and could
be applicable to the Group are:
·
Reference to the Conceptual Framework
(Amendments to IFRS 3)
·
COVID-19 – Related Rent Concessions beyond
30 June 2021 (Amendments to IFRS 16)
·
Property, Plant and Equipment: Proceeds Before
Intended Use (Amendments to IAS 16)
·
Onerous Contracts – Cost of Fulfilling a
Contract (Amendments to IAS 37)
·
Annual Improvements (2018-2020
Cycle):
-
Fees in the ‘10 per cent’ Test for
Derecognition of Liabilities (Amendments to IFRS 9)
-
Lease Incentives (Amendments to IFRS
16)
-
Taxation in Fair Value Measurements (Amendments
to IAS 41).
These amendments do
not have a significant impact on these financial statements and
therefore no additional disclosures have been
made.
Standards,
amendments and Interpretations to existing Standards that are not
yet effective and have not been adopted early by the
Group
At the date of
authorisation of these financial statements, several new, but not
yet effective Standards, amendments to existing Standards and
Interpretations have been published by the IASB. None of
these Standards, amendments or Interpretations have been adopted
early by the Group.
Management
anticipates that all relevant pronouncements will be adopted for
the first period beginning on or after the effective date of the
pronouncement. New Standards, amendments and Interpretations
neither adopted nor listed below have not been disclosed as they
are not expected to have a material impact on the Group’s
financial statements.
5.
Segment information
The Group operates one
business activity which is the operation of the McDonald’s
restaurant business which activities are licensed under the terms
of the franchise agreements awarded for each geographical
location. The main line of activities are reported according
to the geographical location. Each of these operating
segments is managed separately as each of these lines requires
local resources. All inter segment transfers for management
services are carried out on a cost basis.
The accounting policy for
identifying segments is based on internal management reporting
information that is regularly reviewed by the chief operating
decision maker.
Revenue reported below
represents revenue generated from external customers. Revenue
earned by the Holding Company amounting to
Eur1,092,000 (2021 - Eur1,092,000 ) relates to consultancy and
support fees charged to subsidiaries. There were no
inter-segment sales in both years presented. The Group's
reportable segments under IFRS 8 Operating Segments are
direct sales attributable to each country where it operates as a
McDonald’s development licensee.
The Group operates in six
principal geographical areas - Malta (country of domicile),
Estonia, Greece, Latvia, Lithuania and Romania.
Measurement of operating
segment profit or loss, assets and liabilities
Segment profit represents the
profit earned by each segment after allocation of central
administration costs. This is the measure reported to the
chief operating decision maker for the purposes of resource
allocation and assessment of segment performance.
The unallocated amounts in
the intangible assets line include the support services licence
amounting to Eur 3,049,307 (2021 –
Eur3,659,183) which
relates to the Baltic market as disclosed in note 13. It is
not possible to split this amount between the operating segments of
Latvia, Lithuania and Estonia as this was acquired originally for
the market as a whole.
The accounting policies of
the reportable segments are the same as the Group's accounting
policies described in note 2.
Reconciliations of
reportable segment revenues, profit or loss, assets and liabilities
to consolidated totals are reported below:
Profit or loss before
tax
|
|
2022
|
2021
|
|
|
Eur
|
Eur
|
|
|
|
|
Total profit for
reportable segments
|
|
53,719,914
|
45,372,766
|
Elimination of inter
segment profits
|
|
(20,317,000)
|
(23,902,003)
|
Unallocated
amounts:
|
|
|
|
Revenue
|
|
1,092,000
|
1,092,000
|
Administrative
expenses
|
|
(8,072,369)
|
(6,517,662)
|
Investment
Income
|
|
21,135,520
|
26,343,087
|
Finance
costs
|
|
(3,077,923)
|
(3,885,596)
|
Other unallocated
amounts
|
|
-
|
7,041
|
|
|
44,480,142
|
38,509,633
|
|
|
|
|
Assets
|
|
2022
|
2021
|
|
|
Eur
|
Eur
|
|
|
|
|
Total assets for
reportable segments
|
|
317,120,797
|
261,221,629
|
Elimination of inter
segment receivables
|
|
(4,597)
|
(36,865,110)
|
Unallocated
amounts:
|
|
|
|
Goodwill
|
|
24,932,867
|
24,931,687
|
Intangible
assets
|
|
3,049,307
|
3,659,183
|
Financial assets at
fair value through
|
|
|
|
other comprehensive
income
|
|
15,672,842
|
1,049,515
|
Other financial
assets
|
|
-
|
-
|
Loans and
receivables
|
|
12,348,788
|
32,576,682
|
Trade and other
receivables
|
|
629,723
|
611,304
|
Current tax
asset
|
|
130,358
|
852,397
|
Cash and cash
equivalents
|
|
2,601,528
|
6,339,356
|
Other unallocated
amounts
|
|
(6,445,050)
|
23,297,978
|
|
|
370,036,563
|
317,674,621
|
|
|
|
|
Liabilities
|
|
2022
|
2021
|
|
|
Eur
|
Eur
|
|
|
|
|
Total liabilities for
reportable segments
|
|
186,061,856
|
155,905,781
|
Elimination of inter
segment payables
|
|
-
|
(118,442)
|
Unallocated
amounts:
|
|
|
|
Trade and other
payables
|
|
2,136,758
|
1,906,947
|
Other financial
liabilities
|
|
1,253,998
|
64,025
|
Bank
borrowings
|
|
14,144,443
|
25,091,524
|
Debt securities in
issue
|
|
64,633,172
|
64,539,514
|
Deferred tax
liabilities
|
|
904,947
|
1,123,704
|
Other unallocated
amounts
|
|
128,236
|
451,679
|
|
|
269,263,410
|
248,964,732
|
|
|
|
|
The Group's revenue and
results from continuing operations from external customers and
information about its assets and liabilities by reportable segment
are detailed below.
|
|
|
|
|
|
|
|
|
|
Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
and
|
|
|
|
Estonia
|
Greece
|
Latvia
|
Lithuania
|
Malta
|
Romania
|
Total
|
Unallocated
|
adjustments
|
Consolidated
|
|
|
2022
|
2022
|
2022
|
2022
|
2022
|
2022
|
2022
|
2022
|
2022
|
2022
|
|
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Continuing
operations
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
31,869,809
|
81,497,822
|
37,440,652
|
51,502,157
|
34,464,507
|
296,830,008
|
533,604,955
|
-
|
-
|
533,604,955
|
Profit before
tax
|
|
2,602,183
|
3,614,452
|
3,529,581
|
6,409,782
|
2,360,361
|
35,203,555
|
53,719,914
|
11,077,228
|
(20,317,000)
|
44,480,142
|
Depreciation
and
|
|
|
|
|
|
|
|
|
|
|
|
amortisation
|
|
997,536
|
5,647,803
|
2,091,280
|
2,409,209
|
2,454,792
|
11,966,406
|
25,567,026
|
665,088
|
8,475
|
26,240,589
|
Segment
assets
|
|
12,567,250
|
66,689,486
|
27,738,000
|
29,925,903
|
18,665,816
|
161,534,342
|
317,120,797
|
52,920,363
|
(4,597)
|
370,036,563
|
Right-of-use
assets
|
|
3,718,590
|
36,864,515
|
11,681,768
|
15,359,310
|
9,653,711
|
42,085,161
|
119,363,055
|
334,323
|
-
|
119,697,378
|
Property, plant
and
|
|
|
|
|
|
|
|
|
|
|
|
equipment
|
|
4,720,259
|
19,762,857
|
5,837,591
|
8,851,180
|
4,206,360
|
81,636,996
|
125,015,243
|
23,136
|
(280,359)
|
124,758,020
|
Intangible
assets
|
|
49,367
|
449,881
|
305,650
|
437,538
|
267,127
|
1,159,868
|
2,669,431
|
3,049,307
|
42,400
|
5,761,138
|
Capital
expenditure
|
|
2,176,527
|
6,925,335
|
1,405,680
|
1,549,406
|
2,257,099
|
16,000,585
|
30,314,632
|
14,085
|
-
|
30,328,717
|
Segment
liabilities
|
|
7,352,916
|
52,960,714
|
20,252,670
|
20,017,386
|
15,443,498
|
70,034,672
|
186,061,856
|
83,201,554
|
-
|
269,263,410
|
Lease
liabilities
|
|
3,874,954
|
38,703,833
|
12,592,963
|
16,335,705
|
10,313,254
|
45,173,680
|
126,994,389
|
355,947
|
-
|
127,350,336
|
Income tax
expense
|
|
466,723
|
754,272
|
281,541
|
961,413
|
872,212
|
787,763
|
4,123,924
|
(161,168)
|
(269,231)
|
3,693,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eliminations
|
|
|
|
|
|
|
|
|
|
|
|
and
|
|
|
|
Estonia
|
Greece
|
Latvia
|
Lithuania
|
Malta
|
Romania
|
Total
|
Unallocated
|
adjustments
|
Consolidated
|
|
|
2021
|
2021
|
2021
|
2021
|
2021
|
2021
|
2021
|
2021
|
2021
|
2021
|
|
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Continuing
operations
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
26,475,712
|
51,882,716
|
28,669,249
|
40,482,398
|
26,417,496
|
231,480,859
|
405,408,430
|
-
|
-
|
405,408,430
|
Profit before
tax
|
|
3,155,904
|
3,123,746
|
2,668,831
|
4,691,129
|
2,032,027
|
29,701,129
|
45,372,766
|
17,038,870
|
(23,902,003)
|
38,509,633
|
Depreciation
and
|
|
|
|
|
|
|
|
|
|
|
|
amortisation
|
|
1,021,093
|
4,885,679
|
2,246,803
|
2,554,665
|
2,394,268
|
10,774,964
|
23,877,472
|
665,488
|
8,475
|
24,551,435
|
Segment
assets
|
|
10,901,627
|
49,739,323
|
30,098,226
|
28,155,618
|
20,716,978
|
121,609,857
|
261,221,629
|
93,318,102
|
(36,865,110)
|
317,674,621
|
Right-of-use
assets
|
|
2,380,434
|
27,795,676
|
12,287,029
|
15,139,276
|
10,192,658
|
37,578,786
|
105,373,859
|
346,508
|
-
|
105,720,367
|
Property, plant
and
|
|
|
|
|
|
|
|
|
|
|
|
equipment
|
|
3,208,319
|
15,840,434
|
5,401,124
|
8,788,819
|
3,077,587
|
62,594,670
|
98,910,953
|
21,338
|
(175,000)
|
98,757,291
|
Intangible
assets
|
|
55,649
|
466,036
|
368,621
|
422,442
|
309,623
|
1,489,086
|
3,111,457
|
3,659,183
|
50,875
|
6,821,515
|
Capital
expenditure
|
|
552,939
|
4,775,020
|
615,435
|
790,270
|
1,020,340
|
12,002,378
|
19,756,382
|
13,672
|
-
|
19,770,054
|
Segment
liabilities
|
|
5,009,084
|
37,904,074
|
18,131,680
|
19,631,626
|
14,870,110
|
60,359,207
|
155,905,781
|
93,177,393
|
(118,442)
|
248,964,732
|
Lease
liabilities
|
|
2,514,607
|
29,001,082
|
13,040,648
|
15,957,209
|
10,718,395
|
40,277,685
|
111,509,626
|
364,049
|
-
|
111,873,675
|
Income tax
expense
|
|
342,235
|
659,972
|
1,044,021
|
627,285
|
740,737
|
876,214
|
4,290,464
|
(84,307)
|
-
|
4,206,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.
Investment income
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Interest income on bank
deposits
|
317,738
|
141,092
|
|
219
|
209
|
Interest income from
subsidiaries
|
-
|
-
|
|
60,022
|
194,510
|
Interest income from
ultimate parent
|
676,718
|
704,169
|
|
642,718
|
687,669
|
Interest income from
other related parties
|
6,500
|
447,113
|
|
6,500
|
447,113
|
Gain on derivative
financial instrument
|
184,673
|
430,870
|
|
-
|
-
|
Other interest
income
|
91,697
|
30,195
|
|
91,697
|
30,195
|
Dividends from financial
assets at fair value through
|
|
|
|
|
|
other comprehensive
income
|
17,364
|
16,006
|
|
17,364
|
16,006
|
Dividends from
investments in subsidiaries
|
-
|
-
|
|
20,317,000
|
22,486,877
|
|
1,294,690
|
1,769,445
|
|
21,135,520
|
23,862,579
|
|
|
|
|
|
|
7.
Finance costs
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Interest on bank
borrowings
|
816,537
|
957,287
|
|
-
|
-
|
Interest on
bonds
|
2,437,500
|
2,437,500
|
|
2,437,500
|
2,437,500
|
Amortisation of bond
issue expenses
|
93,658
|
93,658
|
|
93,658
|
93,658
|
Interest on amounts
payable to subsidiaries
|
-
|
-
|
|
418,446
|
361,239
|
Interest on amounts
payable to ultimate parent
|
-
|
9,792
|
|
-
|
9,792
|
Interest expense for
leasing arrangements
|
4,603,627
|
3,822,697
|
|
13,829
|
14,007
|
Bank
commissions
|
-
|
12,687
|
|
-
|
-
|
Other finance
costs
|
244,187
|
328,939
|
|
114,490
|
94,576
|
|
8,195,509
|
7,662,560
|
|
3,077,923
|
3,010,772
|
|
|
|
|
|
|
8.
Profit before tax
A list of expenses
by nature making up the cost of sales, selling expenses and
administrative expenses of the Group and the Holding Company is set
out below.
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Raw materials and
consumables used
|
183,084,236
|
128,159,338
|
|
-
|
-
|
Changes in inventories
of raw materials
|
|
|
|
|
|
and consumables
used
|
(2,335,549)
|
(1,310,326)
|
|
-
|
-
|
Advertising, promotion
and other
|
|
|
|
|
|
distribution
costs
|
48,500,211
|
39,883,785
|
|
-
|
-
|
Amortisation of
intangible
|
|
|
|
|
|
assets (note
13)
|
1,402,444
|
1,385,079
|
|
609,876
|
609,876
|
Depreciation of
property, plant and
|
|
|
|
|
|
equipment (note
14)
|
13,881,407
|
13,056,904
|
|
9,866
|
9,527
|
Depreciation of
right-of-use assets (note 15)
|
10,956,738
|
10,109,452
|
|
45,346
|
46,085
|
Legal and professional
fees
|
887,238
|
1,046,615
|
|
195,745
|
251,169
|
Management fees payable
to
|
|
|
|
|
|
ultimate
parent
|
1,000,000
|
1,000,000
|
|
1,000,000
|
1,000,000
|
Operating lease rentals
(note 32)
|
698,160
|
698,160
|
|
698,160
|
698,160
|
Variable rental lease
payments
|
8,148,745
|
3,622,397
|
|
6,261
|
-
|
Operating
supplies
|
14,296,957
|
11,706,444
|
|
-
|
-
|
Royalties
|
37,765,297
|
27,069,615
|
|
-
|
-
|
Maintenance and
repairs
|
7,187,063
|
5,572,324
|
|
-
|
-
|
Travelling
expenses
|
4,876,638
|
2,281,364
|
|
2,927,068
|
1,326,466
|
Utilities and telephone
expenses
|
16,995,708
|
11,035,798
|
|
20,561
|
(4,986)
|
Directors
emoluments
|
953,122
|
581,523
|
|
953,122
|
581,523
|
Wages and salaries (note
10)
|
126,506,399
|
100,495,868
|
|
1,416,957
|
1,655,722
|
Staff
training
|
233,943
|
84,238
|
|
3,107
|
1,448
|
Office and general
expenses
|
2,685,809
|
422,723
|
|
28,013
|
89,316
|
Other
expenses
|
5,530,329
|
4,962,761
|
|
23,549
|
291,242
|
Total
|
483,254,895
|
361,864,062
|
|
7,937,631
|
6,555,548
|
|
|
|
|
|
|
Operating
profit/(loss) is stated after charging/(crediting) the
following:
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Net exchange
differences
|
(270,698)
|
624,331
|
|
(82,025)
|
184,111
|
Loss on disposal of
property, plant
|
|
|
|
|
|
and equipment
|
206,648
|
280,730
|
|
1,210
|
-
|
Revaluation loss on
property, plant
|
|
|
|
|
|
and equipment
|
364,069
|
-
|
|
-
|
-
|
Impairment loss on
property, plant
|
|
|
|
|
|
and equipment
|
187,618
|
196,757
|
|
-
|
-
|
Reversal of impairment
loss
|
|
|
|
|
|
on property, plant and
equipment
|
(67,536)
|
(150,855)
|
|
-
|
-
|
|
|
|
|
|
|
The analysis of the amounts
that are payable to the auditors and that are required to be
disclosed are as follows:
Group
Total remuneration
payable to the parent company’s auditors in respect of the
audit of the financial statements and the undertakings included in
the consolidated financial statements amounted to Eur
50,290 (2021
– Eur49,272 ) and the remuneration payable to the
other auditors in respect of the audits of the undertakings
included in the consolidated financial statements amounted t o
Eur 159,709 (2021 – Eur162,259 ). Other fees payable to
the parent company’s auditors for tax services amounted to
Eur2,275 (2021 – Eur3,628).
Holding
Company
Total remuneration
payable to the parent company’s auditors for the audit of the
Holding Company and the Group’s financial statements amounted
to Eur 28,150
( 2021 –
Eur27,300 ). Other fees payable to the parent
company’s auditors for tax services amounted to
Eur 775
( 2021 –
Eur798).
9.
Key management personnel compensation
|
|
Group and Holding
Company
|
|
|
|
2022
|
2021
|
|
|
|
Eur
|
Eur
|
Directors' compensation:
|
|
|
|
|
Short term
benefits:
|
|
|
|
|
Directors'
remuneration
|
|
|
953,122
|
581,523
|
|
|
|
|
|
Other
key management personnel compensation:
|
|
|
|
|
Short term
benefits:
|
|
|
|
|
Salaries and social
security contribution
|
|
|
834,673
|
694,673
|
|
|
|
1,787,795
|
1,276,196
|
|
|
|
|
|
10.
Staff costs and employee information
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
Staff
costs:
|
|
|
|
|
|
Wages and
salaries
|
116,020,561
|
91,878,102
|
|
1,378,196
|
1,627,703
|
Social security
costs
|
10,485,838
|
8,617,766
|
|
26,707
|
28,019
|
|
126,506,399
|
100,495,868
|
|
1,404,903
|
1,655,722
|
Recharged from
subsidiaries
|
-
|
-
|
|
12,054
|
-
|
|
126,506,399
|
100,495,868
|
|
1,416,957
|
1,655,722
|
|
|
|
|
|
|
The above staff costs are
exclusive of the directors’ emoluments.
Included within wages and
salaries are the COVID-19 relief on wages received by the Group
amounting to Eur56,306 (2021 - Eur1,424,916 ).
An amount of Eur51,368 (2021 - Eur923,171) is
deducted in cost of sales and Eur4,938 (2021 -
Eur501,745) is deducted in administrative
expenses.
The average number of
persons employed during the year by the Group and the Holding
Company excluding executive directors, was made up as
follows:
|
Group
|
|
Holding
Company
|
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Number
|
Number
|
|
Number
|
Number
|
|
|
|
|
|
|
Operations
|
9,854
|
9,032
|
|
-
|
-
|
Administration
|
189
|
179
|
|
15
|
15
|
|
10,043
|
9,211
|
|
15
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.
Income tax expense/(credit)
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Current tax
expense
|
4,225,416
|
4,603,080
|
|
57,590
|
134,423
|
Deferred tax
credit
|
(531,891)
|
(396,923)
|
|
(218,757)
|
(218,729)
|
|
3,693,525
|
4,206,157
|
|
(161,167)
|
(84,306)
|
|
|
|
|
|
|
Tax applying the
statutory domestic income tax rate and the income tax expense for
the year are reconciled as follows:
|
Group
|
|
Holding
Company
|
|
2022
|
2021
|
|
2022
|
2021
|
|
Eur
|
Eur
|
|
Eur
|
Eur
|
|
|
|
|
|
(re-presented)
|
|
|
|
|
|
|
Profit before
tax
|
44,480,142
|
38,509,633
|
|
11,211,966
|
15,397,825
|
|
|
|
|
|
|
Tax at the applicable
rate of 35%
|
15,568,050
|
13,478,372
|
|
3,924,188
|
5,389,239
|
|
|
|
|
|
|
Tax effect
of:
|
|
|
|
|
|
Non-deductibility of
depreciation and amortisation
|
94,294
|
44,195
|
|
-
|
-
|
Effect of write off
foreign tax
|
(12,807)
|
9,623
|
|
(12,807)
|
9,623
|
Disallowable
expenses
|
2,853,716
|
2,210,604
|
|
2,776,536
|
2,255,310
|
Effect of different tax
rates of subsidiaries
|
(7,788,507)
|
(5,017,915)
|
|
-
|
-
|
Effect of flat rate
foreign tax credit
|
(7,365)
|
(132,800)
|
|
(7,365)
|
(132,800)
|
Untaxed
dividends
|
(6,841,719)
|
(8,407,228)
|
|
(6,841,719)
|
(7,605,678)
|
Effect of reduction in
foreign tax rates
|
-
|
91,359
|
|
-
|
-
|
Profits not chargeable
to tax and tax exemptions
|
(454,021)
|
1,662,456
|
|
-
|
-
|
Prior year under
provided tax
|
(78,038)
|
(149,576)
|
|
-
|
-
|
Other permanent
differences
|
359,922
|
417,067
|
|
-
|
-
|
Income tax
expense/(credit) for the year
|
3,693,525
|
4,206,157
|
|
(161,167)
|
(84,306)
|
|
|
|
|
|
|
The tax rate used for
the 2022 and 2021 reconciliations is the corporate tax rate of
35% payable by corporate entities in Malta on taxable
profits under tax law in Malta.
12.
Dividends
Group and Holding Company
In respect of the
current year, a net interim dividend of Eur
19,000,000
( Eur56.42c per ordinary share) (2021
– Eur17,850,000 ( Eur53.01c per ordinary share
) ) was declared to the ordinary shareholders of the Holding
Company. Dividends of Eur18,000,000 (2021 –
Eur17,850,000 ) were settled during the year, whilst
Eur1,000,000 (2021 – Nil ) remained unpaid up
to year end. This was subsequently paid in January
2023.
Furthermore,
dividends amounting to Eur 20,317,000 ( Eur60.33c
per ordinary share) (2021 – Eur24,020,651 (Eur71.33c per
ordinary share) ) were paid by the direct subsidiaries, none of
which were attributable to non-controlling
interests.
13.
Intangible assets
Group
|
|
Support
|
|
Acquired
|
|
|
|
|
services
|
Computer
|
rights
and
|
Other
|
|
|
|
licence
|
software
|
franchise
fee
|
intangibles
|
Total
|
|
|
Eur
|
Eur
|
Eur
|
Eur
|
Eur
|
Cost
|
|
|
|
|
|
|
At 01.01.2021
|
|
12,366,964
|
2,807,482
|
4,324,800
|
26,721
|
19,525,967
|
Additions
|
|
-
|
404,907
|
78,134
|
-
|
483,041
|
Disposals
|
|
-
|
(16,885)
|
-
|
-
|
(16,885)
|
Transfers
|
|
-
|
23,316
|
-
|
(19,500)
|
3,816
|
Exchange
differences
|
|
-
|
(25,713)
|
(38,856)
|
(195)
|
(64,764)
|
At 01.01.2022
|
|
12,366,964
|
3,193,107
|
4,364,078
|
7,026
|
19,931,175
|
Additions
|
|
-
|
237,045
|
106,501
|
-
|
343,546
|
Disposals
|
|
-
|
(268,653)
|
(22,657)
|
-
|
(291,310)
|
Transfers
|
|
-
|
(7,960)
|
-
|
-
|
(7,960)
|
Exchange
differences
|
|
-
|
540
|
340
|
2
|
882
|
At
31.12.2022
|
|
12,366,964
|
3,154,079
|
4,448,262
|
7,028
|
19,976,333
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 01.01.2021
|
|
8,038,554
|
1,689,969
|
2,048,257
|
770
|
11,777,550
|
Amortisation for the
year
|
|
618,351
|
464,762
|
301,714
|
252
|
1,385,079
|
Released on
disposal
|
|
-
|
(16,885)
|
-
|
-
|
(16,885)
|
Transfers
|
|
-
|
904
|
-
|
-
|
904
|
Exchange
differences
|
|
-
|
(16,787)
|
(20,108)
|
(93)
|
(36,988)
|
At 01.01.2022
|
|
8,656,905
|
2,121,963
|
2,329,863
|
929
|
13,109,660
|
Amortisation for the
year
|
|
618,351
|
475,629
|
308,213
|
251
|
1,402,444
|
Released on
disposal
|
|
-
|
(266,979)
|
(22,657)
|
-
|
(289,636)
|
Transfers
|
|
-
|
(6,861)
|
-
|
-
|
(6,861)
|
Exchange
differences
|
|
-
|
100
|
(512)
|
-
|
(412)
|
At
31.12.2022
|
|
9,275,256
|
2,323,852
|
2,614,907
|
1,180
|
14,215,195
|
|
|
|
|
|
|
|
Carrying
amount
|
|
|
|
|
|
|
At 31.12.2021
|
|
3,710,059
|
1,071,144
|
2,034,215
|
6,097
|
6,821,515
|
|
|
|
|
|
|
|
At
31.12.2022
|
|
3,091,708
|
830,227
|
1,833,355
|
5,848
|
5,761,138
|
|
|
|
|
|
|
|
Holding
Company
|
|
Support
|
|
|
|
|
services
|
Computer
|
|
|
|
licence
|
Software
|
Total
|
|
|
Eur
|
Eur
|
Eur
|
Cost
|
|
|
|
|
At 01.01.2021 /
31.12.2022
|
|
12,197,438
|
190,939
|
12,388,377
|
|
|
|
|
|
Amortisation
|
|
|
|
|
At 01.01.2021
|
|
7,928,379
|
190,939
|
8,119,318
|
Amortisation for the
year
|
|
609,876
|
-
|
609,876
|
At 01.01.2022
|
|
8,538,255
|
190,939
|
8,729,194
|
Amortisation for the
year
|
|
609,876
|
-
|
609,876
|
At
31.12.2022
|
|
9,148,131
|
190,939
|
9,339,070
|
|
|
|
|
|
Carrying
amount
|
|
|
|
|
At 31.12.2021
|
|
3,659,183
|
-
|
3,659,183
|
|
|
|
|
|
At
31.12.2022
|
|
3,049,307
|
-
|
3,049,307
|
|
|
|
|
|
The amortisation expense on
intangible assets has been included in the line item
‘Administrative expenses’ in the statement of profit or
loss and other comprehensive income.
The acquired rights and
franchise fees in relation to the Group with a carrying amount of
Eur 1,833,355
(2021 – Eur2,034,215
) are amortised over the term of the franchise agreements
in place with Mc Donalds’s Corporation to operate the Mc
Donald’s brand in all markets. Generally, amortisation
period is twenty years.
Computer software for the
Group with a carrying amount of Eur 830,227 (2021
– Eur1,071,144 ) mainly relates to a new ERP system
invested into by the Romania segment during 2019 to improve the
business operations and obtain efficiencies in reporting. The
amortisation period is over five years.
The support services
licence owned by the Group and the Holding Company with a carrying
amount of Eur 3,049,307 (2021
– Eur3,659,183 ) will be fully amortised
within eight years, and relates to the licence paid to Mc
Donald’s Corporation to operate the Mc Donald’s brand
in the Baltic countries.
|