Notes to the Consolidated interim Financial Statements
1 Segment information
The Group Executive Board is the Group’s chief operating decision maker and reviews the results from a product-related as well as a geographical perspective. Bellevue Group focuses exclusively on the Asset Management business unit and reports one reportable segment. The segment consists of the operating business units Bellevue Asset Management, StarCapital and Bellevue Private Markets. The offering includes a broad-based range of investment funds as well as investment solutions for institutional, intermediary and private clients. The segment’s investment philosophy is characterized by a purely active management approach. Bellevue Asset Management has a clear focus on managing equity portfolios for selected sector and regional strategies, based on a fundamental and research-driven stock picking approach («bottom up»). In contrast, StarCapital AG pursues a holistic asset management approach based on quantitative and experience-driven investment approaches with pronounced anti-cyclicality. Its well-diversified product offering in the areas of asset-managed strategies, global bond and equity strategies, and multi-asset class solutions thus exhibits a high degree of complementarity. Bellevue Private Markets specializes in developing exclusive investment opportunities in unlisted companies for its investor group. In addition, it acts as investment advisor for private equity funds. This represents a further diversification of the investment universe with low correlation to the capital markets. All three business units operate in similar regions. Group Management monitors the results of the three business units both on a consolidated basis and separately.
The geographical breakdown of operating income is as follows:
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Operating income |
|
|
|
|
Switzerland |
|
59 702 |
|
43 600 |
United Kingdom |
|
5 845 |
|
1 963 |
Germany |
|
3 440 |
|
3 352 |
Other countries |
|
4 646 |
|
1 785 |
Total |
|
73 633 |
|
50 700 |
thereof from continuing operations |
|
73 633 |
|
48 639 |
thereof from discontinued operations |
|
– |
|
2 061 |
All income from discontinued operations was managed in Switzerland in the previous period.
Total non-current assets (including goodwill and excluding other financial assets at fair value) are as follows:
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Non-current assets |
|
|
|
|
Switzerland |
|
37 115 |
|
38 304 |
Germany |
|
15 938 |
|
19 173 |
Other countries |
|
6 |
|
133 |
Total |
|
53 059 |
|
57 610 |
2 Details on the consolidated income statement
2.1 Revenues from asset management services
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Management fees |
|
67 637 |
|
48 365 |
Performance fees |
|
1 569 |
|
35 |
Other commission income |
|
1 497 |
|
495 |
Fee and commission expense |
|
– 308 |
|
– 215 |
Revenues from asset management services |
|
70 395 |
|
48 680 |
Management fees are generated from asset management mandates with listed investment companies, regulated funds in various countries, private equity funds or institutional counterparties. The fees are mostly collected on a monthly basis.
Various mandates include performance fees. These are only taken into account when the performance period has been completed. For regulated funds, this is the calendar year. In some cases, mandates are invoiced on a quarterly basis. In the case of private equity funds, depending on the partnership agreement, this takes place when the fund is redeemed or dissolved.
Other commission income includes transaction-related fees.
2.2 Net other income
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Dividend income |
|
228 |
|
458 |
Interest income |
|
7 |
|
7 |
Interest expenses |
|
– 31 |
|
– 55 |
Net foreign exchange income/losses |
|
– 68 |
|
– 279 |
Other |
|
63 |
|
48 |
Total net other income |
|
199 |
|
179 |
2.3 Personnel expenses
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Fix and variable salaries |
|
29 774 |
|
21 992 |
Pension cost |
|
1 085 |
|
1 074 |
Other social benefits |
|
2 555 |
|
2 050 |
Other personnel expenses |
|
155 |
|
166 |
Total personnel expenses |
|
33 569 |
|
25 282 |
2.4 Other operating expenses
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Occupancy and maintenance expenses |
|
413 |
|
332 |
IT and telecommunications |
|
2 014 |
|
1 687 |
Travel and representation, PR, advertising |
|
1 981 |
|
1 422 |
Consulting and audit fees |
|
645 |
|
961 |
Research expenses |
|
1 092 |
|
1 075 |
Other operating expenses |
|
951 |
|
359 |
Total Other operating expenses |
|
7 096 |
|
5 836 |
2.5 Depreciation and amortization
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Depreciation of property and equipment |
|
215 |
|
234 |
Depreciation of rights of use |
|
912 |
|
1 115 |
Depreciation of intangible assets |
|
870 |
|
1 013 |
Total Depreciation and amortization |
|
1 997 |
|
2 362 |
2.6 Valuation adjustments and provisions
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Value adjustment Goodwill (Impairment) |
|
2 026 |
|
5 293 |
Value adjustment intangible assets (Impairment) |
|
862 |
|
1 739 |
Total Valuation adjustments and provisions |
|
2 888 |
|
7 032 |
For further details, please refer to the comments under section 3.5.
2.7 Taxes
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Current income taxes |
|
4 944 |
|
2 476 |
Deferred income taxes |
|
680 |
|
– 552 |
Total |
|
5 624 |
|
1 924 |
3 Details on the consolidated balance sheet
3.1 Financial assets and financial liabilities
3.1.1 Fair value of financial instruments
|
|
30.6.2021 |
|
31.12.2020 |
CHF 1 000 |
|
Book value |
|
Book value |
Assets |
|
|
|
|
Financial investments |
|
|
|
|
Investments in own products |
|
21 067 |
|
22 297 |
Investments in own products to fulfill long-term incentive plans |
|
16 165 |
|
19 081 |
Other investments in equity instruments |
|
980 |
|
1 306 |
Financial assets at fair value through profit and loss |
|
38 212 |
|
42 684 |
|
|
|
|
|
Financial investments |
|
|
|
|
Investments in own products |
|
3 154 |
|
989 |
Other investments in equity instruments |
|
– |
|
10 195 |
Financial assets with OCI fair value measurement |
|
3 154 |
|
11 184 |
|
|
|
|
|
Total financial assets at fair value |
|
41 366 |
|
53 868 |
|
|
|
|
|
Liabilities |
|
|
|
|
Other financial liabilities |
|
48 |
|
91 |
Financial liabilities at fair value through profit and loss |
|
48 |
|
91 |
|
|
|
|
|
Total financial liabilities at fair value |
|
48 |
|
91 |
The fair value of other financial instruments measured at amortised cost does not differ significantly from their book value.
3.1.2 Valuation methods of financial instruments
CHF 1 000 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
30.6.2021 Assets |
|
|
|
|
|
|
|
|
Financial investments |
|
|
|
|
|
|
|
|
Investments in own products |
|
1 863 |
|
14 009 |
|
8 349 |
|
24 221 |
Investments in own products to fulfill long-term incentive plans |
|
16 165 |
|
– |
|
– |
|
16 165 |
Other investments in equity instruments |
|
610 |
|
– |
|
370 |
|
980 |
Financial assets at fair value |
|
18 638 |
|
14 009 |
|
8 719 |
|
41 366 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Other financial liabilities |
|
– |
|
13 |
|
35 |
|
48 |
Financial liabilities at fair value |
|
– |
|
13 |
|
35 |
|
48 |
CHF 1 000 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
31.12.2020 Assets |
|
|
|
|
|
|
|
|
Financial investments |
|
|
|
|
|
|
|
|
Investments in own products |
|
2 794 |
|
13 944 |
|
6 548 |
|
23 286 |
Investments in own products to fulfill long-term incentive plans |
|
19 081 |
|
– |
|
– |
|
19 081 |
Other investments in equity instruments |
|
541 |
|
159 |
|
10 801 |
|
11 501 |
Financial assets at fair value |
|
22 416 |
|
14 103 |
|
17 349 |
|
53 868 |
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
Other financial liabilities |
|
– |
|
11 |
|
80 |
|
91 |
Financial liabilities at fair value |
|
– |
|
11 |
|
80 |
|
91 |
No transfer between levels of the fair value hierarchy took place in the first half of 2021 or in the comparable period of the previous year.
Level 1 instruments
If a financial instrument is traded in an active market, its fair value is based on listed market prices. In the fair value hierarchy prescribed in IFRS 13, this type of financial instrument is classified as a level 1 instrument. The fair value of these positions corresponds to the current price (e.g. settlement price or closing price) multiplied by the number of units of the financial instruments held.
Level 2 instruments
If there is no active market, the fair value is determined on the basis of valuation models or other generally accepted valuation methods (primarily option pricing and discounted cash flow models). If all the significant inputs can be observed directly or indirectly in the market, the instrument is classified as a level 2 instrument. The valuation models take account of the relevant parameters such as contract specifications, the market price of the underlying asset, foreign exchange rates, yield curves, default risks and volatility.
Level 3 instruments
If at least one significant input cannot be observed directly or indirectly in the market, the instrument is classified as a level 3 instrument. These instruments include private-equity funds and unlisted equity instruments, as well as the contingent purchase price liability. The fair value of private equity funds is determined based on the last available net asset values, less necessary value adjustments according to own assessment. The fair value of unlisted equity instruments is determined primarily based on available transaction prices. Secondarily, depending on the equity security, different multiples based on currently available financial information are used to verify the valuation. If no multiples are applicable, the net asset value is used. The valuation of the contingent purchase price liability is mainly based on the underlying contractual share purchase terms and conditions.
3.1.3 Level 3 financial instruments
CHF 1 000 |
|
30.6.2021 |
|
30.6.2020 |
|
|
Financial investments |
|
Financial investments |
Holdings at the beginning of the year as 1.1. |
|
17 349 |
|
9 318 |
Investments |
|
1 963 |
|
– |
Redemptions/Payments |
|
– 10 947 |
|
– |
Losses recognized in the income statement |
|
– 170 |
|
– 209 |
Losses recognized in other comprehensive income |
|
– |
|
– 14 |
Gains recognized in the income statement |
|
111 |
|
75 |
Gains recognized in other comprehensive income |
|
413 |
|
– |
Total book value at balance sheet date |
|
8 719 |
|
9 170 |
Unrealised profit/losses from level 3 instruments which were held on the balance sheet date recorded in the income statement in the period |
|
– 59 |
|
– 134 |
Key assumptions for the valuation of level 3 financial instruments vary from investment to investment. The following table shows the effect on the valuation when these assumptions are changed:
Sensitivity analysis |
|
Fair value |
|
Key assumption |
|
Changes in key assumption |
|
Change in fair value in CHF 1 000 |
Private Equity funds |
|
8 719 |
|
Net asset value |
|
+ 5 percentage points |
|
436 |
|
|
|
|
|
|
– 5 percentage points |
|
– 436 |
CHF 1 000 |
|
30.6.2021 |
|
30.6.2020 |
|
|
Other financial liabilities |
|
Other financial liabilities |
Holdings at the beginning of the year as 1.1. |
|
80 |
|
– |
Investments |
|
– |
|
80 |
Payments |
|
– 45 |
|
– |
Total book value at balance sheet date |
|
35 |
|
80 |
Unrealised profit/losses from level 3 instruments which were held on the balance sheet date and recorded in the income statement in the period |
|
– |
|
– |
The contingent purchase price payment from the acquisition of REALWERK AG in 2020 is included in the balance sheet item «Other financial liabilities» and represents the remaining purchase price liability owed. The valuation is mainly based on the underlying share purchase agreement provisions. In the first half-year 2021 a payment of TCHF 45 has taken place.
3.1.4 Derivative financial instruments
CHF 1 000 |
|
Positive replacement value |
|
Negative replacement value |
|
Contract volume |
30.6.2021 |
|
|
|
|
|
|
Forward contracts (OTC) 2) |
|
– |
|
13 |
|
3 033 |
Futures 1) |
|
– |
|
– |
|
4 563 |
Total |
|
– |
|
13 |
|
7 596 |
|
|
|
|
|
|
|
31.12.2020 |
|
|
|
|
|
|
Forward contracts (OTC) 2) |
|
– |
|
11 |
|
2 950 |
Futures 1) |
|
– |
|
– |
|
3 851 |
Total |
|
– |
|
11 |
|
6 801 |
1) Level 1: listed on an active market
2) Level 2: valuated on the basis of models with observable input factors
Derivatives are used exclusively for economic hedging purposes and not as speculative investments. However, if derivatives do not meet the criteria for hedge accounting, they are classified as «Financial investments» and recognized at fair value through profit or loss for financial reporting purposes.
3.2 Trade and other receivables
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Trade receivables |
|
14 574 |
|
15 801 |
Prepayments |
|
323 |
|
561 |
Other receivables |
|
2 749 |
|
1 714 |
Total |
|
17 646 |
|
18 076 |
3.3 Financial investments
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Investments in own products |
|
24 221 |
|
23 286 |
Investments in own products to fulfill long-term incentive plans |
|
16 165 |
|
19 081 |
Other investments in equity instruments |
|
980 |
|
11 501 |
Total |
|
41 366 |
|
53 868 |
|
|
|
|
|
Current |
|
32 647 |
|
46 713 |
Non-current |
|
8 719 |
|
7 155 |
Total |
|
41 366 |
|
53 868 |
3.4 Other assets
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Assets related to other employee benefits |
|
21 714 |
|
15 815 |
Assets from pension plans |
|
3 960 |
|
5 034 |
Other |
|
1 432 |
|
1 443 |
Total |
|
27 106 |
|
22 292 |
|
|
|
|
|
Current |
|
12 107 |
|
8 363 |
Non-current |
|
14 999 |
|
13 929 |
Total |
|
27 106 |
|
22 292 |
3.5 Goodwill and other intangible assets
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Goodwill |
|
42 226 |
|
44 047 |
Other intangible assets |
|
6 858 |
|
8 531 |
Total |
|
49 084 |
|
52 578 |
CHF 1 000 |
|
Total |
Goodwill Acquisition cost |
|
|
Balance as of 31.12.2020 |
|
109 788 |
Foreign currency effect |
|
205 |
Balance as of 30.6.2021 |
|
109 993 |
|
|
|
Accumulated valuation adjustments |
|
|
Balance as of 31.12.2020 |
|
– 65 741 |
Additions |
|
– 2 026 |
Balance as of 30.6.2021 |
|
– 67 767 |
|
|
|
Net carrying values |
|
|
Balance as of 31.12.2020 |
|
44 047 |
Balance as of 30.6.2021 |
|
42 226 |
Bellevue Group basically examines the recoverable value of the goodwill annually, based on the estimated recoverable amount that can be obtained per each single cash-generating unit, or group of such units (depending on allocation). If events or a change of circumstances indicate a possible impairment, the test is carried out more frequently. Detailed explanations of the methods used in calculating the recoverable amount are given in the note in the annexe, item 3.6, of the 2020 annual report.
An impairment test was carried out at the end of June 2021. The discount rate used in these calculations was 10.6% (31.12.2020: 10.6%) and the assumed growth rate was 2% (31.12.2020: 2%). A projected reduction in the assets under management of StarCapital AG in the second half of 2021 due to customer streamlining in the low margin mandate business and the resulting expected cash flow surpluses compared to the business plan have led to an adjustment of the estimate for the future earnings achievable by StarCapital AG. As a result, the goodwill for StarCapital AG had to be impaired by CHF 2.0 million as of June 30, 2021. This amount corresponds to the amount by which the carrying amount exceeds the recoverable amount. Assuming that the used growth rates of expected cash inflows (which depend primarily on the return on average assets under management and expected investment returns) would be assumed to be 20% lower or the used discount rate 10% higher, this could lead to an additional goodwill impairment of CHF 1.7 million or CHF 2.0 million, respectively. The goodwill allocated to the cash-generating unit StarCapital AG amounts to CHF 12.6 million as of December 31, 2020. The remaining goodwill (CHF 29.6 million) is attributable to the cash-generating units Bellevue Asset Management AG and adbodmer AG.
CHF 1 000 |
|
Client base |
|
Brand |
|
Other |
|
Total |
Other intangible assets Acquisition cost |
|
|
|
|
|
|
|
|
Balance as of 31.12.2020 |
|
49 200 |
|
374 |
|
372 |
|
49 946 |
Foreign currency effect |
|
59 |
|
– |
|
– |
|
59 |
Balance as of 30.6.2021 |
|
49 259 |
|
374 |
|
372 |
|
50 005 |
|
|
|
|
|
|
|
|
|
Accumulated valuation adjustments |
|
|
|
|
|
|
|
|
Balance as of 31.12.2020 |
|
– 40 998 |
|
– 351 |
|
– 66 |
|
– 41 415 |
Additions |
|
– 800 |
|
– 23 |
|
– 47 |
|
– 870 |
Impairment |
|
– 862 |
|
– |
|
– |
|
– 862 |
Balance as of 30.6.2021 |
|
– 42 660 |
|
– 374 |
|
– 113 |
|
– 43 147 |
|
|
|
|
|
|
|
|
|
Net carrying values |
|
|
|
|
|
|
|
|
Balance as of 31.12.2020 |
|
8 202 |
|
23 |
|
306 |
|
8 531 |
Balance as of 30.6.2021 |
|
6 599 |
|
– |
|
259 |
|
6 858 |
As of June 30, 2021, the review of the residual values of the StarCapital AG client base resulted in an impairment of CHF 0.9 million. The discount rate used for this purpose was 12.1% (December 31, 2020: 12.1%) and the applied growth rate 2% (December 31, 2020: 2%).
3.6 Trade and other payables
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Trade payables |
|
748 |
|
799 |
Accrued expenses |
|
49 400 |
|
53 098 |
Other payables |
|
964 |
|
1 572 |
Total |
|
51 112 |
|
55 469 |
|
|
|
|
|
Current |
|
35 742 |
|
39 241 |
Non-current |
|
15 370 |
|
16 228 |
Total |
|
51 112 |
|
55 469 |
3.7 Treasury shares
|
|
Number |
|
CHF 1 000 |
Balance as of 1.1.2020 |
|
70 000 |
|
1 654 |
Purchases |
|
599 814 |
|
12 950 |
Disposals |
|
– 574 020 |
|
– 12 595 |
Balance as of 30.6.2020 |
|
95 794 |
|
2 009 |
Purchases |
|
162 392 |
|
4 030 |
Disposals |
|
– 172 044 |
|
– 3 846 |
Balance as of 31.12.2020 |
|
86 142 |
|
2 193 |
Purchases |
|
198 580 |
|
8 045 |
Disposals |
|
– 125 945 |
|
– 4 486 |
Balance as of 30.6.2021 |
|
158 777 |
|
5 752 |
4 Significant estimates, judgments and errors
4.1 Estimates, assumptions and the exercising of discretion by management
The preparation of the consolidated interim financial statements requires management to make assumptions and estimates that have an impact on the balance sheet values and items of the income statement in the current financial period. In certain circumstances, the actual values may diverge from these estimates. The main assumptions and estimates made in drawing up the condensed consolidated interim financial statements conformed to Group-wide accounting principles and were based on the assumptions applied on 31 December 2020. The current COVID-19 pandemic has no direct influence on management’s assumptions and estimates, which have an impact on balance sheet values and income statement items.
5 Risk management and risk control
Bellevue Group’s activity is subject to multiple financial risks including market, credit, forex, liquidity and refinancing risks. The condensed consolidated interim financial statements do not include the full information on the above mentioned risks, which the consolidated financial statements are required to present. These interim financial statements should therefore be read in conjunction with the consolidated financial statements in the 2020 Annual Report.
6 Pledged assets, guarantees and contingent liabilities
CHF 1 000 |
|
30.6.2021 |
|
31.12.2020 |
Rent deposit accounts in connection with leasing contracts |
|
958 |
|
956 |
Contingent liabilities |
|
6 504 |
|
3 320 |
7 Events after the balance sheet date
No events have occurred since the balance sheet date 30 June 2021 that would have a material impact on the information provided in the interim consolidated financial statements and would therefore need to be disclosed.
8 Earnings per share
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
Group net profit |
|
22 459 |
|
5 506 |
thereof from continuing operations |
|
22 459 |
|
6 203 |
thereof from discontinued operations |
|
– |
|
– 697 |
Weighted average number of issued registered shares |
|
13 461 428 |
|
13 461 428 |
Less weighted average number of treasury shares |
|
– 138 552 |
|
– 105 110 |
Weighted average number of shares outstanding (undiluted/diluted) |
|
13 322 876 |
|
13 356 318 |
|
|
|
|
|
Undiluted/Diluted earnings per share from continuing operations (in CHF) |
|
1.69 |
|
0.46 |
Undiluted/Diluted earnings per share from discontinued operations (in CHF) |
|
– |
|
– 0.05 |
Total undiluted/diluted earnings per share (in CHF) |
|
1.69 |
|
0.41 |
9 Approval of the condensed consolidated interim financial statements
The Board of Directors has approved the condensed consolidated interim financial statements at the meeting of July 27, 2021.
10 Accounting principles
10.1 Basis of presentation
The condensed consolidated interim financial statements of Bellevue Group AG, Küsnacht, have been prepared in accordance with International Accounting Standard (IAS) 34 “Interim Financial Reporting”. As they do not contain all of the information and disclosures required in the consolidated annual report these interim financial statements should be read in conjunction with the consolidated annual financial statement for the year ended 31 December 2020. The condensed consolidated interim financial statements have been prepared in accordance with the accounting policies set out in the consolidated annual financial statements.
10.2 New standards and interpretations
The following new or revised standards and interpretations did not have any material effects on Bellevue Group when first applied on 1 January, 2021 or were of no relevance to Bellevue Group:
|
|
To be applied as of |
IFRS 9, IAS 39, IFRS 7, IFRS 4, IFRS 16 Amendments: Interest Rate Benchmark Reform - Phase 2 - |
|
01.01.2021 |
10.3 International Financial Reporting Standards and interpretations which will be introduced in 2021 or later and other amendments
Based on early stage analyses, the following new or revised standards and interpretations will not have a significant effect on Bellevue Group’s financial statements:
|
|
To be applied as of |
IFRS 3 Amendments: Reference to the Conceptual Framework |
|
01.01.2022 |
IAS 16 Amendments: Property, Plant and Equipment: Proceeds before Intended Use |
|
01.01.2022 |
IAS 37 Amendments: Onerous Contracts - Costs of Fulfilling a Contract - |
|
01.01.2022 |
IFRS 17: Insurance Contracts |
|
01.01.2023 |
IAS 1 Amendments: Classification of Liabilities as Current or Non-current |
|
01.01.2023 |
IAS 8 Amendments: Definition of Accounting Estimates |
|
01.01.2023 |
10.4 Foreign currency translation
The following exchange rates apply to the translation of significant currencies:
|
|
|
|
|
|
|
|
|
|
|
2021 |
|
2020 |
||||
|
|
30.6.2021 Half year-end rate |
|
1.1.-30.6.2021 Period average rate |
|
30.6.2020 Half year-end rate |
|
1.1.-30.6.2020 Period average rate |
EUR |
|
1.09672 |
|
1.09427 |
|
1.06415 |
|
1.06695 |
USD |
|
0.92500 |
|
0.90923 |
|
0.94730 |
|
0.96255 |
GBP |
|
1.27940 |
|
1.25931 |
|
1.17470 |
|
1.22393 |
11 Alternative Performance Indicators (unaudited)
CHF 1 000 |
|
1.1.–30.6.2021 |
|
1.1.–30.6.2020 |
|
Change |
Operating income |
|
73 633 |
|
48 639 |
|
+24 994 |
|
|
|
|
|
|
|
Personnel expenses |
|
– 33 569 |
|
– 25 282 |
|
– 8 287 |
Other operating expenses |
|
– 7 096 |
|
– 5 836 |
|
– 1 260 |
Operating expenses |
|
– 40 665 |
|
– 31 118 |
|
– 9 547 |
|
|
|
|
|
|
|
Operating profit (continuing operations) |
|
32 968 |
|
17 521 |
|
+15 447 |
|
|
|
|
|
|
|
Depreciation and amortization |
|
– 1 997 |
|
– 2 362 |
|
+365 |
Valuation adjustments |
|
– 2 888 |
|
– 7 032 |
|
+4 144 |
Group profit before tax (continuing operations) |
|
28 083 |
|
8 127 |
|
+19 956 |
Taxes |
|
– 5 624 |
|
– 1 924 |
|
– 3 700 |
Group net profit (continuing operations) |
|
22 459 |
|
6 203 |
|
+16 256 |
|
|
|
|
|
|
|
Group net profit from discontinued operations (net of tax) |
|
– |
|
– 697 |
|
+697 |
Group net profit |
|
22 459 |
|
5 506 |
|
+16 953 |