Priebežné výsledky za šesť mesiacov končiacich 30. septembra 2024
CIEĽ: AXS
Euronext Amsterdam: AXS
TOTO OZNAMOVANIE OBSAHUJE VNÚTORNÉ INFORMÁCIE
Accsys Technologies PLC
("Accsys", "Skupina" alebo "Spoločnosť")
Priebežné výsledky za šesť mesiacov končiacich 30. septembra 2024
Clear strategic progress, significant increase in Adjusted EBITDA and 10% increase in total sales volumes
Accsys, the world's leading supplier of premium, high performance and sustainable wood building materials, today announces its unaudited interim results for the six months to 30 September 2024 (H1 FY25).
|
| H1 FY25 |
H1 FY24
|
Zmena
|
Výnosy | ||||
skupina |
| € 72.2 | € 71.2 | + 1% |
Aggregated (Group plus JV) 1 | € 74.1 | € 71.2 | + 4% | |
Hrubý zisk |
| € 22.2 | € 20.3 | + 9% |
Hrubá marža |
| 30.7% | 28.6% | +210 bp |
upravená EBITDA2 |
| € 4.0 | € 1.6 | +2.4 milióna eur |
Čistý dlh na konci obdobia3 |
| (40.2 miliónov EUR) | (48.2 miliónov EUR) | +8.0 milióna eur |
Sales Volumes m³ | ||||
Arnhem |
| 30,3723 | 28,8073 | + 5% |
Total Arnhem and JV |
| 31,5533 | 28,8073 | + 10% |
Poznámky
1 Accsys has a 60% shareholding in Accoya USA, a joint venture (JV) with Eastman Chemical Company which commenced operations during H1 FY25. Whilst the JV is equity accounted for financial reporting purposes, the aggregated revenue figure includes 60% of the JV revenue
2 Adjusted EBITDA is defined as operating profit/(loss) before exceptional items and other adjustments, depreciation and amortisation, and includes the Group's 60% share of the JV's EBITDA. (See note 2 to the financial statements).
3 Net debt at 31 March 2024 was €37.1m.
Dr Jelena Arsic van OS, CEO Accsys Technologies PLC said:
"Our results show strong progress. The transformation programme and the actions we have put in place are working. Accsys is continuing its growth momentum, delivering double digit growth in a relatively soft building materials market. At the same time the Group is materially improving profitability, and cash conversion. The Group is now better positioned to fulfil its attractive market potential.
Accsys has moved beyond its peak investment period. In H1, we have simplified and derisked the Group through the successful start-up of the Kingsport plant and the decision to discontinue the project in Hull. We are accelerating sales and marketing activities, and an operational turnaround is in progress.
As we look ahead, we are excited and pleased to upgrade guidance for the year. With our US facility fully operational, we have greater capacity to serve our customers in one of the world's most attractive markets with our industry leading wood building products. Our increased capacity and product availability mean we are in a strong position to capitalise on the anticipated improvement in market conditions as it occurs and deliver on our medium-term ambition of 100,000m³ sales volume."
Finančný prehľad
· 10% increase in total Accoya sales volumes at 31,553m3 (H1 FY24: 28,807m³) reflecting robust customer demand for our materials despite continued challenging market conditions in the global construction and building materials sectors
o North America sales volumes showed impressive growth of 18% year on year at 4,983m³, highlighting growth potential for the newly operational Kingsport site
o Volumes in regions outside of the US are up +8%, driven by robust performances in the UK, France, Benelux, and ROW
o Accoya for Tricoya sales volumes are up 7% year-on-year, underlining Tricoya's long-term potential
· 4% growth in aggregated revenue (inclusive of JV) at €74.1m
o Revenue growth driven by increased sales volumes across regions, with average sales price across the mix maintained at a high level.
o Aggregated wood revenue increased by 7%, partially offset by a reduction in non-wood revenues, primarily acetic acid sales, which have a natural hedge against acetyls purchasing.
· Gross margins exceeding 30% target
o 9% increase in gross profit driven by increased sales volumes and optimisation of wood procurement
· €2.4m growth in adjusted EBITDA to €4.0m, driven by robust demand, pricing discipline and 22% reduction in underlying operating costs
o Business transformation programme delivered €2.5m savings compared to H1 FY24
o Additionally, lower operating costs in Hull contributed to a €1.4m saving compared to H1 FY24
· €3.3m increase in US JV EBITDA loss (to €4.3m) compared to H1 FY24 (€1.0m) as Accoya USA concluded its pre-operating activity and initiated commercial operations in the period
· Tricoya UK resolves to enter creditors voluntary liquidation with an exceptional restructuring cost of €3.9m recognised in the period and a final exceptional non-cash impairment charge of €18m.
o Annual operating cost savings of €3m are expected from the Hull plant closure.
· Large capital expenditure projects now complete, derisking the business and moving past the point of peak investment
· Net debt at 30 September of €40.2m, an increase of €3.1m from the end of the last financial year, primarily due to planned investments of €7.2m into the US joint venture
Prevádzkové vrcholy
· Good progress made on FY25 operational targets:
o Accoya USA site: The joint venture Accoya production facility in Kingsport, Tennessee is now commercially operational
o Operational efficiencies: the Solid Roots program is on track to deliver a 500 basis points improvement in overall equipment effectiveness (OEE) at our Arnhem facility in the financial year
o Cost savings: The Company is on track to deliver €3m of cost savings from the business transformation programme in FY25, in addition to annualised cost savings of €3m from Hull closure
· Acceleration of sales and marketing, supporting progress towards run rate of 100,000m³ by end of FY27
· New CFO Sameet Vohra appointed on 30 September 2024
Aktuálne obchodovanie a výhľad
· Accsys has made a good start to H2 FY25 and expects full year results to be significantly ahead of market consensus1
· While market conditions are expected to remain challenging in the near term, the Group expects total sales volumes in H2 FY25 to maintain growth momentum, driven by positive demand development in key European markets and the new capacity in the USA
· The Group will focus on maximising sales and marketing to produce returns on its major plants in Arnhem and Kingsport
· With the gross margin maintained, the Company will continue to benefit from the business transformation programme and savings from the closure of Hull
· As Accoya USA continues to ramp up, underlying profitability is expected to improve in the second half of the year
· The Company will hold an Investor Strategy Day at its Arnhem site on 30 January 2025
1Accsys considers market consensus for FY25 Adjusted EBITDA to be €7.6m
konce
This announcement comprises inside information for the purposes of EU MAR and UK MAR. The person responsible for making this announcement is Sameet Vohra, Chief Financial Officer, Accsys Technologies PLC.
There will be a presentation relating to these results at 10.00am UK time on 26 November 2024. The presentation will take the form of a webcast and conference call, details of which are below:
Webcast link (for audio and visual presentation):
Kliknite na odkaz nižšie alebo skopírujte a prilepte VŠETKY nasledujúci text do svojho prehliadača:
https://edge.media-server.com/mmc/p/w2vdyi7k
Phone Participants: for those participants who would like to ask a question live over the phone lines, please register on the following link. You will then be sent a confirmation email with a link to dial-in numbers.
https://register.vevent.com/register/BIbf6ff62bb55c4a69bbe5e403916af68f
dotazy:
Vzťahy s investormi / Analytici: [chránené e-mailom]
Médiá: Clemens Sassen, Tessa Nelissen, Huijskens Sassen Communications (NL) + 31 (0) 20 68 55 955
Deutsche Numis (Londýn): Oliver Hardy (NOMAD), Ben Stoop + 44 (0) 20 7260 1000
ABN Amro (Amsterdam): Richard van Etten, Dennis van Helmond +31 20 344 2000
Accsys Technologies PLC
Prehľad generálneho riaditeľa
Overview of H1 FY25
I am excited by the significant progress we have made in the first half of FY25, both operationally and financially. The team's hard work has delivered strong results, and I'm proud of how we've enhanced our efficiency, derisked the business and are creating increased value for all our customers and stakeholders. We are continuing to build strong fundamentals for Accsys' future.
We have delivered strong profitability progression more than doubling EBITDA on a year-to-year comparison. This was driven by robust sales, lower operating expenditure resulting from our business transformation programme and maintenance of a high average sales price across the mix. We delivered a 4% increase in aggregated revenues inclusive of our joint venture, compared to the same period last year, reflecting higher sales volumes. Aggregated wood revenue increased by 7%, partially offset by a reduction in non-wood revenues, primarily acetic acid sales, which have a natural hedge against acetyls purchasing. Increased sales volumes and optimized wood mix supported a 9% increase in gross profit.
Beyond the financial performance I am pleased by the strong progress we have made operationally in H1 to simplify and de-risk the Group, focusing on strengthening its fundamentals. We successfully commenced commercial operations at Accoya USA, our joint venture with Eastman Chemical Company, bringing local production to one of the world's most attractive markets for Accoya and increasing our global production capacity. Manufacturing performance at the new site is progressing well and in line with expectations. While pre-operational and ramp-up costs have been higher than anticipated for this period, we are confident that the site's underlying profitability will strengthen in H2 as production volumes and customer sales grow further.
Our Arnhem facility had a good performance in H1. The underlying EBITDA from Arnhem was robust, delivering €13m for the period compared to €9m in H1 FY24.
Following a thorough review of all available strategic and funding options for Tricoya UK, Accsys announced on 19 September 2024 that it would discontinue the Tricoya plant in Hull owned by Tricoya UK. Since that time, various steps have been taken to wind down the remaining operations of Tricoya UK1 and it has now been resolved that this business will enter creditors voluntary liquidation. The Board is very grateful for the dedication and hard work of the small yet valuable TUK team that has supported the project from its inception. The decision to discontinue the Hull Plant derisks the business from exposure to unfinished capital projects and enables the Company to fully focus on business development from Arnhem and Kingsport.
The Group has recognised an exceptional restructuring cost of €3.9m in the period and an exceptional non-cash impairment charge of €18m. The Group will benefit from annual operating cost savings of €3m from the plant closure.
I want to reiterate that our belief in Tricoya products remains strong. Accsys is fully committed to continuing to develop and grow the Tricoya product line from our Arnhem site in partnership with our long-standing customers. Demand for Tricoya is growing, with a 7% increase in our sales volumes in H1. We are focusing on operational efficiencies in the production of Accoya for Tricoya from Arnhem, including increasing the use of more cost-effective pine species for this product line.
Our business transformation programme is delivering results. We have made operational cost savings in the first half of €2.5m compared to the same period last year. The team is now more agile with faster decision making, driving operational efficiencies and empowering leadership.
We are making good strides with phase one of our FOCUS strategy. We have worked hard to quickly embed our new assets, ensuring a smooth transition from volumes being sold out of Arnhem to the USA. We are sharing best practices and learnings between the two sites and accelerating our sales and marketing to progress towards our target of a run rate of 100,000m³ by the end of FY27. We have made strong progress with our Solid Roots operational efficiency programme in Arnhem moving us towards a mature manufacturing performance. In the period we have improved the overall equipment effectiveness of our key equipment and are on track for a 500 basis points improvement in the financial year.
Safe and sustainable operations remain an absolute priority. We are proud to have re-certified our Accoya Color product Cradle to Cradle Certified™ Gold, demonstrating the product's strong circular economy attributes. Preparations have been made to ensure compliance with EUDR requirements when they come into force as well as the EU Corporate Sustainability Reporting Directive.
Product and sales review
Global demand for Accoya remains strong, with a 10% increase in gross Accoya sales volumes at 31,553m3. With continued challenging conditions in the global construction industry, H1 sales volumes grew ahead of the broader building materials market.
1The following previous Accsys Board directors sit on the Board of Tricoya UK Limited or have done so over the past 12 months : Johannes Catharina Hermanus Leonardus ('Hans') Pauli and Steven James Salo (resigned from the board of Tricoya UK Limited on 16 May 2024).
| H1 FY25 | Growth on PY | |
Accoya wood revenue (inclusive of share of JV revenues) | € 67.4 | 7% | |
Accoya and Accoya Color Sales volumes by end market | H1 FY25 m3 | Growth on PY |
|
Veľkej Británii a Írsku | 7,622 | 24% |
|
Zvyšok Európy | 7,274 | (2%) |
|
Severná Amerika | 4,983 | 18% |
|
Zvyšok sveta | 2,692 | 2% |
|
Celkom: | 22,571 | 11% |
|
Accoya pre Tricoyu | 8,982 | 7% |
|
Total volumes: | 31,553 | 10% |
|
Revenues from Accoya wood grew by 7% in the first half of FY25 to €67.4m, driven by good product demand and increased production capacity following the commercial start-up of Accoya USA in Q2.
Total Accoya sales volumes grew by 10% to 31,553m³, with good performances recorded in North America +18% and our largest current market, the UK&I +24%. UK growth was supported by customers feeling more confident in supply consistency following the enhancements at Arnhem and opening of Accoya USA. Good growth in certain European markets, including France and Benelux, was offset by continued tough market conditions in Germany.
To gain market share and establish presence in new markets the company has worked on some selective discounting programmes, whilst maintaining our gross margin at our target level.
To support our increased capacity and FOCUS strategy, we continue to invest in the commercial organisation and our relationships with distribution partners, especially in the US market to expand distribution there now that we have local supply.
In terms of product mix, sales for Accoya Color, have been strong. Growing this higher margin product line is a key part of our FOCUS strategy.
H2 will be the Company's first full half year with the North American market wholly supplied by Accoya USA. Accsys will continue to accelerate sales and marketing efforts with a target to refill the available capacity at Arnhem within 12 months of the Accoya USA start-up on a run rate basis.
výhľad
We expect full year results to be significantly ahead of market consensus.1
In H2, we expect to realise the benefits from a more focused and simplified business model delivering improved profitability, continued cost discipline and cash generation. With peak capital investment behind us the Group is significantly derisked.
Our major next steps are to further grow our products' market share in all our regions, continue to enhance our customer experience and maintain the gross margin target. We will continue to invest in demand creation as we expect those returns to come quickly. Markets are expected to remain challenging in the near term though we anticipate that we will continue to gain market share. Our demand creation activities are proving successful, we have already welcomed four new distributors in H2, including two in the US, and expect to see the benefits of our broader distribution network coming through.
Over the longer-term, our expansion has significant capacity to deliver sustainable organic volume growth. We remain confident that our premium product offering will enable us to grow our market share and successfully navigate changing market conditions to deliver our mid-term strategy.
Dr. Jelena Arsic Van Os
Generálny riaditeľ
26 novembra 2024
1Accsys considers market consensus for FY25 Adjusted EBITDA to be €7.6m
Accsys Technologies PLC
Prehľad finančného riaditeľa
Výkaz komplexného výsledku
Total sales volumes (including sales from both the Arnhem and Kingsport plants) increased 10% on the prior year to 31,553m3. Sales volumes from our Arnhem plant increased 5% to 30,372m3 on the prior period (28,807m3). Following the commercial and operational startup of the Kingsport site (which is a US joint venture with Eastman Chemical Company, and equity accounted for in the financial statements), North American sales previously sold from the Arnhem plant, were transferred to the Kingsport site.
Revenue for the period increased by 1% to €72.2m (H1 FY24: €71.2m), primarily due to the increase in sales volume, an average sales price maintained at a high level, but partially offset by lower average sales prices for acetic acid. Revenue increased 4% on an aggregated basis (including Accsys's 60% portion of the US JV's revenue).
Tricoya panel revenue decreased by €0.7m during the period to €2.2m (H1 FY24: €2.9m), representing Accsys purchasing and selling Tricoya panels produced by our Accoya for Tricoya customers.
Other revenue, which predominantly relates to the sale of our acetic acid by-product into the acetyls market, decreased by 16% to €4.1m (H1 FY24: €4.9m), reflecting lower acetic acid sales prices. These sales act as a partial hedge to acetic anhydride costs. Net acetyls costs (proportional combination of acetic anhydride cost and acetic acid sales price) were in line with the prior year.
Raw wood input costs were lower compared to the prior year period following our use of higher-cost appearance grade wood for Accoya for Tricoya production during H1 FY24 as we sought to lower raw material inventory levels. In H2 FY24 we returned to using more cost-effective Spanish radiata pine and other wood chip grade wood for Accoya for Tricoya production, and this continued in H1 FY25.
Cost of sales decreased by 2%, with 5% higher sales volumes partially offset by lower raw wood costs and lower maintenance costs.
Gross profit of €22.2m was 9% higher than in the prior year (H1 FY24: €20.3m) and gross profit margin improved by 210bps to 30.7%.
Underlying other operating costs (excluding depreciation and amortisation) decreased €3.9m to €13.8m (H1 FY24: €17.7m). This is due to a decrease in Tricoya UK's operating costs compared to the prior year (€1.4m) and lower operating costs arising from the business transformation programme actioned in H2 FY24.
Depreciation and amortisation charges of €4.6m were in line with the prior year.
Underlying net finance costs increased €1.4m to €3.0m primarily due to higher interest rates agreed during the November 2023 fundraise.
Following the Board's decision to discontinue and wind-up the Hull plant, the following has been recognised as exceptional items in the first half:
- An impairment loss (exceptional non-cash item) of €18.0m was recognised reflecting the full impairment of the remaining Tricoya segment assets related to the Hull plant (2024: €7.0m).
- A restructuring cost (exceptional cash item) of €3.9m
- The release of the financial liability of €1.1m raised for the Value Recovery Instrument (see note 11).
Accsys' share of its US joint venture (Accoya USA LLC) net loss after tax, which is accounted for using the equity method, increased by €4.9m to €6.1m (H1 FY24 loss: €1.2m) as the entity increased its pre-operating activity and commenced commercial operations in the period.
Adjusted EBITDA (Group EBITDA before exceptional items and including 60% of the US Joint venture's EBITDA) increased by €2.4m to €4.0m due to higher sales volumes, higher gross profit generated, and lower operating costs, partially offset by the €3.3m proportional increase in the US Joint venture's EBITDA loss.
Underlying loss before tax increased by €0.4m to €5.4m (H1 FY24: loss of €5.0m). After taking into account exceptional items (including the impairment loss and restructuring cost), loss before tax amounted to €26.2m (H1 FY24: €13.1m).
The tax charge increased by €0.9m to €1.3m (H1 FY24: €0.4m), due to a €0.6m increase relating to tax charges from prior periods, with the current year tax increasing in line with the underlying higher profitability during the year.
Underlying loss per share increased to €0.03 per share (H1 FY24: loss of €0.02 per share). A statutory loss per share was recognised of €0.12 per share (H1 FY24: €0.06 per share).
cash flow
Cash flows generated from operating activities before changes in working capital increased by €6.9m to €8.7m (H1 FY24: €1.8m), following the higher EBITDA generated (excluding the US JV) during the year. Free cashflow (net cash from operating activities less capex) improved to €8.1m inflow (H1 FY24: €1.7m outflow) following higher cash generated from operating activities and a decrease in capex spend compared to the prior year period.
Inventory levels decreased by €1.8m with continued management action taken to decrease raw material levels during the period. €7.2m was invested as planned into the US joint venture (Accoya USA LLC) during the year, as the company completed construction of its Accoya plant in Kingsport, Tennessee, and commenced commercial operation.
At 30 September 2024, the Group held cash balances of €26m, a €1.4m decrease in the period, attributable to the €7.2m investment into our US joint venture, capex (€0.6m), interest payments on the ABN Amro term loan (€0.8m), lease and other financing payments, partially offset by the positive operating cashflow generated during the period, referred to above.
Finančná situácia
Plant and machinery additions of €0.6m (H1 FY24: €1.1m) consisted primarily of maintenance capex for the Arnhem plant.
Trade and other receivables increased to €19.9.m (H1 FY24: €13.6m) primarily due to the higher sales than the prior year period and higher trading revenues with Accoya USA LLC.
Trade and other payables reduced by €2.4m to €19.0m (H1 FY24: €21.4m), attributable to a decrease in operational creditors.
A restructuring provision of €4.4m has been recognised to discontinue and wind-up the Hull plant. The difference to the exceptional charge (€3.9m) recognised of €0.5m relates to an amount previously held as a liability and reclassified into the restructuring provision.
Amounts payable under loan agreements increased to €61.7m during the period (31 March 2024: €60.2m) following the capitalisation of interest on the Convertible loan notes and Tricoya UK's Natwest facility.
Net debt increased by €3.1m in the period to €40.2m (31 March 2024: €37.1m) following the investment into our US joint venture (€7.2m), capex (€0.6m), capitalised interest on borrowings (€1.4m) and other financing costs partially offset by the positive operating cashflow generated during the period.
Riziká a neistoty
As described on page 40 to 45 of the Accsys 2024 Annual Report, the business, financial condition or results of operations of the Group could be adversely affected by a number of risks. The Group's systems of control and protection are designed to help manage and control risks to an appropriate level rather than to eliminate them. These specific principal risks and related mitigations - as currently identified by Accsys' risk management process - have not changed significantly since the publication of the 2024 Annual Report in July of this year. These risks relate to the following areas: finance, health, safety & environment; Kingsport plant; licensing/partnering and protection of intellectual property; market and supply chain disruption; manufacturing; talent; sale of products; environmental, social & governance (ESG), sustainability and climate related risk; IT; reputational risk and governance, compliance & law.
Znepokojovať sa
The condensed consolidated financial statements are prepared on a going concern basis, which assumes that the Group will continue in operational existence for the foreseeable future, and at least for the 12 months from the date these financial statements are approved (the 'going concern period'). As part of the Group's going concern review, the Directors have assessed the Group's trading forecasts, working capital and liquidity requirements, and bank facility covenant compliance for the going concern period under a base case scenario and a severe but plausible downside scenario.
Prognózy peňažných tokov použité na posúdenie nepretržitého pokračovania v činnosti predstavujú najlepší odhad predstavenstva o obchodnej výkonnosti a nákladových dôsledkoch na trhu na základe súčasných dohôd, trhových skúseností a očakávaní spotrebiteľského dopytu. Tieto prognózy naznačujú, že ak má Skupina pokračovať v nepretržitej činnosti, je závislá od dosiahnutia určitej úrovne výkonnosti súvisiacej s výrobou a predajom Accoya a riadením jej pracovného kapitálu.
In both scenarios, and following the announcement to discontinue and wind up the Tricoya UK plant, the Directors have assumed an exceptional cash cost of approximately €4 million.
The Directors' have also considered the possible quantum and timing of funding required to fund and ramp up Accoya USA's operations. Accsys has a contractual obligation to fund its 60% share of Accoya USA LLC on a pro rata basis with its joint venture partner (Eastman Chemical Company). This funding has been considered in both scenarios.
Skupina je tiež závislá od finančných zdrojov skupiny vrátane jej existujúcej hotovostnej pozície, bankových a finančných nástrojov (podrobnosti pozri v poznámke 11).
The Directors considered a severe but plausible downside scenario against the base case with reduced Accoya sales volumes and increased funding into Accoya USA LLC and a reverse stress test was performed to determine the decrease in Accoya sales volume from the Arnhem plant required to breach banking covenants. The Directors do not expect the assumptions in the severe but plausible downside scenario or the reverse stress test scenario to materialise, but should they unfold, the Group has several mitigating actions it can implement to manage its going concern risk, such as deferring discretionary capital expenditure and implementing further cost reductions to maintain a sufficient level of liquidity and covenant headroom during the going concern period. The combined impact of the above downside scenarios and mitigations does not trigger a minimum liquidity breach or covenant breach at any point in the going concern period. In the reverse stress test, a decrease of approximately 5% on Accoya sales volume from the Arnhem plant compared to an equivalent prior year period or a decrease of approximately 20% compared to the equivalent base scenario period was required to reach the banking covenant breach point.
Riaditelia sa domnievajú, že hoci pri dosahovaní rozpočtu vždy zostáva určitá neistota, najmä v súvislosti s trhovými podmienkami mimo kontroly skupiny, po dôkladnom zvážení všetkých faktorov vysvetlených v tomto vyhlásení existuje dostatočná likvidita a rezerva na zmluvné podmienky, takže existuje žiadnu významnú neistotu v súvislosti s nepretržitým pokračovaním v činnosti a zostavili účtovnú závierku na tomto základe.
Sameet Vohra
Finančný riaditeľ
26 novembra 2024
.
Accsys Technologies PLC
Condensed consolidated statement of comprehensive income for the six months ended 30 September 2024
Poznámky | Neauditované | Neauditované | Neauditované | Neauditované | Neauditované | Neauditované | overili | overili | overili |
| ||||||||||
6 mesiacov | 6 mesiacov | 6 mesiacov | 6 mesiacov | 6 mesiacov | 6 mesiacov | rok | rok | rok |
| |||||||||||
skončila | skončila | skončila | skončila | skončila | skončila | skončila | skončila | skončila |
| |||||||||||
30 Sept | 30 Sept | 30 Sept | 30 Sept | 30 Sept | 30 Sept | 31 March | 31 March | 31 March |
| |||||||||||
2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2024 | 2024 | 2024 |
| |||||||||||
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € |
| |||||||||||
Podkladové | Výnimočné položky* |
| Podkladové | Výnimočné položky* |
| Podkladové |
|
|
| |||||||||||
|
| |||||||||||||||||||
Príjmy z dreva Accoya | 65,581 | - | 65,581 | 63,313 | - | 63,313 | 123,139 | - | 123,139 |
| ||||||||||
Príjmy panelu Tricoya | 2,159 | - | 2,159 | 2,918 | - | 2,918 | 4,134 | - | 4,134 |
| ||||||||||
Príjmy z licencií | 339 | - | 339 | 46 | - | 46 | 77 | - | 77 |
| ||||||||||
Ostatné príjmy | 4,139 | - | 4,139 | 4,930 | - | 4,930 | 8,820 | - | 8,820 |
| ||||||||||
|
| |||||||||||||||||||
Celkové príjmy | 2 | 72,218 | - | 72,218 | 71,207 | - | 71,207 | 136,170 | - | 136,170 |
| |||||||||
|
|
| ||||||||||||||||||
Náklady na predaj | (50,066) | - | (50,066) | (50,865) | - | (50,865) | (95,287) | - | (95,287) |
| ||||||||||
|
|
| ||||||||||||||||||
Hrubý zisk | 22,152 | - | 22,152 | 20,342 | - | 20,342 | 40,883 | - | 40,883 |
| ||||||||||
|
|
|
|
| ||||||||||||||||
Ostatné prevádzkové náklady | 3 | (18,449) | (21,871) | (40,320) | (22,482) | (8,200) | (30,682) | (41,927) | (8,200) | (50,127) |
| |||||||||
|
|
|
| |||||||||||||||||
prevádzkový zisk/(strata) | 3,703 | (21,871) | (18,168) | (2,140) | (8,200) | (10,340) | (1,044) | (8,200) | (9,244) |
| ||||||||||
|
|
|
| |||||||||||||||||
Finančný príjem | 197 | 1,102 | 1,299 | 30 | 89 | 119 | 138 | 281 | 419 |
| ||||||||||
Finančný výdavok | (3,196) | - | (3,196) | (1,640) | - | (1,640) | (4,418) | 249 | (4,169) |
| ||||||||||
Share of loss after tax of joint venture accounted for using the equity method | 12 | (6,098) | - | (6,098) | (1,211) | - | (1,211) | (4,100) | - | (4,100) |
| |||||||||
|
| |||||||||||||||||||
Strata pred zdanením | (5,394) | (20,769) | (26,163) | (4,961) | (8,111) | (13,072) | (9,424) | (7,670) | (17,094) |
| ||||||||||
|
|
| ||||||||||||||||||
Daňový výdavok | 5 | (1,330) | - | (1,330) | (420) | - | (420) | (765) | - | (765) |
| |||||||||
|
| |||||||||||||||||||
Strata za obdobie | (6,724) | (20,769) | (27,493) | (5,381) | (8,111) | (13,492) | (10,189) | (7,670) | (17,859) |
| ||||||||||
|
| |||||||||||||||||||
Položky, ktoré môžu byť preklasifikované do zisku alebo straty |
| |||||||||||||||||||
Gain/(loss) arising on | (23) | - | (23) | 22 | - | 22 | 2 | - | 2 |
| ||||||||||
|
|
|
| |||||||||||||||||
Ostatné komplexné (náklady)/výnosy spolu | (23) | - | (23) | 22 | - | 22 | 2 | - | 2 |
| ||||||||||
|
| |||||||||||||||||||
Celkom komplexné | (6,747) | (20,769) | (27,516) | (5,359) | (8,111) | (13,470) | (10,187) | (7,670) | (17,857) |
| ||||||||||
|
|
| ||||||||||||||||||
|
| |||||||||||||||||||
Základná strata na kmeňovú akciu | 6 | € (0.03) | - | € (0.12) | € (0.02) | - | € (0.06) | € (0.04) | - | € (0.08) |
| |||||||||
|
| |||||||||||||||||||
Zriedená strata na kmeňovú akciu | 6 | - | - | - | - | - | - | - | - | - |
| |||||||||
The notes form an integral part of these condensed financial statements.
* See note 4 for details of exceptional items.
Accsys Technologies PLC
Condensed consolidated statement of financial position at 30 2024 septembra
Neauditované | Neauditované | overili | ||
6 mesiacov | 6 mesiacov | rok | ||
skončila | skončila | skončila | ||
| 30 Sept | 30 Sept | 31 March | |
Poznámky | 2024 | 2023 | 2024 | |
| 000 € | 000 € | 000 € | |
Dlhodobý majetok | ||||
Nehmotný majetok | 7 | 6,652 | 10,369 | 10,048 |
Investícia zaúčtovaná metódou vlastného imania | 12 | 32,347 | 29,648 | 31,685 |
Nehnuteľnosti, stroje a zariadenia | 8 | 76,254 | 96,612 | 93,474 |
Právo na používanie majetku | 2,976 | 4,210 | 3,736 | |
118,229 | 140,839 | 138,943 | ||
Obežný majetok | ||||
zásoby | 23,984 | 31,812 | 25,743 | |
Obchodné a iné pohľadávky | 19,886 | 13,643 | 17,612 | |
Peňažné prostriedky a ich ekvivalenty | 26,000 | 20,780 | 27,427 | |
Pohľadávka z dane z príjmu právnických osôb | 203 | 460 | 250 | |
70,073 | 66,695 | 71,032 | ||
Krátkodobé záväzky | ||||
Obchodné a iné záväzky | (19,010) | (21,411) | (18,797) | |
Záväzky z lízingu | (860) | (943) | (690) | |
výpožičky | 11 | (2,250) | (9,500) | - |
Splatná daň z príjmu právnických osôb | (7,996) | (6,500) | (6,719) | |
ustanovenia | (4,382) | - | - | |
(34,498) | (38,354) | (26,206) | ||
Čistý obežný majetok | 35,575 | 28,341 | 44,826 | |
Dlhodobé záväzky | ||||
Záväzky z lízingu | (3,672) | (3,845) | (3,648) | |
výpožičky | 11 | (59,402) | (54,680) | (60,204) |
Finančný záväzok v amortizovanej hodnote | - | (1,293) | (1,102) | |
(63,074) | (59,818) | (64,954) | ||
Celkové čisté aktíva | 90,730 | 109,362 | 118,815 | |
Spravodlivosť | ||||
Základné imanie | 9 | 12,022 | 11,002 | 11,976 |
Podielový prémiový účet | 262,903 | 250,717 | 262,394 | |
Ostatné rezervy | 10 | 114,406 | 114,743 | 114,743 |
Udržaná strata | (298,675) | (267,243) | (270,421) | |
Vlastné akcie | (34) | (8) | (8) | |
Rezerva na prepočet cudzej meny | 108 | 151 | 131 | |
Total equity attributable to owners of Accsys Technologies PLC | 90,730 | 109,362 | 118,815 | |
The notes form an integral part of these condensed financial statements.
Accsys Technologies PLC
Condensed consolidated statement of changes in equity for the six months ended 30 2024 septembra
|
| Základné imanie Bežné | Akciové ážio | Ostatné rezervy | Vlastné akcie | Prevod cudzej meny | Udržaná strata | Celkový kapitál |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | ||
Zostatok pri |
| 10,963 | 250,717 | 114,743 | (8) | 129 | (254,042) | 122,502 |
|
| |||||||
Strata za obdobie |
| - | - | - | - | - | (13,492) | (13,492) |
Ostatný komplexný výsledok za rok |
| - | - | - | - | 22 | - | 22 |
Platby na základe podielov |
| - | - | - | - | - | 330 | 330 |
Vydané akcie |
| 39 | - | - | - | - | (39) | - |
| ||||||||
Zostatok pri |
| 11,002 | 250,717 | 114,743 | (8) | 151 | (267,243) | 109,362 |
|
| |||||||
Strata za obdobie |
| - | - | - | - | - | (4,328) | (4,328) |
Ostatný komplexný výsledok za rok |
| - | - | - | - | (20) | - | (20) |
Platby na základe podielov |
| - | - | - | - | - | 1,150 | 1,150 |
Vydané akcie |
| 974 | - | - | - | - | - | 974 |
Prémia na emitované akcie |
| - | 12,319 | - | - | - | - | 12,319 |
Náklady na emisiu akcií |
| - | (642) | - | - | - | - | (642) |
| ||||||||
Zostatok pri |
| 11,976 | 262,394 | 114,743 | (8) | 131 | (270,421) | 118,815 |
|
| |||||||
Strata za obdobie |
| - | - | - | - | - | (27,493) | (27,493) |
Ostatný komplexný výsledok za rok |
| - | - | - | - | (23) | - | (23) |
Platby na základe podielov |
| - | - | - | - | - | (232) | (232) |
Vydané akcie |
| 46 | - | - | (26) | - | (20) | - |
Prémia na emitované akcie |
| - | 509 | - | - | - | (509) | - |
Náklady na emisiu akcií |
| - | - | - | - | - | - | - |
Foreign exchange hedge movement |
| - | - | (337) | - | - | - | (337) |
Zostatok pri |
| 12,022 | 262,903 | 114,406 | (34) | 108 | (298,675) | 90,730 |
Ordinary share capital is the amount subscribed for shares at nominal value (note 9).
Share premium represents the excess of the amount subscribed for ordinary share capital over the nominal value of these shares, net of share issue expenses.
See note 10 for details on Other reserves.
Rezerva na prepočet cudzej meny vzniká pri prepočte čistých aktív dcérskej spoločnosti skupiny v USA, ktoré sú denominované v inej funkčnej mene, ktorou sú americké doláre.
Retained loss represents the cumulative losses of the Group attributable to the owners of the parent.
The notes form an integral part of these condensed financial statements.
Accsys Technologies PLC
Condensed consolidated statement of cash flow for the six months ended 30 September 2024
Neauditované | Neauditované | overili | ||
6 mesiacov | 6 mesiacov | rok | ||
skončila | skončila | skončila | ||
30 Sept | 30 Sept | 31 March | ||
2024 | 2023 | 2024 | ||
000 € | 000 € | 000 € | ||
Strata pred zdanením |
| (26,163) | (13,072) | (17,094) |
Úpravy pre: |
|
|
| |
Odpisy nehmotného majetku | 671 | 391 | 828 | |
Odpisy dlhodobého hmotného majetku a práva na používanie majetku | 3,967 | 4,378 | 8,751 | |
Strata zo znehodnotenia | 21,871 | 7,000 | 7,000 | |
Čisté finančné náklady | 1,897 | 1,521 | 3,750 | |
Equity-settled share-based payment (credit)/expense | (232) | 330 | 1,480 | |
Accsys časť licenčného poplatku prijatá od spoločného podniku | 450 | - | - | |
Share of loss after tax of joint venture | 6,098 | 1,211 | 4,100 | |
Straty z prevodu meny | 93 | 66 | 108 | |
Peňažné toky z prevádzkových činností pred zmenami pracovného kapitálu |
| 8,652 | 1,825 | 8,923 |
|
| |||
(Zvýšenie) / zníženie obchodných a iných pohľadávok | (2,344) | 4,451 | 393 | |
Zníženie / (zvýšenie) zásob | 1,759 | (1,868) | 4,203 | |
Zvýšenie / (zníženie) obchodných a iných záväzkov | 650 | (3,778) | (6,403) | |
Čistá hotovosť z prevádzkovej činnosti pred zdanením |
| 8,717 | 630 | 7,116 |
Prijatá daň |
| - | - | 81 |
Čistá hotovosť z prevádzkovej činnosti |
| 8,717 | 630 | 7,197 |
Peňažné toky z investičných činností |
| |||
Investície do nehnuteľností, strojov a zariadení | (602) | (2,023) | (3,090) | |
Investície do nehmotného majetku | (59) | (268) | (385) | |
Investície do spoločného podniku | (7,210) | - | (4,926) | |
Čistá hotovosť použitá na investičné činnosti |
| (7,871) | (2,291) | (8,401) |
Peňažné toky z finančných aktivít |
| |||
Výnosy z pôžičiek | - | - | 9,901 | |
Ostatné finančné náklady | (439) | (36) | (36) | |
Zaplatené úroky | (771) | (1,311) | (2,912) | |
Prijatý úrok | 197 | 30 | 138 | |
Splácanie záväzkov z lízingu | (444) | (736) | (1,044) | |
Splácanie pôžičiek | - | (2,250) | (17,000) | |
Výnosy z emisie základného imania | - | - | 13,332 | |
November 2023 fundraise transaction costs | (476) | - | (642) | |
Čistá hotovosť z finančných činností |
| (1,933) | (4,303) | 1,737 |
|
| |||
Čistá (zníženie) peňažných prostriedkov a peňažných ekvivalentov |
| (1,087) | (5,964) | 533 |
Effect of exchange gain on cash and cash equivalents | (340) | 151 | 301 | |
Otváranie hotovosti a peňažných ekvivalentov |
| 27,427 | 26,593 | 26,593 |
Uzávierka hotovosti a peňažných ekvivalentov |
| 26,000 | 20,780 | 27,427 |
The notes form an integral part of these condensed financial statements.
Accsys Technologies PLC
Notes to the financial statements for the six months ended 30 September 2024
1. Účtovné zásady
Všeobecné informácie
The principal activity of the Group is the production and sale of Accoya solid wood and exploitation of technology for the production and sale of Accoya wood and Tricoya wood chips. Manufactured through the Group's proprietary acetylation processes, these products exhibit superior dimensional stability and durability compared with alternative natural, treated and modified woods as well as more resource intensive man-made materials.
The Company is a public limited company, which is listed on AIM in the United Kingdom and Euronext in the Netherlands, and is domiciled in the United Kingdom. The registered office is 4th Floor, 3 Moorgate Place, London EC2R 6EA.
The unaudited condensed consolidated financial statements were approved on 25 November 2024.
Základy účtovníctva
The Group's condensed consolidated financial statements in these interim results have been prepared in accordance with IFRS issued by the International Accounting Standards Board as endorsed by the European Union and as adopted for use in the United Kingdom, in particular International Accounting Standard (IAS) 34 "interim financial reporting" and the AIM Rules for Companies and the Dutch Financial Markets Supervision Act.
The financial information for the six months ended 30 September 2024 and the six months ended 30 September 2023 is unaudited. The comparative financial information for the full year ended 31 March 2024 does not constitute the Group's statutory financial statements for that period although it has been derived from the statutory financial statements for the year then ended. A copy of those statutory financial statements has been delivered to the Registrar of Companies and which were approved by the Board of Directors on 25 June 2024. The auditors' report on those accounts was unqualified and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006. This financial information is to be read in conjunction with the annual report for the year ended 31 March 2024, which has been prepared in accordance with both International Accounting Standards in conformity with the requirements of the Companies Act 2006 and International Financial Reporting Standards adopted pursuant to Regulation (EC) No 1606/2002 as it applies in the European Union.
Zostavenie priebežnej účtovnej závierky vyžaduje, aby manažment urobil úsudky, odhady a predpoklady, ktoré ovplyvňujú aplikáciu účtovných zásad a vykazované sumy majetku a záväzkov, výnosov a nákladov. Skutočné výsledky sa môžu od týchto odhadov líšiť.
In preparing these interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year ended 31 March 2024.
Účtovné zásady
No new accounting standards, amendments or interpretations have been adopted in the period which have any impact on these condensed financial statements, or are expected to affect the Group's annual report for the year ended 31 March 2024. The accounting policies applied for preparation of condensed consolidated financial statements are consistent with those of the annual financial statements for the year ended 31 March 2024, as described in those financial statements.
Znepokojovať sa
The condensed consolidated financial statements are prepared on a going concern basis, which assumes that the Group will continue in operational existence for the foreseeable future, and at least for the 12 months from the date these financial statements are approved (the 'going concern period'). As part of the Group's going concern review, the Directors have assessed the Group's trading forecasts, working capital and liquidity requirements, and bank facility covenant compliance for the going concern period under a base case scenario and a severe but plausible downside scenario.
Prognózy peňažných tokov použité na posúdenie nepretržitého pokračovania v činnosti predstavujú najlepší odhad predstavenstva o obchodnej výkonnosti a nákladových dôsledkoch na trhu na základe súčasných dohôd, trhových skúseností a očakávaní spotrebiteľského dopytu. Tieto prognózy naznačujú, že ak má Skupina pokračovať v nepretržitej činnosti, je závislá od dosiahnutia určitej úrovne výkonnosti súvisiacej s výrobou a predajom Accoya a riadením jej pracovného kapitálu.
In both scenarios, and following the announcement to discontinue and wind up the Tricoya UK plant, the Directors have assumed an exceptional cash cost of approximately €4 million.
The Directors' have also considered the possible quantum and timing of funding required to fund and ramp up Accoya USA's operations. Accsys has a contractual obligation to fund its 60% share of Accoya USA LLC on a pro rata basis with its joint venture partner (Eastman Chemical Company). This funding has been considered in both scenarios.
The Group is also dependent on the Group's financial resources including its existing cash position, banking and finance facilities (see note 11 for details).
1. Účtovné zásady (pokračovanie)
Pokračujem v znepokojení (pokračovanie)
The Directors considered a severe but plausible downside scenario against the base case with reduced Accoya sales volumes and increased funding into Accoya USA LLC and a reverse stress test was performed to determine the decrease in Accoya sales volume from the Arnhem plant required to breach banking covenants. The Directors do not expect the assumptions in the severe but plausible downside scenario or the reverse stress test scenario to materialise, but should they unfold, the Group has several mitigating actions it can implement to manage its going concern risk, such as deferring discretionary capital expenditure and implementing further cost reductions to maintain a sufficient level of liquidity and covenant headroom during the going concern period. The combined impact of the above downside scenarios and mitigations does not trigger a minimum liquidity breach or covenant breach at any point in the going concern period. In the reverse stress test, a decrease of approximately 5% on Accoya sales volume from the Arnhem plant compared to an equivalent prior year period or a decrease of approximately 20% compared to the equivalent base scenario period was required to reach the banking covenant breach point.
Riaditelia sa domnievajú, že hoci pri dosahovaní rozpočtu vždy zostáva určitá neistota, najmä v súvislosti s trhovými podmienkami mimo kontroly skupiny, po dôkladnom zvážení všetkých faktorov vysvetlených v tomto vyhlásení existuje dostatočná likvidita a rezerva na zmluvné podmienky, takže existuje žiadnu významnú neistotu v súvislosti s nepretržitým pokračovaním v činnosti a zostavili účtovnú závierku na tomto základe.
2. Segmentový reporting
Accoya
Segment Accoya | |||||||||
6 mesiacov do 30. septembra 2024 Podkladové | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
|
|
| |||||||
Príjmy z dreva Accoya | 65,581 | - | 65,581 | 63,313 | - | 63,313 | 123,139 | - | 123,139 |
Príjmy z licencií | 300 | - | 300 | - | - | - | - | - | - |
Ostatné príjmy | 4,134 | - | 4,134 | 4,887 | - | 4,887 | 8,770 | - | 8,770 |
Celkové príjmy | 70,015 | - | 70,015 | 68,200 | - | 68,200 | 131,909 | - | 131,909 |
Náklady na predaj | (48,082) | - | (48,082) | (48,142) | - | (48,142) | (91,393) | - | (91,393) |
Hrubý zisk | 21,933 | - | 21,933 | 20,058 | - | 20,058 | 40,516 | - | 40,516 |
Ostatné prevádzkové náklady | (13,171) | - | (13,171) | (15,531) | (1,000) | (16,531) | (28,859) | (1,000) | (29,859) |
|
|
| |||||||
Zisk z operácií | 8,762 | - | 8,762 | 4,527 | (1,000) | 3,527 | 11,657 | (1,000) | 10,657 |
|
|
| |||||||
|
|
| |||||||
prevádzkový zisk/(strata) | 8,762 | - | 8,762 | 4,527 | (1,000) | 3,527 | 11,657 | (1,000) | 10,657 |
Odpisy a amortizácia | 4,189 | - | 4,189 | 4,469 | - | 4,469 | 8,947 | - | 8,947 |
EBITDA | 12,951 | - | 12,951 | 8,996 | (1,000) | 7,996 | 20,604 | (1,000) | 19,604 |
See note 4 for explanation of Exceptional Items.
Tricoya
Segment Tricoya | |||||||||
6 mesiacov do 30. septembra 2024 Podkladové | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
Príjmy panelu Tricoya | 2,159 | - | 2,159 | 2,918 | - | 2,918 | 4,134 | - | 4,134 |
Príjmy z licencií | 39 | - | 39 | 46 | - | 46 | 77 | - | 77 |
Ostatné príjmy | 5 | - | 5 | 43 | - | 43 | 50 | - | 50 |
Celkové príjmy | 2,203 | - | 2,203 | 3,007 | - | 3,007 | 4,261 | - | 4,261 |
Náklady na predaj | (1,984) | - | (1,984) | (2,723) | - | (2,723) | (3,894) | - | (3,894) |
Hrubý zisk | 219 | - | 219 | 284 | - | 284 | 367 | - | 367 |
Ostatné prevádzkové náklady | (2,210) | (21,871) | (24,081) | (3,611) | (7,200) | (10,811) | (6,961) | (7,200) | (14,161) |
|
|
| |||||||
prevádzkový zisk/(strata) | (1,991) | (21,871) | (23,862) | (3,327) | (7,200) | (10,527) | (6,594) | (7,200) | (13,794) |
|
|
| |||||||
|
|
| |||||||
prevádzkový zisk/(strata) | (1,991) | (21,871) | (23,862) | (3,327) | (7,200) | (10,527) | (6,594) | (7,200) | (13,794) |
Odpisy a amortizácia | 420 | - | 420 | 267 | - | 267 | 566 | - | 566 |
Porucha | - | 17,956 | 17,956 | - | 7,000 | 7,000 | - | 7,000 | 7,000 |
EBITDA | (1,571) | (3,915) | (5,486) | (3,060) | (200) | (3,260) | (6,028) | (200) | (6,228) |
Revenue includes direct Tricoya panel sales made by the Company, which are purchased from our Tricoya Customers. The sale of Accoya to customers who produce the Tricoya panels are included within the Accoya segment.
Other operating costs include pre-operating costs for the Tricoya UK plant.
See note 4 for explanation of Exceptional Items.
2. Segmentové prehľady (pokračovanie)
O službe
| Firemný segment | ||||||||
6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
Celkové príjmy | - | - | - | - | - | - | - | - | - |
Náklady na predaj | - | - | - | - | - | - | - | - | - |
|
|
|
| ||||||
Hrubý zisk | - | - | - | - | - | - | - | - | - |
Ostatné prevádzkové náklady | (2,335) | - | (2,335) | (2,483) | - | (2,483) | (4,617) | - | (4,617) |
|
|
| |||||||
prevádzkový zisk/(strata) | (2,335) | - | (2,335) | (2,483) | - | (2,483) | (4,617) | - | (4,617) |
|
|
| |||||||
|
|
| |||||||
prevádzkový zisk/(strata) | (2,335) | - | (2,335) | (2,483) | - | (2,483) | (4,617) | - | (4,617) |
Odpisy a amortizácia | - | - | - | - | - | - | - | - | - |
EBITDA | (2,335) | - | (2,335) | (2,483) | - | (2,483) | (4,617) | - | (4,617) |
Pozri poznámku 4 s vysvetlením Výnimočných položiek.
Výskum a vývoj
| Segment výskumu a vývoja | ||||||||
6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
Celkové príjmy | - | - | - | - | - | - | - | - | - |
Náklady na predaj | - | - | - | - | - | - | - | - | - |
Hrubý zisk | - | - | - | - | - | - | - | - | - |
Ostatné prevádzkové náklady | (733) | - | (733) | (857) | - | (857) | (1,490) | - | (1,490) |
|
|
| |||||||
prevádzkový zisk/(strata) | (733) | - | (733) | (857) | - | (857) | (1,490) | - | (1,490) |
|
|
| |||||||
|
|
| |||||||
prevádzkový zisk/(strata) | (733) | - | (733) | (857) | - | (857) | (1,490) | - | (1,490) |
Odpisy a amortizácia | 29 | - | 29 | 33 | - | 33 | 66 | - | 66 |
EBITDA | (704) | - | (704) | (824) | - | (824) | (1,424) | - | (1,424) |
Costs exclude those which have been capitalised in accordance with IAS 38. (see note 7).
Pozri poznámku 4 s vysvetlením Výnimočných položiek.
2. Segmentové prehľady (pokračovanie)
Spolu
CELKOM | |||||||||
6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 6 mesiacov do 30. septembra 2023 | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca | 12 mesiace končiace 31. marca CELKOM | |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
Výnosy Accoya/Tricoya | 67,740 | - | 67,740 | 66,231 | - | 66,231 | 127,273 | - | 127,273 |
Príjmy z licencií | 339 | - | 339 | 46 | - | 46 | 77 | - | 77 |
Ostatné príjmy | 4,139 | - | 4,139 | 4,930 | - | 4,930 | 8,820 | - | 8,820 |
Celkové príjmy | 72,218 | - | 72,218 | 71,207 | - | 71,207 | 136,170 | - | 136,170 |
|
|
|
| ||||||
Náklady na predaj | (50,066) | - | (50,066) | (50,865) | - | (50,865) | (95,287) | - | (95,287) |
|
|
|
| ||||||
Hrubý zisk | 22,152 | - | 22,152 | 20,342 | - | 20,342 | 40,883 | - | 40,883 |
|
|
|
| ||||||
Ostatné prevádzkové náklady | (18,449) | (21,871) | (40,320) | (22,482) | (8,200) | (30,682) | (41,927) | (8,200) | (50,127) |
|
|
| |||||||
prevádzkový zisk/(strata) | 3,703 | (21,871) | (18,168) | (2,140) | (8,200) | (10,340) | (1,044) | (8,200) | (9,244) |
|
|
| |||||||
Finančný príjem | 197 | 1,102 | 1,299 | 30 | 89 | 119 | 138 | 281 | 419 |
Finančný výdavok | (3,196) | - | (3,196) | (1,640) | - | (1,640) | (4,418) | 249 | (4,169) |
Share of loss after tax of joint venture | (6,098) | - | (6,098) | (1,211) | - | (1,211) | (4,100) | - | (4,100) |
|
|
| |||||||
Strata pred zdanením | (5,394) | (20,769) | (26,163) | (4,961) | (8,111) | (13,072) | (9,424) | (7,670) | (17,094) |
See note 4 for explanation of Exceptional Items.
Reconciliation of underlying EBIT and EBITDA
| 6 mesiacov do 30. septembra 2024
Podkladové
| 6 mesiacov do 30. septembra 2024 Výnimočné položky | 6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023
Podkladové
| 6 mesiacov do 30. septembra 2023 Výnimočné položky | 6 mesiacov do 30. septembra 2023 | Rok sa skončil 31. marca 2024 Podkladové | Rok sa skončil 31. marca 2024 Výnimočné položky | Rok sa skončil 31. marca 2024 |
000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | 000 € | |
Operating profit/(loss) / EBIT | 3,703 | (21,871) | (18,168) | (2,140) | (8,200) | (10,340) | (1,044) | (8,200) | (9,244) |
|
|
| |||||||
Odpisy a amortizácia | 4,638 | - | 4,638 | 4,769 | - | 4,769 | 9,579 | - | 9,579 |
Porucha | - | 17,956 | 17,956 | - | 7,000 | 7,000 | - | 7,000 | 7,000 |
|
|
| |||||||
EBITDA | 8,341 | (3,915) | 4,426 | 2,629 | (1,200) | 1,429 | 8,535 | (1,200) | 7,335 |
2. Segmentové prehľady (pokračovanie)
Reconciliation of adjusted EBIT and EBITDA
6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | Rok sa skončil 31. marca 2024 | |
000 € | 000 € | 000 € | |
Operating profit/(loss) / Underlying EBIT | 3,703 | (2,140) | (1,044) |
Share of joint venture EBIT | (5,420) | (1,150) | (3,993) |
Upravený EBIT | (1,717) | (3,290) | (5,037) |
6 mesiacov do 30. septembra 2024 | 6 mesiacov do 30. septembra 2023 | Rok sa skončil 31. marca 2024 | |
000 € | 000 € | 000 € | |
|
|
| |
Základná EBITDA | 8,341 | 2,629 | 8,535 |
Share of joint venture EBITDA | (4,312) | (1,046) | (3,724) |
upravená EBITDA | 4,029 | 1,583 | 4,811 |
Analysis of Revenue by geographical area of customers
| Neauditované | Neauditované | overili |
6 mesiacov | 6 mesiacov | rok | |
skončila | skončila | skončila | |
30 Sept | 30 Sept | 31 March | |
2024 | 2023 | 2024 | |
000 € | 000 € | 000 € | |
Spojené kráľovstvo a Írsko | 27,834 | 23,292 | 46,903 |
Zvyšok Európy | 26,421 | 28,638 | 47,364 |
Americas | 12,028 | 13,296 | 28,878 |
Zvyšok sveta | 5,935 | 5,981 | 13,025 |
72,218 | 71,207 | 136,170 |
The revenue by geographical area of customers table excludes North American sales through our US joint venture (Accoya USA LLC), which is equity accounted for in these financial statements. See note 12.
2. Segmentové prehľady (pokračovanie)
Aktíva a pasíva na segmentovom základe:
Accoya | Tricoya | O službe | R & D | CELKOM | |
septembra 2024 | septembra 2024 | septembra 2024 | septembra 2024 | septembra 2024 | |
000 € | 000 € | 000 € | 000 € | 000 € | |
Dlhodobý majetok | 116,125 | 1,186 | 852 | 66 | 118,229 |
| |||||
Obežný majetok | 43,373 | 954 | 19,682 | 6,064 | 70,073 |
| |||||
Krátkodobé záväzky | (12,804) | (13,263) | (8,372) | (59) | (34,498) |
| |||||
Čistý obežný majetok/(pasíva) | 30,569 | (12,309) | 11,310 | 6,005 | 35,575 |
| |||||
Dlhodobé záväzky | (2,226) | (7,976) | (52,872) | - | (63,074) |
| |||||
Čistý majetok/(pasíva) | 144,468 | (19,099) | (40,710) | 6,071 | 90,730 |
|
| ||||
Accoya | Tricoya | O službe | R & D | CELKOM | |
septembra 2023 | septembra 2023 | septembra 2023 | septembra 2023 | septembra 2023 | |
000 € | 000 € | 000 € | 000 € | 000 € | |
Dlhodobý majetok | 119,608 | 19,969 | 1,133 | 129 | 140,839 |
| |||||
Obežný majetok | 45,327 | 3,582 | 12,176 | 5,610 | 66,695 |
| |||||
Krátkodobé záväzky | (10,900) | (12,919) | (14,483) | (52) | (38,354) |
| |||||
Čistý obežný majetok/(pasíva) | 34,427 | (9,337) | (2,307) | 5,558 | 28,341 |
| |||||
Dlhodobé záväzky | (3,426) | (7,511) | (48,834) | (47) | (59,818) |
| |||||
Čistý majetok/(pasíva) | 150,609 | 3,121 | (50,008) | 5,640 | 109,362 |
|
| ||||
Accoya | Tricoya | O službe | R & D | CELKOM | |
March 2024 | March 2024 | March 2024 | March 2024 | March 2024 | |
000 € | 000 € | 000 € | 000 € | 000 € | |
Dlhodobý majetok | 118,134 | 19,697 | 1,016 | 96 | 138,943 |
| |||||
Obežný majetok | 43,552 | 3,162 | 18,711 | 5,607 | 71,032 |
| |||||
Krátkodobé záväzky | (10,344) | (11,705) | (4,101) | (56) | (26,206) |
| |||||
Čistý obežný majetok/(pasíva) | 33,208 | (8,543) | 14,610 | 5,551 | 44,826 |
| |||||
Dlhodobé záväzky | (1,979) | (7,803) | (55,137) | (35) | (64,954) |
| |||||
Čistý majetok/(pasíva) | 149,363 | 3,351 | (39,511) | 5,612 | 118,815 |
The segmental assets in the current year were predominantly held in the UK, USA and Netherlands (Prior Year UK and Netherlands). Additions to property, plant, equipment and intangible assets in the current year were predominantly incurred in the UK and Netherlands (Prior Year UK and Netherlands). The increase in Investment accounted for using the equity method (investment into joint venture) incurred in the USA. There are no significant intersegment revenues.
3. Ostatné prevádzkové náklady
Other operating costs consist of the operating costs, other than the cost of sales, associated with the operation of the plant in Arnhem, the site in Barry, the London head office, and maintenance costs associated with the plant in Hull:
Neauditované | Neauditované | overili | |||
6 mesiacov | 6 mesiacov | rok | |||
skončila | skončila | skončila | |||
30 Sept | 30 Sept | 31 March | |||
2024 | 2023 | 2024 | |||
000 € | 000 € | 000 € | |||
Predaj a marketing | 2,856 | 3,136 | 6,044 | ||
Výskum a vývoj | 733 | 857 | 1,490 | ||
Ostatné prevádzkové náklady | 3,309 | 6,858 | 11,731 | ||
Administratívne náklady | 6,913 | 6,862 | 13,083 | ||
Výnimočné položky | 3,915 | 1,200 | 1,200 | ||
Ostatné prevádzkové náklady okrem odpisov a amortizácie | 17,726 | 18,913 | 33,548 | ||
Odpisy a amortizácia | 4,638 | 4,769 | 9,579 | ||
Strata zo znehodnotenia | 17,956 | 7,000 | 7,000 | ||
Ostatné prevádzkové náklady spolu | 40,320 | 30,682 | 50,127 | ||
Administrative costs include costs associated with Human Resources, IT, Legal, Business Development, Finance, Management and General Office and include the costs of the Group's London and Dallas offices.
Group average employee headcount decreased to 212 in the period to 30 September 2024, from 235 in the period to 30 September 2023.
4. Výnimočné položky
| Neauditované | Neauditované | overili | ||
6 mesiacov | 6 mesiacov | rok | |||
skončila | skončila | skončila | |||
30 Sept | 30 Sept | 31 March | |||
2024 | 2023 | 2024 | |||
000 € | 000 € | 000 € | |||
Zníženie hodnoty aktív segmentu Tricoya | (17,956) | (7,000) | (7,000) | ||
Release / revaluation of Valuation Recovery Instrument "VRI" liability | 1,102 | 89 | 281 | ||
Foreign exchange differences on USD cash held for investment in to USA JV- incl. in Finance expense | - | - | 249 | ||
Náklady na reštrukturalizáciu | - | (1,200) | (1,200) | ||
Hull restructuring cost | (3,915) | - | - | ||
Celkom výnimočné položky | (20,769) | (8,111) | (7,670) | ||
Výnimočné položky
In the period:
Following the board's decision and market announcement to discontinue and wind-up the Hull plant, the following has been recognised as exceptional items in the first half:
- An impairment loss (exceptional expense) of €18.0m was recognised in the first half reflecting the full remaining impairment of the Tricoya segment assets related to the Hull plant (2024: €7.0m).
- A restructuring cost of €3.9m has been recognised for the costs related to discontinuing and winding-up the Hull plant.
- The financial liability previously raised to account for the Value Recovery Instrument of €1.1m has been released (see note 11).
4. Exceptional Items (continued)
V predchádzajúcom roku:
- an exceptional operating cost of €1.2m was recognised for restructuring costs relating to decreasing the Group's administrative operating cost base.
- €0.3m relates to the revaluation of the Value Recovery Instrument (''VRI'').
- Foreign exchange differences were recognised due to US dollars held for investment into Accoya USA LLC. Following the November 2023 capital raise, the amount raised to invest into Accoya USA was translated into US dollars and held in cash ensuring that foreign exchange movements did not decrease the amount raised below the US dollar investment into Accoya USA. This treatment did not meet the requirements for hedge accounting under IFRS 9, Financials instruments, and therefore the foreign exchange gain on the revaluation of the US dollars has been accounted for in Finance expenses.
- An impairment loss (non-cash item) of €7.0m was recognised relating to the Tricoya segment (FY23: €86.0m) due to an increase in the discount rate to 14.25% used following an increase in market interest rates and the Company specific market volatility factor.
5. Daňový výdavok
Neauditované | Neauditované | overili | ||
6 mesiacov | 6 mesiacov | rok | ||
skončila | skončila | skončila | ||
30 Sept | 30 Sept | 31 March | ||
2024 | 2023 | 2024 | ||
000 € | 000 € | 000 € | ||
() Tax recognised in the condensed consolidated statement of comprehensive income comprises: | ||||
Bežný daňový výdavok | ||||
UK Corporation tax on losses arising from prior periods | 641 | - | - | |
Research and development tax credit in respect of prior periods | - | - | 121 | |
641 | - | 121 | ||
Zámorská daň | 689 | 420 | 644 | |
Odložená daň | ||||
Využitie odloženej daňovej pohľadávky | - | - | - | |
Total tax expense reported in the condensed consolidated statement of comprehensive income | 1,330 | 420 | 765 |
6. Basic and diluted loss per ordinary share
Neauditované | Neauditované | Neauditované | Neauditované | overili | overili | ||
6 mesiacov | 6 mesiacov | 6 mesiacov | 6 mesiacov | rok | rok | ||
skončila | skončila | skončila | skončila | skončila | skončila | ||
30 Sept | 30 Sept | 30 Sept | 30 Sept | 31 March | 31 March | ||
Základný zisk na akciu | Podkladové | Spolu | Podkladové | Spolu | Podkladové | Spolu | |
Vážený priemerný počet | 237,955 | 237,955 | 218,395 | 218,395 | 227,911 | 227,911 | |
Loss for the period attributable to owners of Accsys Technologies PLC (€'000) | (6,724) | (27,493) | (5,381) | (13,492) | (10,189) | (17,859) | |
Základná strata na akciu | € (0.03) | € (0.12) | € (0.02) | € (0.06) | € (0.04) | € (0.08) | |
Zriedený zisk na akciu | |||||||
Vážený priemerný počet bežných akcií v emisii ('000) |
| - | - | - | - | - | - |
Equity options attributable to BGF |
| -* | -* | -* | -* | -* | -* |
Vážený priemer počtu kmeňových akcií v emisii a potenciálnych kmeňových akcií ('000) |
| - | - | - | - | - | - |
| |||||||
Loss for the year attributable to owners of Accsys Technologies PLC (€'000) | - | - | - | - | - | - | |
Zriedená strata na akciu | -* | -* | -* | -* | - | -* |
* Diluted loss per share is not disclosed. IAS 33 "Earning per share" defines Dilutive share options as share options which would decrease profit per share or increase loss per share. 8,449,172 equity options held by BGF, and convertible loan notes disclosed in note 11, which if exercised would decrease the Loss per share. As a result, these are anti-dilutive and therefore shown as nil.
7. Nehmotný majetok
Interná | intelektuálne |
| ||
| vývoj | majetok |
|
|
náklady | práva | Dobré meno | Spolu | |
000 € | 000 € | 000 € | 000 € | |
Náklady | ||||
K 31. marcu 2023 | 7,699 | 75,372 | 4,231 | 87,302 |
prírastky | 35 | 234 | - | 269 |
K 30. septembru 2023 | 7,734 | 75,606 | 4,231 | 87,571 |
prírastky | 15 | 101 | - | 116 |
K 31. marcu 2024 | 7,749 | 75,707 | 4,231 | 87,687 |
prírastky | - | 59 | - | 59 |
K 30. septembru 2024 | 7,749 | 75,766 | 4,231 | 87,746 |
Akumulovaná amortizácia | ||||
K 31. marcu 2023 | 3,279 | 73,532 | - | 76,811 |
Amortizácia | 198 | 193 | - | 391 |
K 30. septembru 2023 | 3,477 | 73,725 | - | 77,202 |
Amortizácia | 201 | 236 | - | 437 |
K 31. marcu 2024 | 3,678 | 73,961 | - | 77,639 |
Amortizácia | 198 | 473 | - | 671 |
Strata zo znehodnotenia | 2,246 | 538 | - | 2,784 |
K 30. septembru 2024 | 6,122 | 74,972 | - | 81,094 |
Čistá účtovná hodnota | ||||
K 31. marcu 2023 | 4,420 | 1,840 | 4,231 | 10,491 |
K 30. septembru 2023 | 4,257 | 1,881 | 4,231 | 10,369 |
K 31. marcu 2024 | 4,071 | 1,746 | 4,231 | 10,048 |
K 30. septembru 2024 | 1,627 | 794 | 4,231 | 6,652 |
Pozri poznámku 8 pre posúdenie návratnosti tohto nehmotného majetku.
8. Pozemky, stroje a zariadenia
Pozemky a budovy | Závod a stroje | Kancelárska technika | Spolu | |
000 € | 000 € | 000 € | 000 € | |
Náklady alebo ocenenie | ||||
Opening balance at 31 March 2023 | 17,976 | 208,821 | 4,697 | 231,494 |
prírastky | - | 1,142 | 206 | 1,348 |
Foreign currency translation gain/(loss) | - | - | 4 | 4 |
K 30. septembru 2023 | 17,976 | 209,963 | 4,907 | 232,846 |
prírastky | - | 637 | 127 | 764 |
Foreign currency translation gain/(loss) | - | - | (4) | (4) |
Reklasifikácia | - | (3,669) | (451) | (4,120) |
K 31. marcu 2024 | 17,976 | 206,931 | 4,579 | 229,486 |
prírastky | - | 558 | 44 | 602 |
K 30. septembru 2024 | 17,976 | 207,489 | 4,623 | 230,088 |
znehodnotenie | ||||
Opening balance at 31 March 2023 | 1,711 | 120,892 | 2,840 | 125,443 |
Poplatok za obdobie | 179 | 3,342 | 266 | 3,787 |
Foreign currency translation gain/(loss) | - | - | 4 | 4 |
Strata zo znehodnotenia | - | 7,000 | - | 7,000 |
K 30. septembru 2023 | 1,890 | 131,234 | 3,110 | 136,234 |
Poplatok za obdobie | 179 | 3,505 | 216 | 3,900 |
Foreign currency translation gain/(loss) | - | - | (2) | (2) |
Strata zo znehodnotenia | - | - | - | - |
Reklasifikácia | - | (3,669) | (451) | (4,120) |
K 31. marcu 2024 | 2,069 | 131,070 | 2,873 | 136,012 |
Poplatok za obdobie | 179 | 3,124 | 227 | 3,530 |
Strata zo znehodnotenia | - | 13,955 | - | 13,955 |
Foreign exchange hedge movement | - | 337 | - | 337 |
K 30. septembru 2024 | 2,248 | 148,486 | 3,100 | 153,834 |
Čistá účtovná hodnota | ||||
K 31. marcu 2023 | 16,265 | 87,929 | 1,857 | 106,051 |
K 30. septembru 2023 | 16,086 | 78,729 | 1,797 | 96,612 |
K 31. marcu 2024 | 15,907 | 75,861 | 1,706 | 93,474 |
K 30. septembru 2024 | 15,728 | 59,003 | 1,523 | 76,254 |
8. Pozemky, stroje a zariadenia (pokračovanie)
Plant and machinery assets relating to the Tricoya UK plant are fully impaired at 30 September 2024. At 31 March 2024, a net book value of €17,851,000 was held as assets under construction and not depreciated.
Preskúmanie zníženia hodnoty
The carrying value of the property, plant and equipment, internal development costs and intellectual property rights are split between two cash generating units (CGUs), representing the Accoya and Tricoya segments and the carrying value of Goodwill is allocated to the Accoya segment.
Following the board's decision and market announcement to discontinue and wind-up the Hull plant, an impairment review was performed on the Tricoya segment assets, with an impairment loss of €18.0m recognised reflecting the full remaining impairment of the Tricoya segment assets related to the Hull plant. Intangible assets in the Tricoya segment of €1.2m have not been impaired, which relate to the Accoya for Tricoya product which will continue to be produced from the Arnhem plant and to Tricoya panels which will continue to be produced by our Tricoya customers. This Intangible asset amount will be re-allocated to the Accoya segment once the Hull plant has been closed.
9. Základné imanie
6 month period ended 30 September 2023:
Between July and August 2023, 775,191 shares were issued following the exercise of nil cost options, granted under the Company's 2013 LTIP.
In July 2023, 222,232 ordinary shares were issued to an Employee Benefit Trust at nominal value, as part of the annual bonus, in connection with the employee remuneration and incentivisation arrangements for the period from 1 April 2022 to 31 March 2023. These ordinary shares will vested in July 2024, subject to the employees continuing employment within the Group.
Year ended 31 March 2024:
V novembri 2023 bolo vydaných 19,144,281 11 XNUMX kmeňových akcií ako súčasť navýšenia kapitálu spolu s balíkom predĺženia dlhu (pozri poznámku XNUMX), aby spoločnosť Accsys mohla začať komerčnú prevádzku svojho závodu North American Accoya v Kingsport, USA, posilniť svoju súvahu a zvýšiť pracovný kapitál vzhľadom na náročné makroobchodné prostredie.
V januári 2024, po upísaní akcií zamestnancami v predchádzajúcom roku v rámci plánu účasti zamestnancov (ďalej len „plán“), bolo vydaných 202,059 XNUMX akcií ako „zodpovedajúce akcie“ v nominálnej hodnote podľa plánu.
In February 2024, 15,148 shares were issued following the exercise of nil cost options, granted under the Company's 2013 LTIP.
6 month period ended 30 September 2024:
In May 2024, 80,816 ordinary shares were issued following the exercise of nil cost options, granted under the Company's LTIP.
In September 2024, 809,892 ordinary shares were issued to an Employee Benefit Trust at nominal value, as part of the annual bonus, in connection with the employee remuneration and incentivisation arrangements for the period from 1 April 2023 to 31 March 2024.
In September 2024, 36,487 ordinary shares were issued following the vesting of nil cost options granted under the Company's Deferred bonus plan.
10. Other Reserves
Splatenie kapitálu - | Rezerva na zlúčenie | Hedge Effective-ness reserve | Iná rezerva | Ostatné rezervy spolu | |
€000 | €000 | €000 | €000 | €000 | |
Zostatok k 30. septembru 2023 | 148 | 106,707 | 337 | 7,551 | 114,743 |
Total Comprehensive income for the period | - | - | - | - | - |
Zostatok k 31. marcu 2024 | 148 | 106,707 | 337 | 7,551 | 114,743 |
Cash flow hedges against fixed assets | - | - | (337) | - | (337) |
Zostatok k 30. septembru 2024 | 148 | 106,707 | - | 7,551 | 114,406 |
The closing balance of the capital redemption reserve represents the amounts transferred from share capital on redemption of deferred shares in a prior period.
Rezerva na zlúčenie vznikla pred prechodom na IFRS, keď bolo prijaté účtovanie o zlúčení alebo splynutí.
The hedge effectiveness reserve reflected the total accounted for under IFRS 9 in relation to the Tricoya segment.
The other reserve represents the amounts received for subsidiary share capital from non-controlling interests net with the carrying amount of non-controlling interests issued during the Tricoya Consortium venture with the non-controlling interests purchased in November 2022.
11. Pôžičky
|
|
| Neauditované | Neauditované | overili | |
6 mesiacov | 6 mesiacov | rok | ||||
skončila | skončila | skončila | ||||
|
|
| 30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
Sumy splatné na základe úverových zmlúv – nediskontované peňažné toky: |
| |||||
Do jedného roka | 3,998 | 11,462 | 1,646 | |||
V druhom až piatom roku vrátane | 31,393 | 48,841 | 34,294 | |||
Po piatich rokoch | 43,177 | 10,519 | 43,917 | |||
Menej budúcich finančných poplatkov | (16,916) | (6,642) | (19,653) | |||
Súčasná hodnota úverových záväzkov | 61,652 | 64,180 | 60,204 | |||
11. Pôžičky (pokračovanie)
ABN AMRO Debt Facilities
The facilities agreement with ABN Amro compromise a
- €33m remaining Term Loan facility and,
- Revolvingový úverový nástroj vo výške 25 miliónov EUR (ďalej len „RCF“).
- The facilities' maturity date is 31 March 2026.
- The term loan has no scheduled repayments of the term loan until 30 June 2025, quarterly payments of €1.125m thereafter.
- Term loan interest varies between 4.34% and 5.34% with additional rolled up interest of 3% accruing on €4.5 million for the period from 5 October 2024 to 4 April 2025 and €6.75 million from 5 April 2025, representing the Term Loan Facility amortisation payments that were deferred under the amortisation holiday post the reporting date.
- Úroková sadzba RCF sa pohybuje medzi 3.0 % a 4.0 % nad EURIBOR.
Approximately €20m of the RCF has been utilised to provide a letter of credit to FHB in support of the Accoya USA JV funding arrangements, and the remaining €5m was undrawn at 30 September 2024.
The facilities are secured against the assets of the Group which are 100% owned by the Company and include covenants such as net leverage, interest cover which are based upon the results and assets which are 100% owned by the Company and minimum liquidity covenants.
NatWest facility:
In November 2022, Tricoya UK Limited (the Company's subsidiary) agreed with NatWest Bank plc to restructure its debt facility, reducing the principal amount to a €6m loan with a 7 year term. The facility is secured by fixed and floating charges over all assets of Tricoya UK Limited.
Interest is calculated with the margin ranging from 325 to 475 basis points plus EURIBOR and capitalised during the 7 year term. No repayments are due until the facility maturity date.
At 30 September 2024, the Group had €7.0m (31 March 2024: €6.7m) borrowed under the facility.
Tricoya UK Limited also provided a Value Recovery Instrument ("VRI") agreement to NatWest, to recover up to approximately €9.4m, on a contingent basis, depending on profitability of the Tricoya UK plant once operational. Following the decision to close the Tricoya UK plant, the financial liability raised to account for the value recovery instrument has been released as an exceptional item (see note 4).
First Horizon Bank facility:
The Company's joint venture, Accoya USA LLC has a facility from First Horizon Bank ('FHB') of Tennessee, USA comprising:
- a $70m term loan and;
- a $15m RCF to fund working capital, which was increased by $5m during the period.
- The facility has a maturity date of 2 March 2030.
- The term loan is secured on the assets of Accoya USA and is supported by Accoya USA's shareholders, including $50m through a limited guarantee provided on a pro-rata basis, with Accsys' 60% share representing $30m, supported by a $20m Letter of Credit ('LC') provided by ABN AMRO to FHB.
- The interest rate varies between 1.3% to 2.1% over USD LIBOR.
- Principal repayments on the term loan commence one year following the completion and start-up of the facility, and are calculated on a 9.5 year amortisation period.
Accoya USA LLC is equity accounted for in these financial statements, therefore this Borrowing is not included in the Group's borrowings. (See note 12).
Convertible loan notes:
Convertible loan notes were issued in November 2023 totalling €21 million. The loan notes:
- are unsecured and non-transferable,
- have a maturity date of 22 November 2029,
- carry a fixed rate coupon of 9.5%. For the first 2.5 years the coupon is rolled up and deferred and following the 2.5 year period, the deferred interest can either be converted into ordinary shares of the Company or paid in cash over the remaining 3.5 years at the option of the holders of the convertible loan notes. Following that 2.5 year period, interest shall be payable in cash.
Majitelia zmeniek o konvertibilných pôžičkách budú mať právo konvertovať zmenky o konvertibilných pôžičkách, ktoré vlastnia, na kmeňové akcie Spoločnosti za cenu 83.22 eurocentov za akciu.
11. Borrowings (continued)
Zosúladenie s čistým dlhom:
Neauditované | Neauditované | overili | ||||
6 mesiacov | 6 mesiacov | rok | ||||
skončila | skončila | skončila | ||||
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | ||||
|
|
| ||||
Peňažné prostriedky a ich ekvivalenty | 26,000 | 20,780 | 27,427 | |||
Menej: | ||||||
Amounts payable under borrowings | (61,652) | (64,180) | (60,204) | |||
Amounts payable under lease liabilities | (4,532) | (4,788) | (4,338) | |||
Čistý dlh | (40,184) | (48,188) | (37,115) | |||
Odsúhlasenie s upravenou hotovosťou:
Neauditované | Neauditované | overili | ||||
6 mesiacov | 6 mesiacov | rok | ||||
skončila | skončila | skončila | ||||
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | ||||
Peňažné prostriedky a ich ekvivalenty | 26,000 | 20,780 | 27,427 | |||
Menej: | ||||||
Cash pledged to ABN Amro | - | (10,016) | - | |||
Upravená hotovosť | 26,000 | 10,764 | 27,427 | |||
Obmedzená hotovosť
The cash and cash equivalents at 30 September 2023 disclosed above and in the condensed consolidated statement of cash flow includes $10m which was pledged to ABN AMRO as collateral. This collateral was released in the November 2023 amendment and extension of the ABN AMRO facilities, see above for further details.
Voľný peňažný tok:
Neauditované | Neauditované | overili | ||||
6 mesiacov | 6 mesiacov | rok | ||||
skončila | skončila | skončila | ||||
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | ||||
Čistá hotovosť z prevádzkovej činnosti | 8,717 | 630 | 7,197 | |||
Investment in property, plant and equipment and intangible assets | (661) | (2,292) | (3,475) | |||
Voľný peňažný tok | 8,056 | (1,662) | 3,722 | |||
12. Investment in Joint Venture
In August 2020, Accsys together with Eastman Chemical Company formed Accoya USA LLC, 60% owned by Accsys and 40% owned by Eastman. Accoya USA LLC has constructed and is operating an Accoya plant in Kingsport, Tennessee (USA) to serve the North American market. The plant is designed to initially produce approximately 43,000 cubic metres of Accoya per annum and to allow for cost-effective expansion.
Under IFRS 11 - Joint arrangements, the two parties are assessed to jointly control the entity and Accoya USA LLC is accounted for as a joint venture and equity accounted for within the financial statements.
At 30 September 2024, Accsys and Eastman have contributed equity of $83m to Accoya USA LLC.
The borrowing facilities provided by First Horizon Bank ('FHB') of Tennessee, USA are detailed in note 11.
Účtovná hodnota investície zaúčtovanej vo vlastnom imaní je takáto:
| Neauditované | Neauditované | overili |
6 mesiacov sa skončilo | 6 mesiacov sa skončilo | Rok sa skončil | |
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
000 € | 000 € | 000 € | |
Počiatočný zostatok | 31,685 | 30,859 | 30,859 |
Investícia v Accoya USA | 7,210 | - | 4,926 |
Less: Accsys share (60%) of licence fee received | (450) | - | - |
Strata za obdobie | (6,098) | (1,211) | (4,100) |
Konečný zostatok | 32,347 | 29,648 | 31,685 |
The Group has equity accounted for the joint venture in these condensed consolidated financial statements.
Zosúladenie investícií v Accoya USA:
Neauditované | Neauditované | overili | |
6 mesiacov sa skončilo | 6 mesiacov sa skončilo | Rok sa skončil | |
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
000 € | 000 € | 000 € | |
Čisté aktíva spoločnosti Accoya USA (USD) | 62,048 | 56,210 | 60,002 |
60% of net assets of Accoya USA (Eur) | 33,350 | 31,856 | 33,359 |
Less: Accsys share (60%) of Licence fee received to date | (1,950) | (1,500) | (1,500) |
Devízové pohyby | 947 | (708) | (174) |
Konečný zostatok | 32,347 | 29,648 | 31,685 |
12. Investment in Joint Venture (continued)
The statement of comprehensive income, statement of financial position and statement of cashflows for Accoya USA LLC, are set out below:
Statement of comprehensive income:
Neauditované | Neauditované | overili | |
6 mesiacov sa skončilo | 6 mesiacov sa skončilo | Rok sa skončil | |
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
000 € | 000 € | 000 € | |
|
|
| |
Celkové príjmy | 3,314 | - | - |
Náklady na predaj | (6,294) | - | - |
Hrubá strata | (2,980) | - | - |
Prevádzkové náklady | (6,054) | (1,917) | (6,653) |
| |||
Prevádzková strata | (9,034) | (1,917) | (6,653) |
| |||
Splatný úrok | (1,129) | (102) | (179) |
Strata pred zdanením | (10,163) | (2,019) | (6,832) |
Daňový výdavok | - | - | - |
Celková komplexná strata za finančný rok | (10,163) | (2,019) | (6,832) |
Accsys share (60%) of US JV EBITDA | (4,312) | (1,046) | (3,724) |
Accsys share (60%) of US JV EBIT | (5,420) | (1,150) | (3,993) |
Accsys share (60%) of US JV total loss from operations | (6,098) | (1,211) | (4,100) |
12. Investment in Joint Venture (continued)
Neauditované | Neauditované | overili | |
6 mesiacov sa skončilo | 6 mesiacov sa skončilo | Rok sa skončil | |
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
000 € | 000 € | 000 € | |
|
|
| |
Dlhodobý majetok | |||
Nehnuteľnosti, stroje a zariadenia | 124,694 | 101,629 | 122,662 |
Právo na používanie majetku | 6,425 | 6,242 | 6,919 |
131,119 | 107,871 | 129,581 | |
Obežný majetok | |||
zásoby | 5,103 | - | 1,201 |
Obchodné a iné pohľadávky | 1,950 | 149 | 114 |
Peňažné prostriedky a ich ekvivalenty | 2,912 | 10,385 | 6,089 |
9,965 | 10,534 | 7,404 | |
Krátkodobé záväzky | |||
Obchodné a iné záväzky | (8,941) | (12,562) | (10,508) |
Záväzky z lízingu | (463) | (408) | (491) |
(9,404) | (12,970) | (10,999) | |
Čistý obežný majetok/(pasíva) | 561 | (2,436) | (3,595) |
| |||
Dlhodobé záväzky | |||
Záväzky z lízingu | (6,225) | (5,951) | (6,635) |
výpožičky | (69,874) | (46,304) | (63,701) |
| (76,099) | (52,255) | (70,336) |
Čisté aktíva | 55,581 | 53,180 | 55,650 |
Statement of Cash flows: | |||
Neauditované | Neauditované | overili | |
6 mesiacov sa skončilo | 6 mesiacov sa skončilo | Rok sa skončil | |
30 Sedem 2024 | 30 Sedem 2023 | 31 2024 marca | |
000 € | 000 € | 000 € | |
Peňažné toky z prevádzkovej činnosti | (13,424) | 1,378 | (4,679) |
Peňažné toky z investičných činností | (5,778) | (33,829) | (56,553) |
Peňažné toky z finančných aktivít | 16,198 | 34,135 | 58,620 |
Netto (zníženie) / zvýšenie peňažných prostriedkov a peňažných ekvivalentov | (3,004) | 1,684 | (2,612) |
13. Udalosti po súvahe
Following a thorough review of all available strategic and funding options for Tricoya UK, Accsys announced on 19 September 2024 that it would discontinue the Tricoya plant in Hull owned by Tricoya UK.
Since that time, Tricoya UK has taken various steps to wind down its remaining business operations and post the reporting date resolved to enter creditors voluntary liquidation.
The Group has recognised an exceptional cash cost of €3.9m in the period and a non-cash exceptional impairment charge of €18m. The Group will benefit from annual operating cost savings of €3m from the plant closure and the end of maintenance costs.
RNS môže použiť vašu IP adresu na potvrdenie súladu so zmluvnými podmienkami, na analýzu toho, ako pracujete s informáciami obsiahnutými v tejto komunikácii, a na zdieľanie takejto analýzy na anonymizovanom základe s ostatnými v rámci našich komerčných služieb. Ďalšie informácie o tom, ako RNS a Londýnska burza používajú osobné údaje, ktoré nám poskytnete, nájdete v našich Zásadách ochrany osobných údajov.