Annual and transition report of foreign private issuers pursuant to Section 13 or 15(d)

Financial liabilities (Tables)

v3.22.1
Financial liabilities (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Financial Liabilities [Abstract]  
Summary of Balances in Financial Debt

Total financial liabilities are EUR 248,491 thousand and EUR 375,358 thousand as of December 31, 2021 and as of December 31, 2020 respectively; the balances in financial debt are as follows:

 

 

 

At December 31,

 

 

At December 31,

 

(EUR thousand)

 

2021

 

 

2020

 

Lease liabilities - Right of Use

 

 

5,553

 

 

 

5,435

 

Bank overdrafts

 

 

37

 

 

 

582

 

Bank loans

 

 

36,195

 

 

 

61,905

 

Financial liabilities due to related parties

 

 

940

 

 

 

968

 

Fair value of derivatives

 

 

1,681

 

 

 

4,417

 

Financial payables for shares acquisition

 

 

 

 

 

7,927

 

Financial liabilities due to other lenders

 

 

1,789

 

 

 

 

Total current financial liabilities

 

 

46,195

 

 

 

81,234

 

 

 

 

 

 

 

 

Lease liabilities - Right of Use

 

 

17,574

 

 

 

20,186

 

Bank loans

 

 

134,367

 

 

 

224,365

 

Notes

 

 

49,620

 

 

 

49,573

 

Financial liabilities due to other lenders

 

 

735

 

 

 

 

Total non-current financial liabilities

 

 

202,296

 

 

 

294,124

 

 

 

 

 

 

 

 

Financial Liabilities

 

 

248,491

 

 

 

375,358

 

Summary of Maturities and Average Interest Rates for Liabilities to Banks and Other Lenders

The following table shows maturities and average interest rates for liabilities to banks and other lenders:

As at December 31, 2021

 

 

 

Currency

 

Amount

 

 

Maturity

 

Average
Interest Rate

 

Amount in EUR

 

Bank Loans

 

EUR

 

 

36,357

 

 

2022

 

1.20%

 

 

36,357

 

 

 

EUR

 

 

50,461

 

 

2023

 

1.24%

 

 

50,461

 

 

 

EUR

 

 

51,664

 

 

2024

 

1.28%

 

 

51,664

 

 

 

EUR

 

 

24,393

 

 

2025

 

1.33%

 

 

24,393

 

 

 

EUR

 

 

7,488

 

 

2026

 

1.39%

 

 

7,488

 

 

 

EUR

 

 

592

 

 

2027

 

1.40%

 

 

592

 

Amortized Cost

 

EUR

 

 

(393

)

 

2022-2027

 

 

 

 

(393

)

Total Bank Loans

 

 

 

 

 

 

 

 

 

 

 

170,562

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

EUR

 

 

25,000

 

 

2027

 

1.40%

 

 

25,000

 

 

 

EUR

 

 

25,000

 

 

2028

 

1.40%

 

 

25,000

 

Amortized Cost

 

 

 

 

(380

)

 

2022-2028

 

 

 

 

(380

)

Total Notes

 

 

 

 

 

 

 

 

 

 

 

49,620

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overdrafts

 

DKK

 

 

275

 

 

2022

 

1.25%

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Bank Loans and Overdrafts

 

 

 

 

 

 

 

 

 

 

 

220,219

 

 

As at December 31, 2020

 

 

 

Currency

 

Amount

 

 

Maturity

 

Average
Interest Rate

 

Amount in EUR

 

Bank Loans

 

EUR

 

 

62,169

 

 

2021

 

0.86%

 

 

62,169

 

 

 

EUR

 

 

66,251

 

 

2022

 

0.91%

 

 

66,251

 

 

 

EUR

 

 

65,467

 

 

2023

 

0.97%

 

 

65,467

 

 

 

EUR

 

 

56,156

 

 

2024

 

1.08%

 

 

56,156

 

 

 

EUR

 

 

28,843

 

 

2025

 

1.29%

 

 

28,843

 

 

 

EUR

 

 

7,488

 

 

2026

 

1.36%

 

 

7,488

 

 

 

EUR

 

 

591

 

 

2027

 

0.94%

 

 

591

 

Amortized Cost

 

EUR

 

 

(695

)

 

2021-2027

 

 

 

 

(695

)

Total Bank Loans

 

 

 

 

 

 

 

 

 

 

 

286,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

EUR

 

 

25,000

 

 

2027

 

1.40%

 

 

25,000

 

 

 

EUR

 

 

25,000

 

 

2028

 

1.40%

 

 

25,000

 

Amortized Cost

 

EUR

 

 

(427

)

 

2021-2028

 

 

 

 

(427

)

Total Notes

 

 

 

 

 

 

 

 

 

 

 

49,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overdrafts

 

DKK

 

 

4,321

 

 

2021

 

1.25%

 

 

582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Bank Loans and Overdrafts

 

 

 

 

 

 

 

 

 

 

 

336,425

 

Summary of Analysis of Derivative Assets and Liabilities The following table sets further the analysis of derivative assets and liabilities at December 31, 2021 and December 31, 2020.

 

 

 

At December 31,

 

 

At December 31,

 

 

 

2021

 

 

2020

 

(EUR thousand)

 

Carrying
amount

 

 

Fair
value

 

 

Carrying
amount

 

 

Fair
value

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange forward contracts

 

49

 

 

 

49

 

 

 

19

 

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange forward contracts

 

 

 

 

 

 

 

 

16

 

 

 

16

 

Interest Rate Swap in cash flow hedges

 

 

1,681

 

 

 

1,681

 

 

 

4,386

 

 

 

4,386