xbrli:sharesiso4217:EURxbrli:pureiso4217:EURxbrli:shares635400HEVTYHONROBR242022-01-012022-12-31635400HEVTYHONROBR242021-01-012021-12-31635400HEVTYHONROBR242022-12-31635400HEVTYHONROBR242021-12-31635400HEVTYHONROBR242021-01-01ifrs-full:IssuedCapitalMember635400HEVTYHONROBR242021-01-01ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400HEVTYHONROBR242021-01-01ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember635400HEVTYHONROBR242021-01-01ifrs-full:OtherReservesMember635400HEVTYHONROBR242021-01-01ifrs-full:RetainedEarningsMember635400HEVTYHONROBR242021-01-01635400HEVTYHONROBR242021-01-012021-12-31ifrs-full:RetainedEarningsMember635400HEVTYHONROBR242021-01-012021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400HEVTYHONROBR242021-01-012021-12-31ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember635400HEVTYHONROBR242021-01-012021-12-31ifrs-full:OtherReservesMember635400HEVTYHONROBR242022-01-01ifrs-full:IssuedCapitalMember635400HEVTYHONROBR242022-01-01ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400HEVTYHONROBR242022-01-01ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember635400HEVTYHONROBR242022-01-01ifrs-full:OtherReservesMember635400HEVTYHONROBR242022-01-01ifrs-full:RetainedEarningsMember635400HEVTYHONROBR242022-01-01635400HEVTYHONROBR242022-01-012022-12-31ifrs-full:RetainedEarningsMember635400HEVTYHONROBR242022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400HEVTYHONROBR242022-01-012022-12-31ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember635400HEVTYHONROBR242022-01-012022-12-31ifrs-full:OtherReservesMember635400HEVTYHONROBR242022-12-31ifrs-full:IssuedCapitalMember635400HEVTYHONROBR242022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember635400HEVTYHONROBR242022-12-31ifrs-full:ReserveOfGainsAndLossesOnFinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeMember635400HEVTYHONROBR242022-12-31ifrs-full:OtherReservesMember635400HEVTYHONROBR242022-12-31ifrs-full:RetainedEarningsMember

 

 

 

 

 

 

missing alternate text

 

 

                 Premier Capital Plc

Report and financial statements

 

31 December 2022

 

Contents

 

                                                                                                                                                                    

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 C36522The 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. 

 

 

14.     Property, plant and equipment

 

Group

 

 

 

Land and

  Improvements 

Motor

Plant and

Other

 

 

buildings

  to premises 

vehicles

equipment

equipment

Total

 

Eur

  Eur 

Eur

Eur

Eur

Eur

Cost

 

 

 

 

 

 

At 01.01.2021

  61,283,609

  30,162,662

1,063,437

  64,483,597

  14,115,275

171,108,580

Additions

2,306,251

5,925,509

  1,975

  10,043,420

1,009,858

  19,287,013

Disposals

(38,173)

(403,962)

(178,301)

  (3,300,476)

(602,232)

  (4,523,144)

Reclassification between asset categories

  (3,233,332)

1,681,383

14,598

  (4,305,918)

5,843,269

 -

Transfers

 -

(576,165)

 -

265,325

307,024

(3,816)

Exchange differences

(594,658)

(143,989)

(19,408)

(715,227)

(8,729)

  (1,482,011)

At 01.01.2022

  59,723,697

  36,645,438

882,301

  66,470,721

  20,664,465

184,386,622

Additions

2,887,198

8,473,051

641,946

  14,859,847

3,123,129

  29,985,171

Disposals

(194,754)

  (1,289,097)

(612,391)

  (2,733,653)

  (1,127,379)

  (5,957,274)

Revaluation

  10,804,506

 -

 -

 -

 -

  10,804,506

Transfers

609,665

(105,057)

85,738

 -

(582,386)

  7,960

Exchange differences

(16,160)

(521)

 701

(20,132)

76

(36,036)

At 31.12.2022

  73,814,152

  43,723,814

998,295

  78,576,783

  22,077,905

219,190,949

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

At 01.01.2021

  21,030,933

  11,375,744

463,236

  31,629,215

  12,726,130

  77,225,258

Charge for the year

2,386,451

2,269,781

213,048

6,223,103

1,964,521

  13,056,904

Released on disposal

(16,202)

(384,124)

(164,007)

  (3,043,903)

(563,789)

  (4,172,025)

Transfers

 -

 -

 -

10,663

(11,567)

(904)

Impairment

 -

63,275

 -

133,482

 -

196,757

Reversal of impairment

 -

 -

 -

(150,855)

 -

(150,855)

Exchange differences

(80,385)

(16,648)

(10,980)

(411,889)

(5,902)

(525,804)

At 01.01.2022

  23,320,797

  13,308,028

501,297

  34,389,816

  14,109,393

  85,629,331

Charge for the year

2,389,067

2,879,013

168,928

6,839,552

1,604,847

  13,881,407

Released on disposal

(74,216)

  (1,235,768)

(175,408)

  (2,598,039)

  (1,503,026)

  (5,586,457)

Transfers

 -

 -

 -

 -

  6,861

  6,861

Revaluation

364,069

-

-

-

-

364,069

Impairment

-

 -

 -

187,618

 -

187,618

Reversal of impairment

 -

(29,035)

 -

(38,501)

 -

(67,536)

Exchange differences

16,150

  5,411

65

(4,042)

52

17,636

At 31.12.2022

  26,015,867

  14,927,649

494,882

  38,776,404

  14,218,127

  94,432,929

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

At 31.12.2021

  36,402,900

  23,337,410

381,004

  32,080,905

6,555,072

  98,757,291

 

 

 

 

 

 

 

At 31.12.2022

  47,798,285

  28,796,165

503,413

  39,800,379

7,859,778

124,758,020

 

 

 

 

 

 

 

 

No interest has been capitalised by the Group during 2022 and 2021.  The Group’s property, plant and equipment with a carrying amount of Eur47m (2021 – Eur40m ) are held as security in connection with bank borrowings. 

 

Revaluation on property, plant and equipment

 

At 31 December 2022, the group performed revaluation assessments of all its land and buildings.  Romania reported a revaluation gain on land and buildings of Eur10,804,506, which was recognised in other comprehensive income and a revaluation loss of Eur 364,069 which was recognised within administrative expenses.

 

Impairment losses on property, plant and equipment

 

The impairment losses on property, plant and equipment recognised within administrative expenses in profit or loss during 2022 amounted to Eur 187,618 (2021 - Eur196,757) .  In addition, certain property, plant and equipment in Romania which were previously impaired, have been re-utilised during 2022.  As a result, an impairment amount of Eur67,536 (2021 - Eur150,855 ) was reversed and included within administrative expenses. 

 

Holding Company

 

 

 

 

 

 

 Furniture,

 

 

 

 

 

 fixtures

 

 

 

 

 

 and other

 

 

 

 

 

 equipment

 

 

 

 

 

 Eur

 

 

 

 

 

 

Cost

 

 

 

 

 

At 01.01.2021

 

 

 

 

186,537

Additions

 

 

 

 

 13,672

Disposals

 

 

 

 

 (3,634)

At 01.01.2022

 

 

 

 

196,575

Additions

 

 

 

 

 14,085

Disposals

 

 

 

 

 (8,328)

At 31.12.2022

 

 

 

 

202,332

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

At 01.01.2021

 

 

 

 

166,514

Charge for the year

 

 

 

 

9,527

Released on disposal

 

 

 

 

(804)

At 01.01.2022

 

 

 

 

175,237

Charge for the year

 

 

 

 

9,866

Released on disposal

 

 

 

 

 (5,907)

At 31.12.2022

 

 

 

 

179,196

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

At 31.12.2021

 

 

 

 

 21,338

 

 

 

 

 

 

At 31.12.2022

 

 

 

 

 23,136

 

 

 

 

 

 

 

 

 

15.     Right-of-use assets

 

 Group

 

 

 

Motor

 

 

Buildings

vehicles

Total

 

 

Eur

Eur

Eur

Cost

 

 

 

At 01.01.2021

 

105,619,021

678,622

106,297,643

Additions

 

28,062,843

267,533

28,330,376

Disposals

 

(3,570,924)

(32,618)

(3,603,542)

Remeasurement

 

530,388

  -

530,388

Exchange differences

 

 (647,515)

(904)

 (648,419)

At 01.01.2022

 

129,993,813

912,633

130,906,446

Additions

 

24,170,472

609,101

24,779,573

Disposals

 

(1,086,393)

(91,196)

(1,177,589)

Remeasurement

 

679,459

  -

679,459

Exchange differences

 

(19,806)

(974)

(20,780)

At 31.12.2022

 

153,737,545

1,429,564

155,167,109

 

 

 

 

 

Amortisation

 

 

 

 

At 01.01.2021

 

18,069,913

340,751

18,410,664

Amortisation for the year

 

9,903,835

205,617

10,109,452

Released on disposal

 

(3,297,961)

(32,618)

(3,330,579)

Impairment

 

125,535

  -

125,535

Exchange differences

 

 (128,914)

  (79)

 (128,993)

At 01.01.2022

 

24,672,408

513,671

25,186,079

Amortisation for the year

 

10,754,959

201,779

10,956,738

Released on disposal

 

 (570,580)

(91,196)

 (661,776)

Exchange differences

 

(11,261)

  (49)

(11,310)

At 31.12.2022

 

34,845,526

624,205

35,469,731

 

 

 

 

 

Carrying amount

 

 

 

 

At 31.12.2021

 

105,321,405

398,962

105,720,367

 

 

 

 

 

At 31.12.2022

 

118,892,019

805,359

119,697,378

 

 

 

 

 

Holding Company

 

 

 

Motor

 

 

Buildings

vehicles

Total

 

 

Eur

Eur

Eur

Cost

 

 

 

At 01.01.2021

 

  393,021

11,709

  404,730

Additions

 

60,956

7,072

68,028

At 01.01.2022

 

  453,977

18,781

  472,758

Additions

 

-

33,161

33,161

At 31.12.2022

 

  453,977

51,942

  505,919

 

 

 

 

 

Amortisation

 

 

 

 

At 01.01.2021

 

69,360

10,805

80,165

Amortisation for the year

 

39,291

6,794

46,085

At 01.01.2022

 

  108,651

17,599

  126,250

Amortisation for the year

 

41,436

3,910

45,346

At 31.12.2022

 

  150,087

21,509

  171,596

 

 

 

 

 

Carrying amount

 

 

 

 

At 31.12.2021

 

  345,326

1,182

  346,508

 

 

 

 

 

At 31.12.2022

 

  303,890

30,433

  334,323

 

 

 

 

 

The amortisation on right-of-use assets is included within cost of sales and administrative expenses.  

 

The Group and the Holding Company has elected to disclose right-of-use assets separately in these financial statements.  The information pertaining to the gross carrying amount, amortisation recognised during the year and other movements in right-of-use assets is included in the above table.  Information pertaining to lease liabilities and their corresponding maturities are disclosed separately in note 25.  Information about the accounting policy for the measurement and recognition of leases is disclosed in note 2.  

 

The weighted average incremental borrowing rate applied to lease liabilities recognised under IFRS 16 was 3.93%.  Additions to right-of-use assets during the current reporting period have been recognised using a rate between 1.43% and 6.38% (2021 - 1.43% and 6.38%).  The incremental borrowing rate will be re-assessed every time a new lease is entered into by the Group and Holding Company and the corresponding right-of-use asset recognised.  New leases are assessed on a case-by-case basis. 

 

 

16.     Deferred taxation

 

Group

 

 

 

Opening

Recognised in

Closing

 

 

balance

profit and loss

 balance

 

 

Eur

Eur

Eur

Deferred tax assets

 

 

 

 

2021

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

property, plant and equipment

 

960,193

136,137

 1,096,330

Other temporary differences

 

326,021

  42,057

368,078

 

 

1,286,214

178,194

 1,464,408

2022

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

property, plant and equipment

 

1,096,330

150,439

 1,246,769

Other temporary differences

 

368,078

162,695

530,773

 

 

1,464,408

313,134

 1,777,542

 

 

 

 

 

Deferred tax liabilities

 

 

 

 

2021

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

 - intangible assets

 

1,342,433

  (218,729)

 1,123,704

 

 

 

 

 

2022

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

 - intangible assets

 

1,123,704

  (218,757)

904,947

 

 

 

 

 

Deferred tax assets have been recognised for all unused tax losses to the extent that it is probable that taxable profits will be available against which the losses can be utilised.  The majority of the deferred tax asset arising on unutilised tax losses reverses when dividends are declared from the subsidiaries.  The aggregate amount of temporary differences associated with investments in subsidiaries for which deferred tax liabilities have not been recognised amounts to Eur5,383,500 (2021 – Eur3,930,779 ).  

 

Holding Company

 

 

Opening

Recognised in

Closing

 

 

balance

profit and loss

 balance

 

 

Eur

Eur

Eur

Deferred tax liabilities

 

 

 

 

2021

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

intangible assets

 

1,342,433

  (218,729)

 1,123,704

2022

 

 

 

 

Arising on:

 

 

 

 

Temporary differences on

 

 

 

 

intangible assets

 

1,123,704

  (218,757)

904,947

 

 

 

 

 

 

17.     Non-financial assets

 

(a)    Investments in subsidiaries

 

 

 

 

 

Holding Company

 

 

 

 

 

Investments

 

 

 

 

 

in subsidiaries

 

 

 

 

 

 Eur

 

 

 

 

 

 (re-presented)

Cost

 

 

 

 

 

At 31.12.2020 / 31.12.2021 / 31.12.2022

 

 

 

 

78,205,712

 

 

 

 

 

 

 

Details of the share capital, reserves and profit for the year for the Holding Company’s direct subsidiaries are as follows:

 

 

 Share capital

 Profit for the

 

 Share capital

 Profit for the

Name of subsidiary

 and reserves

 year

 

 and reserves

 year

 

 2022

 2022

 

 2021

 2021

 

 Eur

 Eur

 

 Eur

 Eur

 

 

 

 

 

 

AS Premier Restaurants Eesti

 5,214,334

 2,135,460

 

 5,892,543

 2,813,669

 

 

 

 

 

 

Premier Capital Hellas S.A.

10,145,432

 2,860,180

 

 7,285,249

 2,463,774

 

 

 

 

 

 

Premier Restaurants Malta Limited

 3,222,318

 1,488,149

 

 5,831,588

 1,288,765

 

 

 

 

 

 

Premier Restaurants Romania SRL

80,938,567

34,415,792

 

85,950,970

28,799,578

 

 

 

 

 

 

Premier Restaurants, UAB

 9,908,517

 5,448,369

 

 8,523,992

 4,063,844

 

 

 

 

 

 

"Premier Restaurants Latvia" SIA

 7,485,330

 3,248,040

 

 5,354,400

 1,624,810

 

 

 

 

 

 

 

Details of the holding company’s subsidiaries at 31 December 2022 and 2021 are as follows:

 

 

 

Proportion of ownership interests and voting rights held by owners of the holding company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Name of subsidiary

Registered address

Holding

Principal activity

 

 

2022

2021

 

 

 

 

%

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Operates McDonald’s

 

 

 

 

 

restaurants in Malta

Arcades Limited

Nineteen Twenty Three,

 

 

2022 - None

In 2022, merged to Premier

 

Valletta Road, Marsa, Malta

100

 2021 - Indirect

Restaurants Malta Limited

 

 

 

 

 

 

AS Premier Restaurants Eesti

Tartu mnt 13, Kesklinna district,

 

 

 

 

 

Tallinn city, Harju county,

 

 

2022 - Direct

Operates McDonald's

 

 10145, Estonia

100

99.99

2021 - Indirect

restaurants in Estonia

 

 

 

 

 

 

 

 

 

 

 

Holding Company

Premier Arcades Limited

Nineteen Twenty Three,

 

 

2022 - None

In 2022, merged to Premier

 

Valletta Road, Marsa, Malta

100

 2021 - Indirect

Restaurants Malta Limited

 

 

 

 

 

 

Premier Capital B.V.

Herikerbergweg 88,

 

 

 

 

 

Jupiter Building 2nd Floor,

 

 

 

Holding Company

 

1101CM , Amsterdam

 

 

2022 - None

In 2022, merged to

 

The Netherlands

99.99

 2021 - Direct

 Premier Capital p.l.c.

 

 

 

 

 

 

Premier Capital Delaware Inc

2711 Centerville Road, Suite 400,

 

 

 

 

 

Wilmington, Delaware 19808,

 

 

 

Holding Company -

 

United States

None

Wholly dissolved in 2021

 

 

 

 

 

 

Premier Capital Hellas S.A.

59, Al. Panagouli Street,

 

 

 

 

 

15343 Agia Paraskevi, Athens

 

 

2022 - Direct

Operates McDonald's

 

Greece

100

99.99

2021 - Indirect

restaurants in Greece

 

 

 

 

 

 

Premier Capital SRL

4-8 Nicolae Titulescu  Avenue,

 

 

 

 

 

 America House Building,

 

 

 

Holding Company

 

West Wing, 5th Floor,

 

 

2022 - None

In 2022, merged to Premier

 

011141 Bucharest, Romania

99.99

 2021 - Indirect

Restaurants Romania SRL

 

 

 

 

 

 

Premier Restaurants Malta Limited

Nineteen Twenty Three,

 

 

 

Operates McDonald’s

 

Valletta Road, Marsa, Malta

100

100

Direct

restaurants in Malta

 

 

 

 

 

 

Premier Restaurants Romania SRL

4-8 Nicolae Titulescu  Avenue,

 

 

 

 

 

 America House Building,

 

 

 

 

 

West Wing, 5th Floor,

 

 

2022 - Direct

Operates McDonald's

 

011141 Bucharest, Romania

100

99.99

2021 - Indirect

restaurants in Romania

 

 

 

 

 

 

Premier Restaurants, UAB

Tilto g. 1, Vilnius

 

 

2022 - Direct

Operates McDonald's

 

LT-01101, Lithuania

100

99.99

2021 - Indirect

restaurants in Lithuania

 

 

 

 

 

 

"Premier Restaurants Latvia" SIA

6, Duntes Street, Riga

 

 

2022 - Direct

Operates McDonald's

 

LV-1013, Latvia

100

99.99

2021 - Indirect

restaurants in Latvia

 

 

In an effort to simplify the reporting structure, during 2022, the Group endeavored to remove subsidiaries that had an indirect reporting line to the Holding Company and organize the structure in such a manner that all operational subsidiaries have a direct reporting line to the Holding Company.  As a result, Premier Capital B.V. was merged by acquisition to the Holding Company on 5 December 2022 (refer to note 17(b)).  On 16 May 2022, Premier Arcades Limited and Arcades Limited were merged by acquisition to Premier Restaurants Malta Limited.  In both instances, the date of merger occurred on 1 January 2022 for accounting purposes.  Premier Capital SRL was also merged by acquisition to Premier Restaurants Romania SRL on 30 September 2022. 

 

 

(b)    Merger by acquisition of Premier Capital B.V.

 

On 5 December 2022, Premier Capital B.V. was merged into Premier Capital p.l.c.  For accounting purposes, the merger was effective as from 1 January 2022.  The merger reserve represents the difference between the carrying amount of the investment which Premier Capital plc held in Premier Capital B.V. and the share capital and share premium of the latter company at the end of the three financial periods presented.  The other reserves and accumulated losses of Premier Capital B.V. at the end of the three financial periods presented were combined with those of Premier Capital p.l.c.  In line with the technical requirements, comparatives were re-presented, except the related notes that are not affected by the merger, to allow direct-comparability review.

 

Assets and liabilities contributed by Premier Capital B.V. as at 1 January 2022, the effective date of the merger for accounting purposes, were as follows:

 

 

 

 

Premier Capital B.V.

 

 

 

 Eur

 

 

 

 

Total assets

 

 

63,174,887

Total liabilities

 

 

(4,007,642)

Net assets

 

 

59,167,245

 

 

 

The results contributed by Premier Capital B.V. in 2022 were as follows:

 

 

 

Premier Capital B.V.

 

 

 

 Eur

 

 

 

 

Revenue

 

 

-

Expenses

 

 

(44,072)

Profit/(Loss) before tax

 

 

(44,072)

 

 

 

 

 

18.     Financial assets

 

(a)    Financial assets at fair value through other comprehensive income

 

Group and Holding Company

 

 

 

 Group and Holding Company

 

 

 

 

 

 

 

 

 

 

 

 

 Local listed

 Local listed

 Foreign listed

 Foreign listed

 Foreign listed

 Foreign listed

 

 

 

 

 debt

 equity

 debt

 equity

 derivative

 money market

 Other

 

 

 

instruments

instruments

 instruments

 instruments

 instruments

 instruments

instruments

 Total

 

 

 Eur

 Eur

 Eur

 Eur

 Eur

 Eur

 Eur

 Eur

Fair value

 

 

 

 

 

 

 

 

 

At 01.01.2021

 

696,732

358,169

-

-

-

-

-

 1,054,901

Increase / (decrease)

 

 

 

 

 

 

 

 

 

in fair value

 

5,160

(10,546)

-

-

-

-

-

  (5,386)

At 01.01.2022

 

701,892

347,623

-

-

-

-

-

 1,049,515

Additions

 

-

-

 2,984,831

 5,200,979

541,000

 3,000,000

 3,638,570

15,365,380

Disposals

 

-

-

-

(150,000)

(220,500)

-

-

(370,500)

Increase / (decrease)

 

 

 

 

 

 

 

 

in fair value

(20,802)

(11,353)

(18,733)

(201,570)

173

-

-

(252,285)

Exchange differences

 

  (9,794)

(109,474)

-

-

-

(119,268)

At 31.12.2022

 

681,090

336,270

 2,956,304

 4,739,935

320,673

 3,000,000

 3,638,570

15,672,842

 

 

 

 

 

 

 

 

 

 

The carrying amount of financial assets amounting to Eur1,017,360 (2021 – Eur1,049,515 ) represents investments amounting to Eur681,090 (2021 – Eur701,892 ) in 4% - 5.5% local listed corporate bonds and investments amounting to Eur336,270 (2021 - Eur347,623 ) in local listed equity instruments.  Decrease in fair value recognised through other comprehensive income as at 31 December 2022 amounted to Eur32,155 (2021 – Eur5,386 ). 

 

During 2022, the Group acquired a portfolio of foreign listed instruments amounting which as at the end of the reporting period amounted to Eur14,655,482 .  This represents investments of Eur2,956,304 in 0% - 3% foreign listed bonds, Eur320,673 in 1% - 4% foreign derivative instruments and Eur4,739,935 in foreign listed equity instruments, Eur3,000,000 in foreign listed fiduciary deposits and liquidity of Eur3,635,870 held with the intention to invest further.  Fiduciary deposits earn interest at 2.06% - 2.09 .   Equity instruments acquired at a cost of Eur150,000 matured on September 2022 and derivative instruments acquired at a cost of Eur220,500 matured in November 2022.  Decrease in fair value recognised through other comprehensive income as at 31 December 2022 amounted to Eur220,131 .  Exchange differences arising on translation of foreign investments also recognised through other comprehensive income amounted to Eur119,268 .

 

Cash held at year-end was subsequently invested in other financial instruments after year-end.

 

(b)    Other financial assets

 

Derivative financial instruments amounting to Eur371,193 (2021 – Eur152,621 ) comprise of interest rate swap whereby a subsidiary of the Group (Premier Restaurants Romania SRL) entered into a contract to swap the floating rate on bank borrowings (note 24) to a fixed rate.  The interest rate swap is stated at fair value and is classified as financial assets at FVTPL.  The amount of Eur371,193 ( 2021 – Eur152,621 ) is classified with non-current assets.  Refer to note 23 for further detail on the interest rate swap. 

 

(c)     Loans and receivables

 

 

Group

Holding Company

 

 

 Loans to

 

 

 

 

 Loans to

 

 

 

other

 Loans to

 

 

 

other

 Loans to

 

 

 related

ultimate

 

 

 Loan to 

 related

ultimate

 

 

parties

 parent

Total

 

subsidiaries

parties

 parent

Total

 

 Eur

 Eur

 Eur

 

 Eur

 Eur

 Eur

Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 (re-presented)

 (re-presented)

Amortised cost

 

 

 

 

 

 

 

 

At 01.01.2020

3,613,767

3,526,594

7,140,361

 

 40,501,390

3,096,118

3,526,594

  47,124,102

Increase

8,523,226

4,267,404

  12,790,630

 

 19,374,208

7,440,196

4,267,404

  31,081,808

Assignment of debts

  (3,095,630)

3,095,630

  -

 

 (1,559,063)

 (3,095,630)

3,095,630

  (1,559,063)

Repayments

  (1,850,885)

 (250,592)

  (2,101,477)

 

(28,081,396)

(228,743)

(250,592)

(28,560,731)

Adjustment on merger

  -

  -

  -

 

(12,626,520)

 -

 -

(12,626,520)

Exchange differences

(6,508)

  -

(6,508)

 

 -

 -

 -

  -

At 01.01.2021

7,183,970

  10,639,036

  17,823,006

 

 17,608,619

7,211,941

 10,639,036

  35,459,596

Increase

1,476,770

  21,272,788

  22,749,558

 

 15,663,363

  462,559

 17,256,288

  33,382,210

Repayments

  (8,182,093)

 (347,031)

  (8,529,124)

 

(28,588,242)

 (7,145,740)

(347,031)

(36,081,013)

Exchange differences

  -

  -

  -

 

(184,111)

 -

 -

 (184,111)

At 01.01.2022

478,647

  31,564,793

  32,043,440

 

4,499,629

  528,760

 27,548,293

  32,576,682

Increase

1,140,888

637,085

1,777,973

 

8,661,345

16,729

  603,085

9,281,159

Set off of balances

  -

  -

  -

 

 (6,093,750)

 -

 -

  (6,093,750)

Repayments

  (1,619,535)

(20,812,886)

(22,432,421)

 

 (6,109,702)

(545,489)

(16,762,386)

(23,417,577)

Exchange differences

  -

  -

  -

 

  2,274

 -

 -

2,274

At 31.12.2022

  -

  11,388,992

  11,388,992

 

  959,796

 -

 11,388,992

  12,348,788

 

 

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

 

 

At 31.12.2020

7,183,970

  10,639,036

  17,823,006

 

 17,608,619

7,211,941

 10,639,036

  35,459,596

 

 

 

 

 

 

 

 

 

Less: Amount expected

 

 

 

 

 

 

 

 

to be settled within

 

 

 

 

 

 

 

 

12 months (shown

 

 

 

 

 

 

 

 

under current assets)

 (183,970)

  (6,639,036)

  (6,823,006)

 

(13,188,619)

(211,941)

 (6,639,036)

(20,039,596)

Amount expected to be

 

 

 

 

 

 

 

 

settled after 12 months

7,000,000

4,000,000

  11,000,000

 

4,420,000

7,000,000

4,000,000

  15,420,000

 

 

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

 

 

At 31.12.2021

478,647

  31,564,793

  32,043,440

 

4,499,629

  528,760

 27,548,293

  32,576,682

 

 

 

 

 

 

 

 

 

Less: Amount expected

 

 

 

 

 

 

 

 

to be settled within

 

 

 

 

 

 

 

 

12 months (shown

 

 

 

 

 

 

 

 

under current assets)

 (478,647)

(20,219,163)

(20,697,810)

 

 (4,499,629)

(528,760)

(16,202,663)

(21,231,052)

Amount expected to be

 

 

 

 

 

 

 

 

settled after 12 months

  -

  11,345,630

  11,345,630

 

 -

 -

 11,345,630

  11,345,630

 

 

 

 

 

 

 

 

 

At 31.12.2022

  -

  11,388,992

  11,388,992

 

  959,796

 -

 11,388,992

  12,348,788

 

 

 

 

 

 

 

 

 

Less: Amount expected

 

 

 

 

 

 

 

 

to be settled within 12

 

 

 

 

 

 

 

 

months (shown under

 

 

 

 

 

 

 

 

current assets)

  -

(43,362)

(43,362)

 

(959,796)

 -

  (43,362)

  (1,003,158)

Amount expected to be

 

 

 

 

 

 

 

 

settled after 12 months

  -

  11,345,630

  11,345,630

 

 -

 -

 11,345,630

  11,345,630

 

 

 

 

 

 

 

 

 

 

Loans to subsidiaries - Holding Company

 

Loans to subsidiaries amounting to Eur500,000 (2021(re-presented) – Eur300,000 ) bear interest at the rate of 4.5% - 5% per annum whereas Eur459,796 (2021 (re-presented) – Eur4,199,629 ) are interest free and repayable on demand.  Eur959,796 (2021 (re-presented) – Eur4,499,629) are expected to be settled within 12 months from the end of the reporting period.  All the loans to subsidiaries are unsecured. 

 

The increase of Eur8,661,345 (2021 (re-presented) – Eur15,663,363 ) includes dividends receivable (net of tax) from subsidiaries of Eur423,583 (2021 (re-presented) – Eur4,167,054 ).  During 2022, dividend receivable from subsidiaries amounting to Eur20,317,000 (2021 – represented Eur22,486,877) (note 6), out of which Eur20,017,000 (2021 (re-presented) - Eur18,319,823 ) were settled during the year and Eur300,000 (2021 (re-presented) - Eur4,167,054 ) are expected to be settled within twelve months.

 

In 2022, the Holding Company set off short term loan balances due to subsidiaries of Eur6,093,750 against dividend receivable from same subsidiaries.

 

Loans to ultimate parent and other related parties

 

Group

 

All loans to ultimate parent and other related parties are unsecured.  Loans amounting to Eur11,345,630 (2021 – Eur31,845,630 ) bear interest at the rate of 4.5% - 7% per annum, whereas receivables amounting to Eur43,362 (2021 – Eur197,810 ) are interest free.  Loans and receivables amounting to Eur43,362 (2021 – Eur20,697,810 ) are expected to be settled within 12 months from the end of the reporting period, whilst Eur11,345,630 (2021 – Eur11,345,630) are repayable after more than 12 months. 

 

Holding Company

 

Loans to ultimate parent and other related parties amounting to Eur11,345,630 (2021 – Eur27,845,630 ) bear interest at the rate of 4.5% - 7% per annum whereas Eur43,362 (2021 – Eur231,423 ) are interest free.  During 2021, the increase of Eur17,718,847 includes loan advances to ultimate parent of Eur16,750,000 out of which Eur16,000,000 were repaid in March 2022.

 

Loans amounting to Eur11,345,630 (2021 – Eur11,345,630 ) are not expected to be settled within 12 months from the end of the reporting period whilst Eur43,362 (2021 – Eur16,731,423 ) are expected to be settled within 12 months.  All the loans to other related parties are unsecured. 

 

 

19.     Prepayments

 

These relate mainly to guarantee deposits made by the Holding Company and the Group’s subsidiaries.  As at the end of the reporting period, the Group long term prepayments amount to Eur2,303,931 ( 2021 – Eur2,285,165) after having recorded such prepayments within a twelve month period of Eur189,556 (2021 – Eur117,335) as current assets.  The Holding Company long term prepayments amount to Eur514,085 (2021 – Eur513,250 ), none of which has been recorded within a twelve month period. 

 

 

20.     Inventories

 

 

Group

 

 

 

2022

2021

 

 

 

 Eur

 Eur

 

 

 

 

 

Raw materials and consumables

 

 

 9,709,395

 7,373,846

 

 

 

 

 

 

The amount of inventories recognised as an expense during the year amounted to Eur180,748,687 (2021 – Eur126,849,012 ). 

 

 

21.     Trade and other receivables

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

Trade receivables

 3,612,704

829,289

 

 -

 -

 -

Other receivables

 4,104,952

 5,001,273

 

  448,921

  429,748

  900,599

Amounts due from related parties

  39,022

  24,496

 

24,657

 -

 -

Amounts due from subsidiaries

-

-

 

 -

 -

  143,404

Prepayments and accrued income

 1,744,283

 1,826,871

 

  156,145

  181,556

  196,610

 

 9,500,961

 7,681,929

 

  629,723

  611,304

1,240,613

 

 

 

 

 

 

 

 

No interest is charged on trade and other receivables.  The Group’s amounts due from related parties and the Holding Company’s amounts due from subsidiaries are unsecured, interest-free and are repayable on demand. 

 

 

22.     Trade and other payables

 

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

Trade payables

24,378,130

19,211,574

 

  281,536

  212,170

  175,256

Other payables

 8,678,218

 5,112,166

 

67,406

59,752

55,082

Social security liabilities

 5,775,913

 3,402,364

 

19,936

27,598

38,817

VAT and other liabilities

 4,433,503

 2,736,305

 

 -

 -

 -

Accruals and deferred income

15,993,346

14,095,298

 

1,767,880

1,607,427

1,149,055

 

59,259,110

44,557,707

 

2,136,758

1,906,947

1,418,210

 

 

 

 

 

 

 

 

No interest is charged on trade and other payables.  The carrying amount of trade and other payables is considered a reasonable approximation of fair value. 

 

 

23.     Other financial liabilities

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

Amounts due to ultimate parent

1,106,119

30,301

 

 1,023,206

 30,301

 -

Amounts due to other related parties

  147,879

33,724

 

3,077

 -

 10,084

Amounts due to subsidiaries

-

-

 

 7,175,070

10,934,684

 8,573,310

Derivative financial liability held for trading

-

76,036

 

 -

 -

 -

 

1,253,998

  140,061

 

 8,201,353

10,964,985

 8,583,394

Less: Amount due for

 

 

 

 

 

 

settlement within 12 months

 

 

 

 

 

 

(shown under current liabilities)

  (1,253,998)

  (64,754)

 

(8,201,353)

(10,964,985)

(8,583,394)

Amount due for settlement after 12 months

-

75,307

 

 -

 -

 -

 

 

 

 

 

 

 

 

Other financial liabilities are repayable as follows:

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

On demand or within one year

 1,253,998

 64,754

 

 8,201,353

 10,964,985

 8,583,394

Between two and five years

-

 75,307

 

 -

 -

 -

 

 1,253,998

  140,061

 

 8,201,353

 10,964,985

 8,583,394

Less: Amount due for

 

 

 

 

 

 

settlement within 12 months

 

 

 

 

 

 

(shown under current liabilities)

  (1,253,998)

  (64,754)

 

 (8,201,353)

(10,964,985)

 (8,583,394)

Amount due for settlement after 12 months

-

 75,307

 

 -

 -

 -

 

 

 

 

 

 

 

 

The Group’s amounts due to ultimate parent and to other related parties are unsecured, interest free and repayable on demand. 

 

The Holding Company’s amounts due to subsidiaries amounting to Eur5,630,058 (2021 (re-presented)- Eur9,630,058 ) bear interest at the rate of 4.5% per annum and are expected to be settled within twelve months.  The remaining balance of amounts owed to subsidiaries amounting to Eur1,545,012 (2021 (re-presented) – Eur1,304,626 ) are interest free and repayable on demand.  All the amounts owed to subsidiaries are unsecured.

 

In 2021, derivative financial instruments amounting to Eur76,036 comprise of interest rate swaps whereby subsidiaries of the Group enter into a contract to swap the floating rate on bank borrowings (note 24) to a fixed rate.  The derivative financial instrument with a value of Eur729 represents an interest rate swap entered into on May 2017 by Premier Restaurants Romania SRL whilst the derivative financial instruments with a value of Eur75,307 represents an interest rate swap entered into on December 2018 by Premier Restaurants Latvia SIA.  The interest rate swap is stated at fair value and is classified with financial liabilities classified as held for trading.  The amount of Eur76,036 is classified with non-current liabilities.  During 2022, the interest rate swap entered into by Premier Restaurants Latvia SIA was terminated on full repayment of bank borrowings (refer to note 24).  The interest rate swap entered into by Premier Restaurants Romania SRL is recognised under non-current assets (note 17(b)).

 

The notional principal amount of the outstanding interest rate swap at the end of the reporting period for Premier Restaurants Romania SRL amounted to Eur5,280,551 (2021 - Eur6,391,342) and matures on 03 July 2025.  As at 31 December 2021, Premier Restaurants Romania SRL had an interest rate swap with a notional principal amount of Eur577,717 that matured on 21 January 2022, whilst Premier Restaurants Latvia had a swap with a notional amount of Eur6,249,964 with a maturity up till 19 October 2023, but was early terminated on full repayment of bank borrowings.

 

At the end of the reporting period, the fixed interest rate on interest rate swap for Premier Restaurants Romania SRL amounted to 2.55% (2021 – 2.55% ) with the floating rate being three-month ROBOR and settlement on a quarterly basis. As at 31 December 2021, the fixed rate on interest rate swap for Premier Restaurants Romania SRL that matured in January 2022 was 2.75% with a floating rate of three-month ROBOR and settlement on a quarterly basis , whilst for Premier Restaurants Latvia SIA the fixed interest rate amounted to 0.45% with the floating rate being one-month EURIBOR and settlement on a monthly basis  The subsidiaries settle the difference between the fixed and floating interest rates on a net basis. 

 

 

24.     Bank borrowings

 

 

 

Group

 

 

 

2022

2021

 

 

 

 Eur

 Eur

 

 

 

 

 

Bank borrowings

 

 

14,144,443

25,091,524

 

 

 

 

 

 

Bank borrowings are repayable as follows:

 

 

Group

 

 

 

2022

2021

 

 

 

 Eur

 Eur

 

 

 

 

 

On demand or within one year

 

 

3,356,710

 5,589,352

In the second year

 

 

3,356,710

 8,715,618

In the third year

 

 

3,206,710

 3,356,395

In the fourth year

 

 

2,556,770

 3,206,395

In the fifth year

 

 

1,667,543

 2,556,455

After five years

 

 

-

 1,667,309

 

 

 

14,144,443

25,091,524

Less:  amount due for settlement

 

 

 

 

within 12 months (shown under

 

 

 

 

current liabilities)

 

 

(3,356,710)

(5,589,352)

Amounts due for settlement

 

 

 

 

after 12 months

 

 

10,787,733

19,502,172

 

 

 

 

 

The bank facility granted by BRD – SG to Premier Restaurants Romania SRL in 2017 was fully repaid in January 2022.  The loan was denominated in local currency RON, for an amount equivalent to Eur1,146,693 as at 31 December 2021.  The facility had a term of five years and bore an interest rate of 3-month ROBOR +2.75% .  The loan was secured by a pledge over the entity’s immovable and movable property.  In 2020, an additional drawdown was made from the same facility which at 31 December 2022 amounted to Eur10,561,103 (2021 - Eur12,782,685 ).  The facility has a term of seven years and bears an interest rate of 3-month ROBOR +1.4% per annum.  The loan is secured by a pledge over the entity’s immovable and movable property. 

 

In 2018, Premier Restaurants Latvia SIA secured a loan facility with Luminor Bank AS amounting to Eur10,000,000.  The loan had a term of five years and bore an interest rate of 1-month Euribor +2.50% .  The loan was secured by a pledge agreement between the bank and the Baltic subsidiaries together with pledges over the entities’ immovable and movable property.  In March 2022, the balance on the loan was fully repaid (2021 - Eur6,612,146).

 

In 2020, Premier Capital Hellas S.A. availed itself from the Covid-19 Lending Initiatives put into place by the Greek State.  It has been granted two bond loan facilities with Eurobank S.A. and the Hellenic Development Bank S.A. for the financing of working capital requirements.  As at the end of the reporting period, the balance of these loan facilities amounted to Eur1,500,000 (2021 – Eur2,000,000 ).  Both facilities have a term of five years and bear interest at 6-month Euribor +2.2% .  Eighty percent of the nominal value of both facilities are guaranteed by the Greek State. 

 

In 2020, another facility was granted to Premier Capital Hellas S.A.by Eurobank S.A. with a balance of Eur750,000 (2021 - Eur1,050,000) as at the end of the reporting period.  The facility has a term of five years and bears interest at 3-month Euribor + 3.85% .  The facility is secured by a letter of comfort issued by the subsidiary company.

 

In 2021, Premier Capital Hellas S.A. was granted another loan by Eurobank S.A. for working capital and capital expenditure requirements with a balance of Eur1,333,340 (2021 - Eur1,500,000 ) as at 31 December 2022.  The facility has a term of five years and bears interest at 3-month Euribor +3% .  The loan is secured by a pledge over the subsidiary immovable property. 

 

Premier Restaurants Malta Limited, a subsidiary of the Group, has an unutilised overdraft facility with a limit of Eur1,000,000 (2021 – Eur1,000,000 ) and bearing interest at 250 basis point over the bank’s base rate, presently 2.35% (2021 - 2.35%) per annum.

 

 

25.     Lease liabilities

 

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

 

 Eur

 Eur

 

 Eur

 Eur

 

 

 

 

 

 

Lease liability (current)

 9,600,747

 8,663,431

 

  46,966

  38,741

Lease liability (non current)

 117,749,589

 103,210,244

 

308,980

325,308

 

 127,350,336

 111,873,675

 

355,946

364,049

 

 

 

 

 

 

The Group and the Holding Company has leases for its buildings and motor vehicles.  With the exception of short-term leases and leases of low value assets, each lease is included in the statement of financial position as a right-of-use asset and a lease liability.  Variable lease payments which do not depend on an index or a rate (such as lease payments based on a percentage of company sales) are excluded from the initial measurement of the lease liability and asset.  The Group and Holding Company classifies its right-of-use assets in a consistent manner to its property, plant and equipment (see note 15). 

 

Each lease generally imposes a restriction that, unless there is a contractual right for the Group and the Holding Company to sublet the asset to another party, the right-of-use asset can only be used by the Group and the Holding Company.  The majority of the lease agreements entitle the Group’s subsidiaries to have the right of first refusal when such leases come up for renewal.  None of the lease agreements gives rights to the Group’s subsidiaries’ to any purchase or escalation options, however restricting the same subsidiaries to further lease the properties to third parties.  For leases over office buildings the Group and the Holding Company must keep those properties in a good state of repair and return the properties in their original condition at the end of the lease.  Further, the Group and the Holding Company must insure items of property, plant and equipment and incur maintenance fees on such items in accordance with the lease contracts. 

 

The lease liabilities are secured by the related underlying assets.  Future minimum lease payments at 31 December 2022 were as follows:

 

Group

 

Minimum lease payments due

 

 Within

Within

 

After

 

 

1 year

 2 - 5 years

 

 5 years

Total

 

 Eur

Eur

 

Eur

 Eur

At 31 December 2022

 

 

 

 

 

Lease payments

14,515,339

62,415,267

 

96,872,591

 173,803,197

Finance charges

(4,914,592)

 (12,017,068)

 

 (29,521,201)

 (46,452,861)

Net present values

 9,600,747

50,398,199

 

67,351,390

 127,350,336

 

 

 

 

 

 

At 31 December 2021

 

 

 

 

 

Lease payments

12,917,930

48,111,802

 

94,920,748

 155,950,480

Finance charges

(4,254,499)

 (14,133,034)

 

 (25,689,272)

 (44,076,805)

Net present values

 8,663,431

33,978,768

 

69,231,476

 111,873,675

 

 

 

 

 

 

 

Holding Company

 

Minimum lease payments due

 

 Within

Within

 

After

 

 

1 year

 2 - 5 years

 

 5 years

Total

 

 Eur

Eur

 

Eur

 Eur

At 31 December 2022

 

 

 

 

 

Lease payments

  59,916

227,728

 

118,917

406,561

Finance charges

(12,950)

(32,588)

 

  (5,077)

(50,615)

Net present values

  46,966

195,140

 

113,840

355,946

 

 

 

 

 

 

At 31 December 2021

 

 

 

 

 

Lease payments

  52,164

203,860

 

169,880

425,904

Finance charges

(13,423)

(38,051)

 

(10,381)

(61,855)

Net present values

  38,741

165,809

 

159,499

364,049

 

 

 

 

 

 

Lease payments not recognised as a liability

 

The Group and the Holding Company have elected not to recognise a lease liability for short term leases (leases with an expected term of 12 months or less) or for leases of low value assets.  Payments made under such leases are expensed on a straight-line basis.  In addition, certain variable lease payments are not permitted to be recognised as lease liabilities and are expensed as incurred. 

 

The expense relating to payments not included in the measurement of the lease liability is as follows:

 

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

 

 Eur

 Eur

 

 Eur

 Eur

 

 

 

 

 

 

Short-term leases

-

  76,087

 

-

-

Leases of low value assets

3,754

  11,943

 

-

-

Covid-19 related rent concessions

-

(1,587,846)

 

-

-

Variable lease payments

 8,144,991

 5,122,213

 

2,621

-

 

 8,148,745

 3,622,397

 

2,621

-

 

 

 

 

 

 

Variable lease payments expensed on the basis that they are not recognised as a lease liability comprise rentals of stores in each market whereby the Group is committed to pay monthly payments to lessors based on the revenues of each particular store.  Such variable lease payments are not permitted to be recognised as a right-of-use asset and lease liability and are therefore expensed in the period they are incurred. 

 

The Group applied the practical expedient allowed in the amendment to IFRS 16 and accounted for Covid-19 related rent concessions as negative variable lease payments amounting to Nil (2021 - Eur1,587,846 ).  The practical expedient was applied consistently to all rent concessions received as a direct impact of the Covid-19 pandemic.  The Group assessed the impacted lease agreements and applied the practical expedient to those agreements with similar characteristics and similar circumstances.  All conditions specified within the amendment to IFRS 16 were met for the application of the practical expedient. 

 

In 2017, the Holding Company entered into a lease agreement for the provision of an aircraft for a fixed number of annual flights.  As per the lease arrangement, the Holding Company has no control over the leased aircraft and hence any lease payments do not give rise to a lease liability and an underlying right of use asset.  Such lease payments are recognised within administrative expenses (refer to note 32). 

 

At the reporting date presented, the company had committed to leases which had not yet commenced.  The total future cash outflows for leases that had not yet commenced were in relation to buildings for an amount of Eur1,380,132 (2021 – Eur6,276,244).  

 

Total cash outflow for leases for the year ended 31 December 2022 by the Group was Eur14,072,582 (2021 - Eur12,042,861 ) and for the Holding Company Eur55,093 (2021 - Eur54,651 )

 

 

26.     Debt securities in issue

 

 

 

Group and Holding Company

 

 

 

2022

2021

 

 

 

 Eur

 Eur

 

 

 

 

 

3.75% unsecured bonds redeemable 2026

 

64,633,172

  64,539,514

 

 

 

 

 

 

In November 2016, the Holding Company issued 650,000 3.75% unsecured bonds of a nominal value of Eur100 per bond.  The bonds are redeemable at their nominal value on 23 November 2026.

 

Interest on the bonds is due and payable annually on 23 November of each year. 

 

The bonds are listed on the Official List of the Malta Stock Exchange.  The carrying amount of the 3.75% bonds is net of direct issue costs of Eur366,828 (2021 – Eur460,486 ) which are being amortised over the life of the bonds.  The market value of debt securities on the last trading day before the statement of financial position date was Eur63,050,000 (2021 - Eur66,430,000 ). 

 

 

27.     Share capital

 

 

 

2022

 

 

2021

 

Authorised

Issued and

 

Authorised

Issued and

 

 

called up

 

 

called up

 

Eur

Eur

 

Eur

Eur

 

 

 

 

 

 

400,000 ordinary shares of Eur100 each,

 

 

 

 

 

of which 336,747  have been issued

 

 

 

 

 

and called up

40,000,000

33,674,700

 

40,000,000

33,674,700

 

 

 

 

 

 

 

Save for the selection of directors in terms of Clause 55 of the Articles of Association of the Holding Company, ordinary shares in the Holding Company, irrespective of the class to which they belong, shall have equal rights as regards dividends and in all other respects each shareholder shall be entitled to one vote in general meetings for each of such shares held. 

 

 

28.     Other reserves

 

           Group

 

Legal

Revaluation

Other

 

 

reserve

reserve

reserve

Total

 

Eur

Eur

Eur

Eur

 

 

 

 

 

Balance at 1 January 2021

 4,392,027

 6,052,306

 (10,618,947)

  (174,614)

Movement in other reserves

-

-

  76,688

  76,688

Balance at 1 January 2022

 4,392,027

 6,052,306

 (10,542,259)

(97,926)

Transfer from retained earnings

-

-

112,830

112,830

Revaluation of property, plant and equipment

-

10,804,506

-

10,804,506

Balance at 31 December 2022

 4,392,027

16,856,812

 (10,429,429)

10,819,410

 

 

 

 

 

 

The legal reserve represents reserves created by the subsidiaries in Estonia, Lithuania and Romania pursuant to the legal requirements in these jurisdictions. 

 

The revaluation reserve was created from an increase in revaluation of property, plant and equipment.  In 2016, the land which was acquired on acquisition of the Romania operating segment was revalued and resulted in an increase in revaluation of Eur44,568 .  In 2020, the Group performed a revaluation assessment on the Group’s property, plant and equipment.  This gave rise to an increase in the revaluation of land and buildings situated in Romania of Eur6,007,738 of which Eur5,406,964 was allocated to the Group and Eur600,774 was allocated to non-controlling interest.  In 2020, the Group acquired the non-controlling interest which resulted in reversals in equity of previously allocated reserves to the non-controlling interest amounting to Eur8,955,498 – this included the reversal of Eur600,774 allocated to revaluation reserve and movement in other reserve of Eur9,556,272 .  In 2022, the Group performed another revaluation assessment of its property, plant and equipment which gave rise to an increase in the revaluation of the land and buildings in Romania of Eur10,804,506 .

 

The other reserve represents a cash capital contribution made by the parent company to one of its subsidiaries attributable to non-controlling interests amounting to Eur370,825 , a loss offset reserve of Eur212,351 , and the effect of acquisition of part of a non-controlling interests amounting to Eur1,360,079 .  In 2015, the Group gained full control in the subsidiary Premier Restaurants Malta Limited resulting in a movement in the other reserve of Eur455,878 .

 

Holding Company

 

The other reserve represents a loss offset reserve amounting to Eur212,351 for the purpose of offsetting any losses that may be incurred by the Holding Company from time to time and was created by a reduction of share capital in 2010.  Included in other reserve is the adjustment on merger by acquisition of Premier Capital B.V. to the Holding Company (refer to note 17(b)).

 

 

 

Other

 

 

reserve

 

 

Eur

 

 

 

Balance at 1 January 2020

 

212,351

Adjustment on merger

 

(26,084)

Balance at 1 January 2021 / 1 January 2022 / 31 December 2022

 

186,267

 

 

29.     Cash and cash equivalents

 

Cash and cash equivalents included in the statement of cash flows comprise the following amounts in the statement of financial position:

 

Group

 

Holding Company

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

Cash at bank and on hand

43,973,988

28,377,151

 

2,601,528

6,339,356

1,746,020

 

 

 

 

 

 

 

 

Cash at bank earns interest at floating rates based on bank deposit rates.  The interest rate on the cash at bank in 2022 was 0% - 2.50% (2021 – 0% - 1.12%).

 

 

30.     Significant non-cash transactions

 

During 2022, there were no significant non-cash transactions.  During 2021 there were the following significant non-cash transactions:

 

a)         The Holding Company received dividends from investments in subsidiaries (note 6) amounting to Eur22,486 ,877 (re-presented) out of which Eur18,319,823 (re-presented) were settled during the year and Eur4,167,054 (re-presented) are unsecured and repayable on demand within twelve months (note 18c). 

 

b)        The Group availed itself of Covid-19 rent related concessions for an amount of Eur1,587,846 (note 25). 

 

 

31.     Related party disclosures

 

Premier Capital p.l.c. is the parent company of the undertakings highlighted in note 17a.  

 

The ultimate parent company of Premier Capital p.l.c. is Hili Ventures Limited which is incorporated in Malta, having registered address Nineteen Twenty Three, Valletta Road, Marsa, and which produces consolidated financial statements available for public use.  The consolidated financial statements of Premier Capital p.l.c. and Hili Ventures Limited are available from Malta Business Registry and their respective websites. 

 

The directors consider the ultimate controlling party to be Carmelo ( sive) Melo Hili, who is the indirect owner of more than 50% of the issued share capital of Hili Ventures Limited.  

 

During the year, the Group and the Holding Company entered into transactions with related parties, as set out below. 

 

Group

 

 

2022

 

 

 

2021

 

 

Related

 

 

 

Related

 

 

 

party

Total

 

 

party

Total

 

 

activity

activity

 

 

activity

activity

 

 

 Eur

 Eur

 %

 

 Eur

 Eur

%

 

 

 

 

 

 

 

 

Cost of sales:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Related parties

2,293,167

419,720,541

  1

 

2,095,673

312,960,013

  1

 

 

 

 

 

 

 

 

Administrative expenses:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Ultimate parent

1,000,000

 

 

 

1,000,000

 

 

Related parties

 73,241

 

 

 

94,004

 

 

Key management personnel

1,787,795

 

 

 

1,276,196

 

 

 

2,861,036

29,709,471

10

 

2,370,200

22,855,941

10

 

 

 

 

 

 

 

 

Investment income:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Ultimate parent

676,718

 

 

 

704,169

 

 

Related parties

 19,838

 

 

 

463,119

 

 

 

696,556

1,294,690

54

 

1,167,288

1,769,445

66

 

 

 

 

 

 

 

 

Finance costs:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Ultimate parent

  -

 

 

 

9,792

 

 

Related parties

793,019

 

 

 

824,271

 

 

 

793,019

8,195,509

10

 

834,063

7,662,560

11

 

 

 

 

 

 

 

 

 

Holding Company

 

 

2022

 

 

 

2021

 

 

Related

 

 

 

Related

 

 

 

party

Total

 

 

party

Total

 

 

activity

activity

 

 

activity

activity

 

 

 Eur

 Eur

 %

 

 Eur

 Eur

%

 

 

 

 

 

 (re-presented)

 (re-presented)

 

Revenue:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Subsidiaries

1,092,000

1,092,000

100

 

1,092,000

1,092,000

100

 

 

 

 

 

 

 

 

Administrative expenses:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Subsidiaries

 12,054

 

 

 

  -

 

 

Ultimate parent

1,000,000

 

 

 

1,000,000

 

 

Other related parties

 63,226

 

 

 

52,423

 

 

Key management personnel

1,787,795

 

 

 

1,276,196

 

 

 

2,863,075

7,937,631

36

 

2,328,619

6,555,548

36

 

 

 

 

 

 

 

 

Investment income:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Subsidiaries

20,377,022

 

 

 

  22,486,877

 

 

Ultimate parent

642,718

 

 

 

687,669

 

 

Other related parties

 19,838

 

 

 

463,119

 

 

 

21,039,578

21,135,520

100

 

  23,637,665

23,862,579

99

 

 

 

 

 

 

 

 

Finance costs:

 

 

 

 

 

 

 

Related party transactions with:

 

 

 

 

 

 

 

Subsidiaries

418,446

 

 

 

361,239

 

 

Ultimate parent

  -

 

 

 

9,792

 

 

Other related parties

 13,421

 

 

 

13,879

 

 

 

431,867

3,077,923

14

 

384,910

3,010,772

13

 

 

 

 

 

 

 

 

 

No expense has been recognised during the year arising from doubtful debts in respect of amounts due by related parties. 

 

The amounts due from/to related parties at year-end are disclosed in notes 12, 18, 21 and 23.  Other related party transactions are disclosed in note 28 and 30.  Other than as disclosed in the respective notes, no guarantees have been given or received.  The terms and conditions in respect of the related party balances do not specify the nature of the consideration to be provided in settlement. 

 

Other related parties consist of related parties other than parent, entities with joint control or significant influence over the Holding Company, subsidiaries, associates, joint ventures in which the Holding Company is a venture and key management personnel of the Holding Company or its parent. 

 

 

32.     Operating leases

 

 

 

 

Group and Holding Company

 

 

 

2022

2021

 

 

 

 Eur

 Eur

Operating leases recognised as expense during the year

 

 

 

Minimum lease payments under

 

 

 

 

operating leases

 

 

  698,160

  698,160

 

 

 

 

 

 

Expenses included in the above relate to agreements that do not meet the definition of a lease under IFRS 16.

 

In 2017, the Holding Company entered into an operating lease for the provision of an aircraft for a fixed number of annual flight hours.  This is included in the minimum lease payments in the above disclosure.  This lease was renewed in 2019. 

 

At the end of the reporting period, the Group and the Holding Company had outstanding commitments under non-cancellable operating leases, which fall due as follows:

 

 

 

 

Group and Holding Company

 

 

 

2022

2021

 

 

 

 Eur

 Eur

 

 

 

 

 

Within one year

 

 

698,160

698,160

Between two to five years

 

 

698,160

 1,396,320

 

 

 

 1,396,320

 2,094,480

 

 

 

 

 

 

 

33.     Commitments

 

(i)

The subsidiaries operate under franchise agreements (‘the Agreement’) entered into with McDonald’s International Property Company or McDonald’s Corporation (‘the Franchisor’).  The franchise agreements are for a period of 20 years which allows the respective subsidiary to use the McDonald’s system in the restaurants.  These franchise agreements stipulate certain financial and non-financial obligations, including but not necessarily limited to, maintaining certain financial ratios, performing marketing and other activities.  The subsidiaries are obliged to pay a royalty fee based on their annual net sales of the respective company on an annual basis.

 

(ii)

Upon the expiration of these Agreements, the Franchisor shall have the right to purchase all of the equity interest in the Franchisee’s McDonald’s Restaurant Business (“FMRB”).  If the Franchisor elects to exercise its right to purchase FMRB, the Purchase price shall be equal to the Fair Market Value, as defined in the Agreement.  In the event that the Franchisor does not exercise its right to purchase FMRB, it shall have the right to lease or sublease or purchase, as the case may be, the premises associated with the Restaurants from Franchisee at fair market rental or fair market price, as the case may be. 

 

 

 

34.      Contingent liabilities

 

Certain subsidiaries of the Group, have guaranteed the amount of Eur12,521,824 (2021 – Eur20,723,825 ) in favour of related companies in connection with bank facilities of the respective related company.

 

 

35.     Fair value of financial assets and financial liabilities

 

At 31 December 2022 and 2021 the carrying amounts of financial assets and financial liabilities classified with current assets and current liabilities respectively approximated their fair values due to the short term maturities of these assets and liabilities. 

 

The fair values of non-current financial assets and non-current financial liabilities that are not measured at fair value, other than the shares in subsidiary companies that are carried at cost, and the debt securities in issue (where fair value is disclosed in note 26), are not materially different from their carrying amounts due to the fact that the interest rates are considered to represent market rates at the year end.

 

The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, grouped into Levels 1 to 3. 

 

Group

 

 

Level 1

Level 2

Level 3

Total

 

 Eur

 Eur

 Eur

 Eur

Financial assets

 

 

 

 

Local listed debt and equity instruments

 1,049,515

-

-

 1,049,515

Derivative financial instruments

-

152,621

-

152,621

As at 31.12.2021

 1,049,515

152,621

-

 1,202,136

 

 

 

 

 

Local listed debt and equity instruments

 1,017,360

-

-

 1,017,360

Foreign listed debt and equity instruments

 7,696,239

320,673

 6,638,570

14,655,482

Derivative financial instruments

-

371,193

-

371,193

As at 31.12.2022

 8,713,599

691,866

 6,638,570

16,044,035

 

 

 

 

 

Financial liabilities

 

 

 

 

Derivative financial instruments

 

 

 

 

As at 31.12.2021

-

  76,036

-

  76,036

 

 

 

 

 

As at 31.12.2022

-

-

-

-

 

 

 

 

 

Holding Company

 

Level 1

Level 2

Level 3

Total

 

 Eur

 Eur

 Eur

 Eur

Financial assets

 

 

 

 

Local listed debt and equity instruments

 

 

 

 

As at 31.12.2021

 1,049,515

-

-

 1,049,515

 

 

 

 

 

As at 31.12.2022

 1,017,360

-

-

 1,017,360

 

 

 

 

 

Foreign listed debt and equity instruments

 

 

 

 

As at 31.12.2022

 7,696,239

320,673

 6,638,570

14,655,482

 

 

 

 

 

 

The fair values of financial assets with standard terms and conditions and traded on active liquid markets are determined with reference to quoted market prices.  

 

The fair value of the derivative financial instruments is established by using a valuation technique.  Valuation techniques comprise discounted cash flow analysis.  The valuation technique is consistent with generally accepted economic methodologies for pricing financial instruments.  The fair value of interest rate swaps at the end of the reporting period is determined by discounting the future cash flows using appropriate rates at end of the reporting period. 

 

The following table provides an analysis of financial instruments that are not measured subsequent to initial recognition at fair value, other than those with carrying amounts that are reasonable approximations of fair value and other than shares in subsidiary companies, grouped into Levels 1 to 3. 

 

Group

 

Fair value measurement at end of reporting period using:

 

Level 1

Level 2

Level 3

Total

Carrying

 

 

 

 

 

amount

 

 Eur

 Eur

 Eur

 Eur

 Eur

Financial assets

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

 

Trade and other receivables

-

 5,830,562

-

 5,830,562

5,830,562

Receivables from other related parties

-

503,143

-

503,143

503,143

Receivables from ultimate parent

-

20,219,163

11,345,630

31,564,793

31,564,793

Cash and cash equivalents

-

28,377,151

-

28,377,151

28,377,151

As at 31.12.2021

-

54,930,019

11,345,630

66,275,649

66,275,649

 

 

 

 

 

 

Trade and other receivables

-

 7,717,656

-

 7,717,656

7,717,656

Receivables from other related parties

-

  39,022

-

  39,022

 39,022

Receivables from ultimate parent

-

  43,362

11,345,630

11,388,992

11,388,992

Cash and cash equivalents

-

43,973,988

-

43,973,988

43,973,988

As at 31.12.2022

-

51,774,028

11,345,630

63,119,658

63,119,658

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

 

Trade and other payables

-

38,419,038

-

38,419,038

38,419,038

Amounts due to other related parties

-

  33,724

-

  33,724

 33,724

Amounts due to ultimate parent

-

  30,301

-

  30,301

 30,301

Lease liabilities

-

 111,873,675

 

 111,873,675

111,873,675

Bank borrowings

-

25,091,524

-

25,091,524

25,091,524

Debt securities

66,430,000

-

-

66,430,000

64,539,514

As at 31.12.2021

66,430,000

 175,448,262

-

 241,878,262

239,987,776

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

-

49,049,694

-

49,049,694

49,049,694

Amounts due to other related parties

-

147,879

-

147,879

147,879

Amounts due to ultimate parent

-

 1,106,119

-

 1,106,119

1,106,119

Lease liabilities

-

 127,350,336

-

 127,350,336

127,350,336

Bank borrowings

-

14,144,443

-

14,144,443

14,144,443

Debt securities

63,050,000

-

-

63,050,000

64,633,172

As at 31.12.2022

63,050,000

 191,798,471

-

 254,848,471

256,431,643

 

 

 

 

 

 

 

The fair values of the financial assets and liabilities included in level 2 and level 3 categories above have been determined in accordance with generally accepted pricing models based on a discounted cash flow analysis, with the most significant inputs being the discount rate that reflects the market interest rate at year end and the credit risk of counterparties. 

 

Holding Company

 

Fair value measurement at end of reporting period using:

 

Level 1

Level 2

Level 3

Total

Carrying

 

 

 

 

 

amount

 

 Eur

 Eur

 Eur

 Eur

 Eur

 

 

 

 

 

 

Financial assets

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

 

Receivables from subsidiaries

-

  13,188,619

4,420,000

  17,608,619

  17,608,619

Receivables from ultimate parent

-

6,639,036

4,000,000

  10,639,036

  10,639,036

Receivables from other related parties

-

  211,941

7,000,000

7,211,941

7,211,941

Cash and cash equivalents

-

1,746,020

-

1,746,020

1,746,020

As at 31.12.2020

-

  21,785,616

  15,420,000

  37,205,616

  37,205,616

 

 

 

 

 

 

Financial assets

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

 

Receivables from subsidiaries

-

4,499,629

-

4,499,629

4,499,629

Receivables from ultimate parent

-

  16,202,663

  11,345,630

  27,548,293

  27,548,293

Receivables from other related parties

-

  528,760

-

  528,760

  528,760

Cash and cash equivalents

-

6,339,356

-

6,339,356

6,339,356

As at 31.12.2021

-

  27,570,408

  11,345,630

  38,916,038

  38,916,038

 

 

 

 

 

 

Financial assets

 

 

 

 

 

Financial assets at amortised cost

 

 

 

 

 

Receivables from subsidiaries

-

  959,796

-

  959,796

  959,796

Receivables from ultimate parent

-

43,362

  11,345,630

  11,388,992

  11,388,992

Cash and cash equivalents

-

2,601,528

-

2,601,528

2,601,528

As at 31.12.2022

-

3,604,686

  11,345,630

  14,950,316

  14,950,316

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

 

Amounts due to other related parties

-

10,084

-

10,084

10,084

Amounts due to subsidiaries

-

8,573,310

-

8,573,310

8,573,310

Lease liabilities

-

  336,665

-

  336,665

  336,665

Debt securities

  65,325,000

-

-

  65,325,000

  64,445,856

As at 31.12.2020

  65,325,000

8,920,059

-

  74,245,059

  73,365,915

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

 

Amounts due to ultimate parent

-

30,301

-

30,301

30,301

Amounts due to subsidiaries

-

  10,934,684

-

  10,934,684

  10,934,684

Lease liabilities

-

  364,049

-

  364,049

  364,049

Debt securities

  66,430,000

-

-

  66,430,000

  64,539,514

As at 31.12.2021

  66,430,000

  11,329,034

-

  77,759,034

  75,868,548

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

Financial liabilities at amortised cost

 

 

 

 

 

Amounts due to other related parties

-

 3,077

-

 3,077

3,077

Amounts due to ultimate parent

-

1,023,206

-

1,023,206

1,023,206

Amounts due to subsidiaries

-

7,175,070

-

7,175,070

7,175,070

Lease liabilities

-

  355,946

-

  355,946

  355,946

Debt securities

  63,050,000

-

-

  63,050,000

  64,633,172

As at 31.12.2022

  63,050,000

8,557,299

-

  71,607,299

  73,190,471

 

 

 

 

 

 

 

 

36.     Financial risk management

 

The exposures to risk and the way risks arise, together with the Group’s objectives, policies and processes for managing and measuring these risks are disclosed in more detail below. 

 

The objectives, policies and processes for managing financial risks and the methods used to measure such risks are subject to continual improvement and development.  Where applicable, any significant changes in the Group’s exposure to financial risks or the manner in which the Group manages and measures these risks are disclosed below. 

 

Where possible, the Group aims to reduce and control risk concentrations.  Concentrations of financial risk arise when financial instruments with similar characteristics are influenced in the same way by changes in economic or other factors.  The amount of the risk exposure associated with financial instruments sharing similar characteristics is disclosed in more detail in the notes to the financial statements. 

 

Credit risk

 

Financial assets which potentially subject the Group to concentrations of credit risk, consist principally of trade receivables, loans and receivables, debt securities held, financial assets at fair value through other comprehensive income and cash at bank.  Trade receivables and loan and receivables are presented net of an allowance for doubtful debts.  An allowance for doubtful debts is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows.  Cash at bank are placed with reliable financial institutions with a credit rating of A+ - BBB- at year end (2021 – Aa2 – Baa1). 

 

Credit risk with respect to trade receivables is limited due to the nature of the Group’s operations.  Loans and receivables comprise amounts due from related parties.  The Group’s and the Holding Company’s concentration to credit risk arising from these receivables are considered limited as there were no indications that these counterparties are unable to meet their obligations.  Management considers these to be of good credit quality.  Management does not consider loans and receivables to have deteriorated in credit quality and the effect of management’s estimate of the 12-month credit loss has been determined to be insignificant to the results of the Group and Holding Company. 

 

The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the Group’s maximum exposure to credit risk without taking account of the value of any collateral obtained.  Any guarantees are disclosed in note 34. 

 

Quoted investments are acquired after assessing the quality of the related investments. 

 

Currency risk

 

Foreign currency transactions arise when the Group buys or sells goods or services whose price is denominated in foreign currency, borrows or lends funds when the amounts payable or receivable are denominated in a foreign currency or acquires or disposes of assets, or incurs or settles liabilities, denominated in foreign currency.

 

The risk arising from foreign currency transactions is managed by regular monitoring of the relevant exchange rates and management’s reaction to material movements thereto.

 

The functional currency of all the subsidiaries, except the Romanian entities, was the Euro both in the current year and in the prior year.  Furthermore, the translation of the Romania entity, which has the Romanian Lei as its functional currency is recognised in the Group’s other comprehensive income in accordance with the Group’s accounting policies. 

 

Interest rate risk

 

The Group has taken out bank borrowings and debt securities to finance its operations as disclosed in notes 24 and 26.  The interest rates thereon and the terms of such borrowings are disclosed accordingly.  The effective interest rate on loans and receivables, other financial liabilities, bank borrowings, debt securities in issue and cash at bank are disclosed in notes 18, 23, 24, 26 and 29 respectively. 

 

The Group is exposed to cash flow interest rate risk on borrowings and debt instruments carrying a floating interest rate and to fair value interest rate risk on borrowings and debt instruments carrying a fixed interest rate to the extent that these are measured at fair value.  Investments in equity instruments are not exposed to interest rate risk. 

 

Management monitors the movement in interest rates and, where possible, reacts to material movements in such rates by adjusting its selling prices or by restructuring its financing structure.  The Group entered into interest rate swaps to hedge its exposure arising from floating interest rates on certain bank borrowings. 

 

The carrying amounts of the Group’s financial instruments carrying a rate of interest at the reporting date are disclosed in the notes to the financial statements. 

 

Sensitivity analysis

 

The Group has used a sensitivity analysis technique that measures the change in cash flows of the Group’s bank borrowings, net of cash at bank and on hand, and derivative financial instruments at the end of the reporting period for hypothetical changes in the relevant market risk variables.  The sensitivity due to changes in the relevant risk variables is set out below.

 

The amounts generated from the sensitivity analysis are forward-looking estimates of market risk assuming certain market conditions.  Actual results in the future may differ materially from those projected results due to the inherent uncertainty of global financial markets.  The sensitivity analysis is for illustrative purposes only, as in practice market rates rarely change in isolation and are likely to be interdependent.  

 

The estimated change in cash flows for changes in market interest rates are based on an instantaneous increase or decrease of 50 basis points at the end of the reporting period, with all other variables remaining constant. 

 

The sensitivity of the relevant risk variables is as follows:

 

Group

 

Holding Company

 

Profit or loss sensitivity

 

Profit or loss sensitivity

 

2022

2021

 

2022

2021

2020

 

 Eur

 Eur

 

 Eur

 Eur

 Eur

 

 

 

 

 

 (re-presented)

 (re-presented)

 

 

 

 

 

 

 

Market interest rates

 +/- 176k

 +/- 83k

 

 +/- 13k

 +/- 32k

 +/- 9k

 

 

 

 

 

 

 

The sensitivity on profit or loss in respect of market interest rates for the Group is mainly attributable to cash and cash equivalents, bank borrowings and derivative financial instruments.  The sensitivity on profit or loss in respect of market interest rates for the Holding Company is attributable only to cash and cash equivalents.

 

Liquidity risk

 

The Group and the Holding Company monitor and manage their risk to a shortage of funds by maintaining sufficient cash, by matching the maturity of both their financial assets and financial liabilities and by monitoring the availability of raising funds to meet financial obligations. 

 

Funds are transferred within the Group as and when the need arises.  Management monitors liquidity risk by means of cash flow forecasts on the basis of expected cash flows over a twelve month period, which is adjusted monthly and monitored on a weekly basis, to ensure that any additional financing requirements are addressed in a timely manner. 

 

The Group and the Holding Company are exposed to liquidity risk in relation to meeting the future obligations associated with their financial liabilities, which comprise principally trade and other payables, other financial liabilities, lease liabilities and interest-bearing borrowings (refer to notes 22, 23, 24, 25 and 26).  Prudent liquidity risk management includes maintaining sufficient cash and committed credit lines to ensure the availability of an adequate amount of funding to meet the Holding Company’s and Group’s obligations.

 

At the end of the reporting period, the Group reported a net current liability position of Eur11,571,539 ( 2021 –net current asset position of Eur 5,028,490).  In 2019, the Group first time adopted IFRS16 Leases.  The Standard required the Group to recognise leases on the statement of financial position which will reflect the right-of-use asset for a period of time and the associated liability for payments.  Right-of-use assets and non-current lease liabilities did not impact the net current position of the Group.  However, the current lease liabilities negatively impacted the net current position of the Group by Eur9,600,747 (2021 – Eur8,663,431).  If the current lease liabilities were excluded, the Group would report a net current liability position of Eur1,970,792 (2021 – net current asset position of Eur13,691,921). 

 

In line with the prior year, the Group continued to finance a significant amount of capital expenditure from working capital.  The Group has invested a total of Eur30,328,717 (2021 – Eur19,770,054 ) in property, plant and equipment. 

 

In 2022, the Group acquired a portfolio of investments with a carrying amount of Eur14,655,482.  The intention of the Group is to maximise return on headroom until the need to deploy on capital or recurring expenditure.

 

As detailed in note 24, in 2017 the Group obtained financing by means of a bank loan which was fully repaid in January 2022 (2021 - Eur1,146,693 ) .   During 2020, the Group made a drawdown from the same facility which at the end of the reporting period amounted to Eur10,561,103 (2021 - Eur12,782,685 ).  The facility drawn down in 2018, which at 31 December 2021 amounted to Eur6,612,146 was fully settled in March 2022 .   In addition, to finance working capital requirements, Premier Capital Hellas SA availed itself of various facilities guaranteed by the Greek State; as at 31 December 2022, the balance of these facilities amounted to Eur1,500,000 (2021 - Eur2,000,000 ).  It also financed working capital and investing requirements through bank loans which as at the end of the reporting period amounted to Eur2,083,340 (2021 - Eur2,550,000)

 

The directors have reviewed cash flow projections that have been prepared for the next 12 months.  The Group budgets and cash flow forecasts assume that the Group continues to operate within its current credit limits afforded by third party creditors and also a strategy to continue to invest in capital expenditure as far as possible from working capital for at least the next 12 months.  Based on continued operating profitability, the directors are confident that the Group will have no difficulty to continue to meet its commitments as and when they fall due. 

 

The following maturity analysis for financial liabilities shows the remaining contractual maturities using the contractual undiscounted cash flows on the basis of the earliest date on which the Group can be required to pay.  The analysis includes both interest and principal cash flows. 

 

Group

 

On demand

 

 

 

 

 or within

Within

After

 

 

1 year

 2- 5 years

 5 years

Total

 

 Eur

Eur

Eur

 Eur

2022

 

 

 

 

Non-derivative

 

 

 

 

financial liabilities

 

 

 

 

Non-interest bearing

60,513,108

-

-

60,513,108

Variable rate instruments

3,751,681

11,387,897

-

15,139,578

Fixed rate instruments

2,437,500

72,058,733

-

74,496,233

 

66,702,289

83,446,630

-

150,148,919

 

 

 

 

 

 

 

 

 

 

2021

 

 

 

 

Non-derivative

 

 

 

 

financial liabilities

 

 

 

 

Non-interest bearing

44,621,732

-

-

44,621,732

Variable rate instruments

6,248,498

18,906,641

1,689,331

26,844,470

Fixed rate instruments

2,437,500

7,312,500

67,183,733

76,933,733

Derivative financial liabilities

-

 76,036

-

 76,036

 

53,307,730

26,295,177

68,873,064

148,475,971

 

 

 

 

 

 

Holding Company

 

On demand

 

 

 

 

 or within

Within

After

 

 

1 year

 2  - 5 years

 5 years

Total

 

 Eur

Eur

Eur

 Eur

2022

 

 

 

 

Non-derivative

 

 

 

 

financial liabilities

 

 

 

 

Non-interest bearing

  4,708,053

-

-

  4,708,053

Fixed rate instruments

  8,320,911

72,058,733

-

80,379,644

 

13,028,964

72,058,733

-

85,087,697

 

 

 

 

 

2021

 

 

 

 

Non-derivative

 

 

 

 

financial liabilities

 

 

 

 

Non-interest bearing

  3,241,874

-

-

  3,241,874

Fixed rate instruments

12,399,661

  7,312,500

67,183,733

86,895,893

 

15,641,535

  7,312,500

67,183,733

90,137,767

 

 

 

 

 

 

 

 

 

 

2020

 

 

 

 

Non-derivative

 

 

 

 

financial liabilities

 

 

 

 

Non-interest bearing

  2,371,546

-

-

  2,371,546

Fixed rate instruments

10,303,911

  9,750,000

67,183,733

87,237,644

 

12,675,457

  9,750,000

67,183,733

89,609,190

 

 

 

 

 

 

The table below details changes in the Group and the Holding Company’s liabilities arising from financing activities, including both cash and non-cash changes.  Liabilities arising from financing activities are those for which cash flows were, or future cash flows will be, classified in the Statement of Cash Flows as cash flows from financing activities.  

 

Group

 

 

 

 Opening balance as at 01.01.2022

Cash flows

 Non-cash changes

Closing balance as at 31.12.2022

 

 Foreign exchange movements

 Assignment of debts

 Other changes

 

 Eur

 Eur

Eur

Eur

Eur

 Eur

 

 

 

 

 

 

 

Debt securities in issue

 64,539,514

-

-

-

93,658

 64,633,172

Lease liabilities

111,873,675

(14,072,582)

 2,397

-

 29,546,846

127,350,336

Bank borrowings

 25,091,524

(10,958,418)

11,337

-

-

 14,144,443

Amounts due to ultimate parent

30,301

75,818

-

-

1,000,000

1,106,119

Amounts due to  related parties

33,724

  114,155

-

-

-

  147,879

 

 

 

 

 

 

 

 

 Opening balance as at 01.01.2021

Cash flows

 Non-cash changes

Closing balance as at 31.12.2021

 

 Foreign exchange movements

 Assignment of debts

 Other changes

 

 Eur

 Eur

Eur

Eur

Eur

 Eur

 

 

 

 

 

 

 

Debt securities in issue

 64,445,856

-

-

-

93,658

 64,539,514

Lease liabilities

 92,185,726

(12,042,861)

(554,153)

-

 32,284,963

111,873,675

Bank borrowings

 32,618,073

 (7,352,152)

(174,397)

-

-

 25,091,524

Amounts due to ultimate parent

  63

30,238

-

-

-

30,301

Amounts due to  related parties

32,674

 1,050

-

-

-

33,724

 

 

-

 

 

 

 

 

Holding Company

 

 Opening balance as at 01.01.2022

Cash flows

 Non-cash changes

Closing balance as at 31.12.2022

 

 Foreign exchange movements

 Assignment of debts

 Other changes

 

 Eur

 Eur

Eur

Eur

Eur

 Eur

 

 

 

 

 

 

 

Debt securities in issue

 64,539,514

-

-

-

93,658

 64,633,172

Lease liabilities

  364,049

  (55,093)

 

 

46,990

  355,946

Amounts due to ultimate parent

30,301

(7,095)

-

-

1,000,000

1,023,206

Amounts due to related parties

-

 3,077

-

-

-

 3,077

Amounts due to subsidiaries

 10,934,684

 (4,027,392)

-

-

  267,778

7,175,070

 

 

 

 

 

 

 

 

 Opening balance as at 01.01.2021

Cash flows

 Non-cash changes

Closing balance as at 31.12.2021

 

 Foreign exchange movements

 Assignment of debts

 Other changes

 

 Eur

 Eur

Eur

Eur

Eur

 Eur

 

 

 

 

 

 

 

Debt securities in issue

 64,445,856

-

-

-

93,658

 64,539,514

Lease liabilities

  336,665

  (54,651)

-

-

82,035

  364,049

Amounts due to ultimate parent

-

30,301

-

-

-

30,301

Amounts due to related parties

10,084

  (10,084)

-

-

-

-

Amounts due to subsidiaries

8,573,310

2,007,190

-

-

  354,184

 10,934,684

 

 

 

 

 

 

 

 

 Opening balance as at 01.01.2020

Cash flows

 Non-cash changes

Closing balance as at 31.12.2020

 

 Foreign exchange movements

 Assignment of debts

 Other changes

 

 Eur

 Eur

Eur

Eur

Eur

 Eur

 

 

 

 

 

 

 

Debt securities in issue

 64,352,198

-

-

-

93,658

 64,445,856

Lease liabilities

  371,364

  (48,516)

-

 

13,817

  336,665

Amounts due to ultimate parent

2,000,000

 (2,000,000)

-

-

-

-

Amounts due to related parties

 3,427

 6,657

-

-

-

10,084

Amounts due to subsidiaries

6,076,900

218

-

-

2,496,192

8,573,310

 

 

 

 

 

 

 

 

Derivative financial instruments

 

The Group does not use derivative financial instruments for speculative purposes.  

 

The Group uses interest rate swaps to convert a proportion of its floating rate debt to fixed rates. 

 

During the year under review and during the prior year, the Holding Company did not designate any of its derivative financial instruments in a hedging relationship for accounting purposes. 

 

Capital risk management

 

The Holding Company’s objectives when managing capital are to safeguard its ability to continue as a going concern and to maximise the return to stakeholders through the optimisation of the debt and equity balance. 

 

The capital structure of the Group consists of items presented within equity in the statement of financial position, bank borrowings and debt securities as disclosed in notes 24 and 26 and cash and cash equivalents as disclosed in note 29. 

 

The Holding Company’s directors manage the capital structure and make adjustments to it, in light of changes in economic conditions.  The capital structure is reviewed on an on-going basis.  Based on recommendations of the directors, the Holding Company balances its overall capital structure through payments of dividends (subject to bank approval when required), new share issues as well as the issue of new debt or the redemption of existing debt.  

 

The Group’s overall strategy remains unchanged from the prior year. 

 

 

 

Independent auditor’s report

 

 

 

 

To the shareholders of Premier Capital p.l.c.

 

Report on the audit of the financial statements

Opinion

We have audited the financial statements of Premier Capital p .l.c. (the “Company”) and of the Group of which it is the parent, which comprise the statements of financial position as at 31 December 2022, and the statements of profit or loss and other comprehensive income, statements of changes in equity and statements of cash flows for the year then ended, and notes to the financial statements, including a summary of significant accounting policies and other explanatory information.

 

In our opinion, the accompanying financial statements give a true and fair view of the financial position of the Company and the 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 (IFRSs) as adopted by the European Union (EU) , and have been properly prepared in accordance with the requirements of the Companies Act, Cap. 386 (the “Act”).

 

Our opinion is consistent with our additional report to the audit committee.

 

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Company and the Group in accordance with the International Ethics Standards Board for Accountants’ Code of Ethics for Professional Accountants (IESBA Code) together with the ethical requirements of the Accountancy Profession (Code of Ethics for Warrant Holders) Directive issued in terms of the Accountancy Profession Act, Cap. 281 that are relevant to our audit of the financial statements in Malta. We have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. In conducting our audit we have remained independent of the Company and the Group and have not provided any of the non-audit services prohibited by article 18A of the Accountancy Profession Act, Cap. 281. The non-audit services that we have provided to the Company and the Group during the year ended 31 December 2022 are disclosed in note 8 to the financial statements.

 

Key audit matters

Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current period and include the most significant assessed risks of material misstatement (whether or not due to fraud) that we identified. These matters were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.


 

Impairment testing of goodwill in the consolidated financial statements

Key audit matter

Management is required by International Accounting Standard (IAS) 36, Impairment of Assets, to carry out an annual assessment to establish whether the Group’s goodwill is carried at no more than its recoverable amount.

 

On the basis of its assessment for the current year, management concluded that the carrying amount of the Group’s goodwill amounting to € 24.93 million, € 16.59 million of which is allocated to the operations in Malta and € 8.34 million allocated to the operations in Romania, was not impaired.

 

We focussed on this area because of the significance of the amount and because impairment testing involves complex and subjective judgements by the Directors about the future results of the relevant parts of the business. In addition, management’s assessment process is based on significant assumptions, specifically the determination of the discount rate and cash flows projections used in determining the value-in-use of the cash-generating units over which the goodwill was allocated.  The assumptions used by management are generally affected by expected future market and economic conditions.

 

How the key audit matter was addressed in our audit

We evaluated the suitability and appropriateness of the impairment methodology applied by management and engaged our internal valuation specialist resources to assess the reliability of the directors’ forecasts and to challenge the methodology used and the underlying assumptions. We concluded that the parameters utilised were reasonable.

 

We communicated with management and those charged with governance and noted that they were able to provide satisfactory responses to our questions. We also assessed the adequacy of the disclosures made in note 3 of the financial statements relating to goodwill including those regarding the key assumptions used in assessing its carrying amount. Those disclosures specifically explain that the directors have assessed the carrying amount of goodwill as at 31 December 2022 to be recoverable and that there is no impairment in the value of the goodwill.

 

Revenue recognition in the consolidated financial statements

Key audit matter

The Group recognises revenue from restaurant sales when services are rendered, that is, when food and beverage products purchased by customers have been delivered and accepted by the customers.

 

We considered revenue recognition as key audit matter since it involves a significant volume of transactions, requires proper observation of cut-off procedures, and directly impacts the Group’s profitability.

 

The Group’s disclosures on its revenue recognition policy is presented in note 2 to the financial statements.

 

How the key audit matter was addressed in our audit

Our audit procedures to address the risk of material misstatement relating to revenue recognition included, among others, testing the design and operating effectiveness of the Group’s internal controls over recognition of revenues; performing substantive analytical review procedures over revenues such as, but not limited to, yearly and monthly analyses of sales per product/brand and location, and sales mix composition based on our expectations and following up variances from our expectations; and, verifying that the underlying information used in the analyses are valid.

 

Impairment testing of investment in subsidiaries recognised in the financial statements of the Company

Key audit matter

The management is also required by IAS 36, Impairment of Assets, to carry out a review for any indication that the carrying amount of the investment in subsidiaries is not impaired.

 

On the basis of its review for the current year, management concluded that the carrying amount of the investment in subsidiaries amounting to € 78.21 million, was not impaired.

 

We considered impairment test of investment in subsidiaries as key audit matter because the amount is material to the Company’s financial statements.

 

How the key audit matter was addressed in our audit

We evaluated the suitability and appropriateness of the impairment methodology applied by management and engaged our internal valuation specialist resources to assess the reliability of the directors’ forecasts and to challenge the methodology used and the underlying assumptions. We concluded that the parameters utilised were reasonable.

 

We communicated with management and those charged with governance and noted that they were able to provide satisfactory responses to our questions. We also assessed the adequacy of the disclosures made in note 17 of the financial statements relating to investments including those regarding the key assumptions used in assessing its carrying amount. Those disclosures specifically explain that the directors have assessed the carrying amount of investments as at 31 December 2022 to be recoverable and that there is no impairment in the value of the investments.

 

Other information

The directors are responsible for the other information. The other information comprises (i) the Directors, officer and other information, (ii) the Directors’ report, (iii) Statement of directors’ responsibilities and (iv) the Corporate governance statement which we obtained prior to the date of this auditor’s report, but does not include the financial statements and our auditor’s report thereon.

 

Our opinion on the financial statements does not cover the other information, including the Directors’ report.

 

In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated.

 

With respect to the Directors’ report, we also considered whether the Directors’ report includes the disclosures required by Article 177 of the Act.

 

Based on the work we have performed, in our opinion:

 

Non-financial statement in the Directors’ report:

 

The Directors’ report includes non-financial information in line with the requirements of paragraphs 8 and 11 of the Sixth Schedule to the Act. The proviso to sub-article 179(3) of the Act requires us to check whether such information is provided, but not to express any comment thereon.

 

Information in the Directors’ report other than the non-financial statement:

 

The information given in the Directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements, and the Directors’ report has been prepared in accordance with the Act.

 

In addition, and in light of the knowledge and understanding of the Company and the Group and their environment obtained in the course of the audit, we are required to report if we have identified material misstatements in the Directors’ report and other information that we obtained prior to the date of this auditor’s report. We have nothing to report in this regard.

 

Responsibilities of the directors and those charged with governance for the financial statements

The directors are responsible for the preparation of financial statements that give a true and fair view in accordance with IFRS as adopted by the EU and are properly prepared in accordance with the provisions of the Act, and for 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.

In preparing the financial statements, the directors are responsible for assessing the Company’s and the Group’s ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Company or to cease operations, or have no realistic alternative but to do so. The directors are responsible for overseeing the Company’s and the Group’s financial reporting process.

 

Auditor’s responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

 

In terms of article 179A(4) of the Act, the scope of our audit does not include assurance on the future viability if the audited entity or on the efficiency or effectiveness with which the directors have conducted or will conduct the affairs of the entity.

 

As part of an audit in accordance with the ISAs, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:

 

-

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

 

-

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s and Group’s internal control.

 

-

Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.

 

-

Conclude on the appropriateness of management’s use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company’s and Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However future events or conditions may cause the Company or the Group to cease to continue as a going concern.

 

-

Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.

 

-

Obtain sufficient appropriate evidence regarding the financial information of the entities or business activities within the Group to express and opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.

 

We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.

 

We also provide those charged with governance with a statement that we have complied with the relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.

 

From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefit of such communication.

Report on other legal and regulatory requirements

Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard (the “ESEF RTS”), by reference to Capital Markets Rule 5.55.6

We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession (European Single Electronic Format) Assurance Directive (the “ESEF Directive 6”) on the Report and Consolidated Financial Statements of Premier Capital p.l.c. for the year ended 31 December 2022, entirely prepared in a single electronic reporting format.

Responsibilities of the directors

The directors are responsible for the preparation of the Report and Consolidated Financial Statements and the relevant mark-up requirements therein, by reference to Capital Markets Rule 5.56A, in accordance with the requirements of the ESEF RTS.

Our responsibilities

Our responsibility is to obtain reasonable assurance about whether the Report and Consolidated Financial Statements and the relevant electronic tagging therein, complies in all material respects with the ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in accordance with the requirements of ESEF Directive 6.

Our procedures included:

 

-

Obtaining an understanding of the entity's financial reporting process, including the preparation of the Report and Consolidated Financial Statements, in accordance with the requirements of the ESEF RTS.

 

-

Obtaining the Report and Consolidated Financial Statements and performing validations to determine whether the Report and Consolidated Financial Statements have been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.

 

-

Examining the information in the Report and Consolidated Financial Statements to determine whether all the required taggings therein have been applied and whether, in all material respects, they are in accordance with the requirements of the ESEF RTS.

 

-

We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 

Opinion

In our opinion, the Report and Consolidated Financial Statements for the year ended 31 December 2022 has been prepared, in all material respects, in accordance with the requirements of the ESEF RTS.

Report on Corporate governance statement

The Capital Markets Rules issued by the Malta Financial Services Authority (MFSA) require the directors to prepare and include in their Annual Report a Corporate governance statement providing an explanation of the extent to which they have adopted the Code of Principles of Good Corporate Governance and the effective measures that they have taken to ensure compliance throughout the accounting period with those Principles.

 

The Capital Markets Rules also require us, as the auditor of the Company, to include a report on the Statement of Compliance prepared by the directors.

 

We read the Corporate governance statement and consider the implications for our report if we become aware of any apparent misstatements or material inconsistencies with the financial statements included in the Annual Report. Our responsibilities do not extend to considering whether this statement is consistent with any other information included in the Annual Report.

 

We are not required to, and we do not, consider whether the Board’s statements on internal control included in the Corporate governance statement cover all risks and controls, or form an opinion on the effectiveness of the Company’s corporate governance procedures or its risk and control procedures.

 

In our opinion, the Corporate governance statement has been properly prepared in accordance with the requirements of the Capital Markets Rules.

 

Other matters on which we are required to report by exception

We also have responsibilities

 

under the Companies Act, Cap 386 to report to you if, in our opinion:

-

adequate accounting records have not been kept, or that returns adequate for our audit have not been received from branches not visited by us

-

the financial statements are not in agreement with the accounting records and returns

-

we have not received all the information and explanations we require for our audit

-

certain disclosures of directors’ remuneration specified by law are not made in the financial statements, giving the required particulars in our report.

 

 

in terms of Capital Markets Rules to review the statement made by the Directors that the business is a going concern together with supporting assumptions or qualifications as necessary.

 

We have nothing to report to you in respect of these responsibilities.

 

Auditor tenure

We were first appointed as auditors of the Company and the Group on 9 October 2018 and therefore represents an engagement appointment of five years.

 

The engagement partner on the audit resulting in this independent auditor’s report is Mark Bugeja.

 

Grant Thornton

 

Fort Business Centre, Level 2

Triq L-Intornjatur

Central Business District

Birkirkara CBD 1050

Malta

 

 

18 April 2023

auditor’s report