| For the year ended 31December | |||
In thousands of euros | Note | 2022 | 2023 |
| Restated | |||
| Continuing operations | |||
Revenue | 7 | ||
Cost of sales | ( | ( | |
Gross profit | |||
Selling, general and administrative expenses | ( | ( | |
Research and development expenses | ( | ( | |
Other operating expenses | 8 | ( | ( |
Other income | 9 | ||
Operating (loss)/profit | ( | ||
Finance income | 13 | ||
Finance expenses | 13 | ( | ( |
Net finance expenses | ( | ( | |
Foreign currency exchange losses | ( | ( | |
(Loss)/Profit before tax | ( | ||
Tax credit/(charge) | 18 | ( | |
Profit from continuing operations | |||
| Other comprehensive income/(loss) | |||
| Items that may be reclassified subsequently to profit or loss: | |||
Foreign currency translation differences | ( | ||
Other comprehensive income/(loss) for the year | ( | ||
Total comprehensive income attributable to equity holders | |||
| Earnings per ordinary share | |||
Basic earnings per share (euro) | 28 | ||
Diluted earnings per share (euro) | 28 |
| For the year ended 31December | |||||
In thousands of euros | Note | 2023 | 2022 | Restated | 1 January 2022 |
| Restated | |||||
| ASSETS | |||||
| Non-current assets | |||||
Property, plant and equipment | 14 | ||||
Right-of-use assets | 24 | ||||
Other intangible assets | 15 | ||||
Goodwill | 16 | ||||
Financial assets | 17 | ||||
Deferred tax assets | 18 | ||||
Trade and other receivables due after more than one year | 7, 20 | ||||
Contract assets due after more than one year | 7 | ||||
Other assets due after more than one year | |||||
Total non-current assets | |||||
| Current assets | |||||
Inventories | 19 | ||||
Current tax assets | |||||
Trade and other receivables | 7, 20 | ||||
Contract assets | 7 | ||||
Other current assets | 21 | ||||
Prepayments | |||||
Cash and cash equivalents | 22 | ||||
Total current assets | |||||
TOTAL ASSETS | |||||
| EQUITY AND LIABILITIES | |||||
| Equity attributable to owners of the Parent | |||||
Share capital | 23 | ||||
Share premium | 23 | ||||
Merger reserve | 23 | ||||
Treasury shares | 23 | ( | ( | ( | |
Retained earnings | |||||
Foreign currency translation reserve | ( | ( | ( | ||
Total equity | |||||
| Non-current liabilities | |||||
Deferred tax liabilities | 18 | ||||
Lease liabilities | 24 | ||||
Retirement benefit obligations | |||||
Accrued liabilities | |||||
Loans & borrowings | 26 | ||||
Other liabilities | 25 | ||||
Contract liabilities | 7, 27 | ||||
Total non-current liabilities | |||||
| Current liabilities | |||||
Current tax liabilities | |||||
Trade and other payables | |||||
Lease liabilities | 24 | ||||
Accrued liabilities | |||||
Loans & borrowings | 26 | ||||
Other liabilities | 25 | ||||
Contract liabilities | 7,27 | ||||
Total current liabilities | |||||
Total liabilities | |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| Foreign | ||||||||
| currency | ||||||||
| Share | Share | Merger | Treasury | Retained | translation | |||
In thousands of euros | Note | capital | premium | reserve | shares | earnings | reserve | Total equity |
Balance at 31 December 2021 as previously reported | ( | ( | ||||||
Prior year adjustment | 36 | ( | ( | |||||
Balance at 31 December 2021 as restated | ( | ( | ||||||
| Total comprehensive income for the year | ||||||||
Net profit for the year as previously reported | ||||||||
Foreign currency translation differences | ( | ( | ||||||
| Total comprehensive income for the year | ( | |||||||
| as previously reported | ||||||||
Prior year adjustment | 36 | ( | ( | |||||
| Total comprehensive income for the year | ( | |||||||
| as restated | ||||||||
| Transactions with owners | ||||||||
Share-based payment transactions | 24,29 | ( | ||||||
Acquisition – newly issued shares | 24,33 | ( | ( | |||||
Total transactions with owners | ( | ( | ||||||
Balance at 31 December 2022 as restated | ( | ( | ||||||
| Total comprehensive income for the year | ||||||||
Net profit for the year | ||||||||
Foreign currency translation differences | ||||||||
Total comprehensive income for the year | ||||||||
| Transactions with owners | ||||||||
Share-based payment transactions | 23 | ( | ||||||
Own shares re-purchased | 23 | ( | ( | |||||
Total transactions with owners | ( | ( | ( | |||||
| Balance at 31 December 2023 | ( | ( |
| For the year ended 31 December | ||||
In thousands of euros | Note | 2023 | 2022 | Restated |
| Cash flows from operating activities: | ||||
Net profit for the year | ||||
| Adjustments to reconcile net profit to net cash: | ||||
- Depreciation of property, plant, equipment and right-of-use assets | 14,25 | |||
- Amortisation of other intangible assets | 15 | |||
- Gain on disposal of IPv4 addresses | 9 | ( | ||
- Gain on disposal of tangible fixed assets | ( | |||
- Net finance expense, net of loan forgiveness | 13 | |||
- Net foreign currency exchange losses | ||||
- Tax (credit)/charge | 18 | ( | ||
- Change in fair value of contingent consideration | 9,26 | ( | ||
- Other items | ( | |||
Total adjustments to net profit | ||||
| Change in operating assets and liabilities: | ||||
- Financial assets | 17 | ( | ||
- Inventories | 20 | ( | ( | |
- Trade and other receivables | 19,21 | ( | ||
- Contract assets | ||||
- Other current assets | 22 | ( | ||
- Prepayments | ( | |||
- Retirement benefit obligations | ( | |||
- Trade and other payables | ( | |||
- Accrued liabilities | ( | ( | ||
- Contract liabilities | 27 | |||
Total change in operating assets and liabilities | ( | |||
Cash generated from operating activities | ||||
Interest received | 13 | |||
Interest paid | 13 | ( | ( | |
Taxes paid | ( | ( | ||
Net cash flow from operating activities | ||||
| Cash flows from investing activities: | ||||
Capital expenditures on property, plant & equipment | 14 | ( | ( | |
Capital expenditures on other intangible assets | 15 | ( | ( | |
Capitalisation of development expenses | 15 | ( | ( | |
Proceeds on disposal of discontinued operation, net of cash disposed of | ||||
Proceeds on disposal of IPv4 addresses | 9 | |||
Acquisition, net of cash acquired | 33 | ( | ||
Net cash flow used in investing activities | ( | ( | ||
| Cash flows from financing activities: | ||||
Repayment against loans and borrowings | 26 | ( | ( | |
Deferred consideration paid | 26 | ( | ( | |
Contingent consideration paid | 26 | ( | ( | |
Principal payments on lease liabilities | 25 | ( | ( | |
Net cash flow used in financing activities | ( | ( | ||
Net increase/(decrease) in cash | ( | |||
Cash and cash equivalents at 1 January | ||||
Effect of exchange rate fluctuations on cash at 1 January | ( | |||
Cash and cash equivalents at 31 December |
Company name | Functional currency |
Hybrid Software Group PLC | Euro (EUR) |
Global Graphics (UK) Limited | Pound sterling (GBP) |
Global Graphics Software Limited | Pound sterling (GBP) |
Global Graphics Software Incorporated | United States dollar (USD) |
Global Graphics Kabushiki Kaisha | Japanese yen (JPY) |
Global Graphics EBT Limited | Pound sterling (GBP) |
Meteor Inkjet Limited | Pound sterling (GBP) |
Xitron, LLC | United States dollar (USD) |
HYBRID Software Group S.à r.l. | Euro (EUR) |
eXplio NV | Euro (EUR) |
HYBRID Software Development NV | Euro (EUR) |
HYBRID Integration LLC | United States dollar (USD) |
HYBRID Software NV | Euro (EUR) |
HYBRID Software China Co. Limited | Chinese yuan (CNY) |
HYBRID Software GmbH | Euro (EUR) |
Company name | Functional currency |
HYBRID Software Italy SRL | Euro (EUR) |
HYBRID Software France SAS | Euro (EUR) |
HYBRID Software UK Limited | Pound sterling (GBP) |
HYBRID Software Australia Pty Limited | Australian dollar (AUD) |
HYRBID Software Iberia S.L.U. | Euro (EUR) |
ColorLogic GmbH | Euro (EUR) |
Previous disclosure | New disclosure |
| Non-current assets – trade and other receivables due | |
| Non-current assets – trade and other receivables due after more than one | after more than one year |
| year | Non-current assets – contract assets |
| Non-current assets – other assets | |
| Current assets – trade and other receivables | Current assets – trade and other receivables |
| Current assets – contract assets | |
| Non-current trade and other payables | |
| Non-current liabilities – other liabilities | Non-current loans & borrowings |
| Non-current other liabilities | |
| Non-current liabilities – accrued liabilities | Non-current employee benefit obligations |
| Non-current accrued liabilities | |
| Current liabilities – other liabilities | Current loans & borrowings |
| Current other liabilities |
leasehold improvements | 3 to 10 years, or the remaining lease term |
computer equipment and office equipment | 3 to 5 years |
motor vehicles | 5 years |
trademarks | 10 years |
patents and patent applications | 3 to 10 years |
know-know | 1 year |
| Printing | Printhead | Enterprise | |||
| In thousands of euros | Software | Solutions | Software | Group | Total |
Revenue from external customers | 14,937 | 11,293 | 21,813 | - | 48,043 |
Inter-segment revenue | 322 | - | 1,012 | - | 1,334 |
Segment revenue | 15,259 | 11,293 | 22,825 | - | 49,377 |
Segment operating profit/(loss) after tax | 158 | 753 | 5,416 | (1,126) | 5,201 |
| Included in the operating profit/(loss) after tax are: | |||||
Interest income | 140 | 23 | 11 | - | 174 |
Interest expense | (59) | (20) | (294) | (41) | (414) |
Depreciation and amortisation | (2,398) | (703) | (873) | - | (3,974) |
Tax (charge)/credit | (257) | 43 | 2,323 | - | 2,109 |
Segment EBITDA | 2,732 | 1,410 | 4,249 | (1,085) | 7,306 |
| Printing | Printhead | Enterprise | |||
| In thousands of euros | Software | Solutions | Software | Group | Total |
Revenue from external customers | 15,262 | 8,657 | 22,774 | - | 46,693 |
Inter-segment revenue | 274 | - | 109 | - | 383 |
Segment revenue | 15,536 | 8,657 | 22,883 | - | 47,076 |
Segment operating profit/(loss) after tax | 2,515 | (414) | 3,527 | (591) | 5,037 |
| Included in the operating profit/(loss) after tax are: | |||||
Interest income | 34 | 1 | - | - | 35 |
Interest expense | (73) | (26) | (311) | (15) | (425) |
Depreciation and amortisation | (2,265) | (564) | (747) | - | (3,576) |
Tax (charge) | (1,150) | (5) | (737) | - | (1,892) |
Segment EBITDA | 5,969 | 180 | 5,322 | (576) | 10,895 |
In thousands of euros | 2023 | 2022 | Restated |
Segment total operating profit after tax | 5,201 | 5,037 | |
Amortisation of acquired intangible assets | (4,760) | (5,094) | |
Tax effect of above-mentioned items | 878 | 1,120 | |
Consolidated profit after tax | 1,319 | 1,063 |
Printing Software | Printhead Solutions | Enterprise Software | Total | |||||
In thousands of euros | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
| Revenue type | ||||||||
Licence royalties | 11,514 | 11,729 | 872 | 808 | 8,582 | 11,462 | 20,968 | 23,999 |
Maintenance and after-sale support | 1,903 | 2,208 | 66 | 65 | 8,817 | 7,329 | 10,786 | 9,602 |
Services | 488 | 318 | 383 | 360 | 4,266 | 3,893 | 5,137 | 4,571 |
Printer hardware and consumables | 984 | 956 | 146 | - | 59 | 90 | 1,189 | 1,046 |
Driver electronics | - | - | 9,809 | 7,424 | - | - | 9,809 | 7,424 |
Other items | 48 | 51 | 17 | - | 89 | - | 154 | 51 |
Total sales | 14,937 | 15,262 | 11,293 | 8,657 | 21,813 | 22,774 | 48,043 | 46,693 |
| Primary geographical markets | ||||||||
United Kingdom | 499 | 1,828 | 495 | 726 | 1,400 | 1,160 | 2,394 | 3,714 |
Europe, excluding United Kingdom | 4,939 | 2,490 | 2,306 | 1,925 | 10,684 | 9,966 | 17,929 | 14,381 |
North & South America | 6,177 | 9,217 | 2,318 | 2,312 | 8,296 | 10,684 | 16,791 | 22,213 |
Asia | 3,322 | 1,727 | 6,174 | 3,694 | 1,433 | 964 | 10,929 | 6,385 |
Total sales | 14,937 | 15,262 | 11,293 | 8,657 | 21,813 | 22,774 | 48,043 | 46,693 |
| Timing of revenue recognition | ||||||||
Recognised at a point in time | 13,032 | 12,736 | 11,227 | 8,232 | 11,666 | 14,278 | 35,925 | 35,246 |
Recognised over time | 1,905 | 2,526 | 66 | 425 | 10,147 | 8,496 | 12,118 | 11,447 |
| Total sales | 14,937 | 15,262 | 11,293 | 8,657 | 21,813 | 22,774 | 48,043 | 46,693 |
In thousands of euros | next 12 months | 12-24 months | after 24 months | Total |
After-sale support | 2,032 | 346 | 131 | 2,509 |
Products and services | 2,232 | 13 | - | 2,245 |
Total | 4,264 | 359 | 131 | 4,754 |
In thousands of euros | 2023 | 2022 |
Trade receivables (see note 20) | 5,431 | 6,210 |
Contract assets | 8,593 | 8,384 |
Contract liabilities (see note 27) | (4,845) | (3,879) |
In thousands of euros | 2023 | 2022 |
Acquisition related expenses (see note 33) | - | 3 |
Loss on disposal of tangible fixed assets | 5 | - |
Other operating expenses | 6 | - |
Total other operating expenses | 11 | 3 |
In thousands of euros | 2023 | 2022 |
Fair value adjustment to contingent consideration | - | 4 |
Gain on disposal of IPv4 addresses | - | 3,297 |
Gain on disposal of tangible fixed assets | 18 | - |
Government grants | 63 | - |
Other income | 115 | - |
Total other income | 196 | 3,301 |
In thousands of euros | 2023 | 2022 |
Employee benefit expense | 26,473 | 26,343 |
Depreciation expenses (see note 14 and 25) | 1,532 | 1,559 |
Capitalisation of R&D expenses (see note 15) | (3,824) | (3,981) |
Amortisation of intangible assets (see note 15) | 7,194 | 7,101 |
Other operating expenses, net of other operating income (1) | 9,158 | 6,009 |
Total operating expenses, net of other operating income | 40,533 | 37,031 |
In thousands of euros | 2023 | 2022 |
Interest income | 41 | 23 |
Finance income on net investment in leases | 18 | 20 |
Total interest income | 59 | 43 |
Other financial income | 115 | - |
Total finance income | 174 | 43 |
Interest expense | (1) | (29) |
Interest expense on loan from related undertaking (see note 31) | (235) | (245) |
Interest on lease liabilities (see note 24) | (127) | (150) |
Remeasurement of deferred consideration on ColorLogic GmbH acquisition | (41) | - |
Other financial charges | (10) | - |
Total finance expenses | (414) | (424) |
Net finance expenses | (240) | (381) |
2023 | 2022 | |
| By activity | ||
Research and development | 99 | 102 |
Sales, maintenance and support | 139 | 146 |
General and administrative | 39 | 41 |
Total average number of people employed | 277 | 289 |
In thousands of euros | 2023 | 2022 |
Wages and salaries | 22,970 | 22,942 |
Social security contributions | 2,856 | 2,757 |
Medical insurance contributions | 437 | 478 |
Pension contributions to defined contribution plans | 773 | 986 |
Other employee related expenses | 1,048 | 423 |
Total employee benefit expenses | 28,084 | 27,586 |
| Leasehold | Computer | Office | Motor | ||
| In thousands of euros | improvements | equipment | equipment | vehicles | Total |
| Cost | |||||
At 31 December 2021 | 1,025 | 1,983 | 1,515 | 483 | 5,006 |
Additions | 35 | 230 | 177 | 363 | 805 |
Additions – business combinations (see note 33) | - | 16 | - | - | 16 |
Disposals | - | (9) | (117) | (72) | (198) |
Effect of movement in exchange rates | (46) | (78) | (65) | (9) | (198) |
At 31 December 2022 | 1,014 | 2,142 | 1,510 | 765 | 5,431 |
Additions | 9 | 272 | - | 354 | 635 |
Transfers | - | 678 | (678) | - | - |
Disposals | - | (97) | (36) | (84) | (217) |
Effect of movement in exchange rates | 17 | 46 | (6) | 3 | 60 |
At 31 December 2023 | 1,040 | 3,041 | 790 | 1,038 | 5,909 |
| Depreciation | |||||
At 31 December 2021 | 762 | 1,483 | 1,081 | 18 | 3,344 |
Charge for the year | 84 | 278 | 232 | 144 | 738 |
Disposals | - | (6) | (111) | (72) | (189) |
Effect of movement in exchange rates | (39) | (68) | (55) | (2) | (164) |
At 31 December 2022 | 807 | 1,687 | 1,147 | 88 | 3,729 |
Charge for the year | 83 | 376 | 95 | 215 | 769 |
Transfers | - | 656 | (656) | - | - |
Disposals | - | (92) | (32) | (43) | (167) |
Effect of movement in exchange rates | 15 | 20 | (5) | 1 | 31 |
At 31 December 2023 | 905 | 2,647 | 549 | 261 | 4,362 |
| Net book value | |||||
At 31 December 2022 | 207 | 455 | 363 | 677 | 1,702 |
At 31 December 2023 | 135 | 394 | 241 | 777 | 1,547 |
| Customer | |||||||
| Software | relation | Driver | |||||
| In thousands of euros | technology | ships | Patents | Trademarks | Know-how | electronics | Total |
| Cost | |||||||
At 31 December 2021 | 83,089 | 21,476 | 2,879 | 617 | 1,032 | 3,712 | 112,805 |
Additions – purchased | 75 | - | - | - | - | - | 75 |
Additions – internally developed | 3,349 | - | - | - | - | 632 | 3,981 |
Additions – business combinations (see note 33) | 1,458 | - | - | - | 378 | - | 1,836 |
Effect of movement in exchange rates | (2,020) | (694) | (144) | (31) | (6) | (211) | (3,106) |
At 31 December 2022 | 85,951 | 20,782 | 2,735 | 586 | 1,404 | 4,133 | 115,591 |
Additions – purchased | 5 | - | - | - | - | - | 5 |
Additions – internally developed | 3,301 | - | - | - | - | 523 | 3,824 |
Effect of movement in exchange rates | 1,761 | 256 | 54 | 12 | (3) | 90 | 2,170 |
At 31 December 2023 | 91,018 | 21,038 | 2,789 | 598 | 1,401 | 4,746 | 121,590 |
At 31 December 2021 | 44,718 | 15,333 | 2,735 | 617 | 857 | 3,340 | 67,600 |
Charge for the year | 5,512 | 908 | 10 | - | 458 | 223 | 7,111 |
Effect of movement in exchange rates | (2,025) | (705) | (137) | (31) | (6) | (175) | (3,079) |
At 31 December 2022 | 48,205 | 15,536 | 2,608 | 586 | 1,309 | 3,388 | 71,632 |
Charge for the year | 5,875 | 871 | 10 | - | 95 | 353 | 7,204 |
Effect of movement in exchange rates | 1,751 | 259 | 59 | 12 | (3) | 69 | 2,147 |
At 31 December 2023 | 55,831 | 16,666 | 2,677 | 598 | 1,401 | 3,810 | 80,983 |
| Net book value | |||||||
At 31 December 2022 | 37,746 | 5,246 | 127 | - | 95 | 745 | 43,959 |
At 31 December 2023 | 35,187 | 4,372 | 112 | - | - | 936 | 40,607 |
In thousands of euros | 2023 | 2022 |
Cost of sales | 10 | 10 |
Selling, general and administrative expenses | 966 | 1,366 |
Research and development expenses | 6,228 | 5,735 |
Total amortisation charge | 7,204 | 7,111 |
In thousands of euros | Remaining amortisation period | 2023 | 2022 |
Cloudflow | 9 to 11.5 years | 16,342 | 17,480 |
ColorLogic | 1.5 to 8 years | 2,439 | 2,647 |
EDL | 1.1 years | 252 | 418 |
Harlequin RIP | 1.4 years | 1,927 | 1,649 |
iC3D | 8 to 10 years | 1,300 | 1,385 |
Other software | 2 to 6 years | 120 | 125 |
Packz | 9 to 11.5 years | 11,826 | 12,652 |
Xitron | 0.2 to 4.8 years | 981 | 1,390 |
Total software technology | 35,187 | 37,746 | |
Customer relationships | 0.8 to 7.8 years | 4,372 | 5,246 |
Patents | 11 years | 112 | 127 |
Know-how | - | - | 95 |
Driver electronics | 0.2 to 4.8 years | 936 | 745 |
In thousands of euros | Total Goodwill |
| Cost | |
| At 31 December 2021 as previously reported | 70,729 |
| Prior year adjustment (see note 36) | (2,842) |
| At 31 December 2021 as restated | 67,887 |
| Additions – business combinations (see note 33) | 1,578 |
| Effect of movement in exchange rates | (630) |
| At 31 December 2022 as restated | 68,835 |
| Effect of movement in exchange rates | 97 |
| At 31 December 2023 | 68,932 |
| Amortisation or impairment | |
| At 31 December 2021 | 6,051 |
| Effect of movement in exchange rates | (301) |
| At 31 December 2022 | 5,750 |
| Effect of movement in exchange rates | 55 |
| At 31 December 2023 | 5,805 |
| Net book value | |
| At 31 December 2022 as restated | 63,085 |
| At 31 December 2023 | 63,127 |
In thousands of euros | 2023 | 2022 | Restated |
Global Graphics Software | 6,784 | 6,721 | |
Meteor Inkjet | 2,238 | 2,195 | |
Xitron | 1,793 | 1,857 | |
HYBRID Software | 51,110 | 51,110 | |
ColorLogic | 1,202 | 1,202 | |
Total goodwill | 63,127 | 63,085 |
2023 | 2022 | |
Revenue growth rate | (44bps) | (94bps) |
Discount rate | 41bps | 356bps |
2023 | 2022 | |
Revenue growth rate | (237bps) | (61bps) |
Discount rate | 79bps | 201bps |
2023 | 2022 | |
Revenue growth rate | (41bps) | (232bps) |
Discount rate | 44bps | 831bps |
In thousands of euros | 2023 | 2022 |
Rent and other deposits | 32 | 49 |
Financial assets not classified as cash or cash equivalent | 803 | 726 |
Non-current finance lease receivables (see note 24) | 112 | 180 |
Total financial assets | 947 | 955 |
In thousands of euros | 2023 | 2022 | Restated |
| Current tax | |||
Current year charge | (500) | (1,579) | |
Withholding tax | - | (8) | |
Credit related to previous periods | 49 | - | |
Total current tax | (451) | (1,587) | |
| Deferred tax | |||
Arising from the capitalisation and amortisation of development expenses | (47) | (269) | |
Impact of rate change | - | - | |
Recognition of previously unrecognised tax losses | (26) | 199 | |
Origination and reversal of temporary differences | 3,510 | 885 | |
Total deferred tax | 3,437 | 815 | |
Total tax credit / (charge) | 2,986 | (772) |
In thousands of euros | 2023 | 2022 | Restated |
(Loss) / Profit before tax | (1,667) | 1,835 | |
Expected tax credit / (charge) at the Company’s tax rate of 23.5% (2022: 19%) | 392 | (349) | |
Effect of differences in tax rates in foreign jurisdictions | 200 | (527) | |
Effect of expenses not deductible and items not taxable | 1,156 | 8 | |
Deferred tax not recognised | (1,713) | (984) | |
Impact of rate change | 2,445 | (237) | |
Effect of R&D enhanced expenditure | 498 | 674 | |
Effect of withholding tax | (16) | (8) | |
Recognition of previously unrecognised tax asset | 24 | 651 | |
Total tax credit / (charge) recognised | 2,986 | (772) |
In thousands of euros | 2023 | 2022 | Restated |
| Deferred tax assets | |||
Capital allowances | 1,756 | 1,677 | |
Unused tax losses | 1,085 | 1,109 | |
Total recognised deferred tax assets before set-off | 2,841 | 2,786 | |
Deferred tax set-off | (1,208) | (717) | |
Net deferred tax assets | 1,633 | 2,069 | |
| Deferred tax liabilities | |||
Capitalised development expenses | 966 | 834 | |
As a result of business combinations | 2,643 | 6,179 | |
Total recognised deferred tax liabilities before set-off | 3,609 | 7,013 | |
Deferred tax set-off | (1,208) | (717) | |
Net deferred tax liabilities | 2,401 | 6,296 |
In thousands of euros | 2023 | 2022 |
Finished goods | 1,823 | 2,174 |
Components | 2,089 | 1,739 |
Total inventories | 3,912 | 3,913 |
In thousands of euros | 2023 | 2022 |
Trade receivables | 6,024 | 6,546 |
Allowance for doubtful debts | (593) | (336) |
Total trade and other receivables | 5,431 | 6,210 |
In thousands of euros | 2023 | 2022 |
Under 90 days | 4,970 | 5,860 |
Over 90 days and provided for | 461 | 336 |
Over 90 days but not provided for | - | 14 |
Total trade receivables | 5,431 | 6,210 |
In thousands of euros | 2023 | 2022 |
At 1 January | 336 | 134 |
Charge during the year | 257 | 202 |
At 31 December | 593 | 336 |
In thousands of euros | 2023 | 2022 | Restated |
| Deferred tax assets | |||
Balance as at 1 January | 2,786 | 2,756 | |
Amounts (charged)/credited to profit & loss | (26) | 199 | |
Foreign currency translation differences recognised in other comprehensive income | 81 | (169) | |
Total recognised deferred tax assets before set-off as at 31 December | 2,841 | 2,786 | |
| Deferred tax liabilities | |||
Balance as at 1 January as previously reported | 9,381 | 10,166 | |
Prior year adjustment (see note 36) | (2,368) | (2,605) | |
Balance as at 1 January as restated | 7,013 | 7,561 | |
Amounts credited to profit & loss | (3,463) | (853) | |
Prior year adjustment (see note 36) | - | 237 | |
Foreign currency translation differences recognised in other comprehensive income | 59 | 68 | |
Total recognised deferred tax liabilities before set-off as at 31 December | 3,609 | 7,013 |
In thousands of euros | 2023 | 2022 |
VAT receivable | 260 | 294 |
Current finance lease receivables (see note 24) | 60 | 85 |
Other items | 55 | 46 |
Total other current assets | 375 | 425 |
In thousands of euros | 2023 | 2022 |
Cash at bank and in hand | 7,079 | 6,317 |
Total cash and cash equivalents | 7,079 | 6,317 |
2023 | 2022 | |||
In thousands of euros, except number of shares | Number | Value | Number | Value |
As at 31 December | 32,909,737 | 13,164 | 32,909,737 | 13,164 |
In thousands of euros | 2023 | 2022 |
As at 31 December | 1,979 | 1,979 |
In thousands of euros | 2023 | 2022 |
As at 31 December | 67,015 | 67,015 |
2023 | 2022 | |||
In thousands of euros, except number of shares | Number | Value | Number | Value |
As at 1 January | 58,996 | 161 | 73,996 | 202 |
Disbursement of shares to employees | (19,000) | (54) | (15,000) | (41) |
Own shares re-purchased | 18,588 | 72 | - | - |
As at 31 December | 58,584 | 179 | 58,996 | 161 |
| Land and | Motor | ||
| In thousands of euros | buildings | vehicles | Total |
Balance at 31 December 2021 | 3,469 | 137 | 3,606 |
Additions | - | 67 | 67 |
Remeasurements | 123 | - | 123 |
Disposals | - | (11) | (11) |
Depreciation charge for the year | (722) | (99) | (821) |
Effect of movement in exchange rates | (36) | (16) | (52) |
Balance at 31 December 2022 | 2,834 | 78 | 2,912 |
Additions | - | 45 | 45 |
Depreciation charge for the year | (694) | (69) | (763) |
Effect of movement in exchange rates | 8 | (1) | 7 |
Balance at 31 December 2023 | 2,148 | 53 | 2,201 |
In thousands of euros | 2023 | 2022 |
Current | 824 | 834 |
Non-current | 1,777 | 2,560 |
Total lease liabilities | 2,601 | 3,394 |
In thousands of euros | 2023 | 2022 |
Interest on lease liabilities | 127 | 150 |
Expenses relating to short-term leases | 93 | 99 |
Total recognised in profit or loss | 220 | 249 |
In thousands of euros | 2023 | 2022 |
Lease liability interest | 127 | 150 |
Principal payments | 880 | 935 |
Total cash outflow for leases | 1,007 | 1,085 |
In thousands of euros | 2023 | 2022 |
Within 1 year | 953 | 972 |
Between 1 and 2 years | 911 | 919 |
Between 2 and 3 years | 547 | 883 |
Between 3 and 4 years | 164 | 527 |
Between 4 and 5 years | 160 | 160 |
After 5 years | 160 | 320 |
Total undiscounted lease liabilities at 31 December | 2,895 | 3,781 |
In thousands of euros | 2023 | 2022 |
Income received from subleasing right-of-use assets | 96 | 49 |
Finance income on net investment in leases | (18) | (20) |
Total amount recognised in profit or loss | 78 | 29 |
In thousands of euros | 2023 | 2022 |
Within 1 year | 72 | 103 |
Between 1 and 2 years | 72 | 78 |
Between 2 and 3 years | 52 | 72 |
Between 3 and 4 years | - | 53 |
Between 4 and 5 years | - | - |
After 5 years | - | - |
Total undiscounted lease payments receivable | 196 | 306 |
Unearned finance income | (24) | (41) |
Net investment in the lease | 172 | 265 |
In thousands of euros | 2023 | 2022 |
Current (see note 21) | 60 | 85 |
Non-current (see note 17) | 112 | 180 |
Total finance lease receivable | 172 | 265 |
In thousands of euros | 2023 | 2022 |
Contingent consideration | 233 | 635 |
Deferred consideration | 662 | 932 |
Other liabilities | - | 152 |
Total other liabilities | 895 | 1,719 |
In thousands of euros | 2023 | 2022 | Restated |
Current | 543 | 688 | |
Non-current | 352 | 1,031 | |
Total other liabilities | 895 | 1,719 |
In thousands of euros | 2023 | 2022 | Restated |
Current | - | 93 | |
Non-current | 7,800 | 8,000 | |
Total loans and borrowings | 7,800 | 8,093 |
In thousands of euros | 2023 | 2022 |
Customer advances | 1,477 | 1,015 |
Deferred revenue | 3,368 | 2,864 |
Total contract liabilities | 4,845 | 3,879 |
In thousands of euros | 2023 | 2022 |
Current | 4,368 | 3,835 |
Non-current | 477 | 44 |
Total contract liabilities | 4,845 | 3,879 |
In thousands of euros unless otherwise stated | 2023 | 2022 | Restated |
Weighted average number of shares (basic), in thousands of shares | 32,852 | 32,850 | |
Profit from continuing operations | 1,319 | 1,063 | |
Basic earnings per share, in euros | 0.04 | 0.03 | |
Diluted earnings per share, in euros | 0.04 | 0.03 |
| As at 31 December | As at 31 December | |||||
| 2022 | Granted | Exercised | Withdrawn | Lapsed | 2023 | |
| Number | Number | Number | Number | Number | Number | |
SIP matching shares | 23,366 | - | (3,788) | (4,304) | - | 15,274 |
Free shares granted | 58,112 | - | (22,506) | (15,606) | - | 20,000 |
81,478 | - | (26,294) | (19,910) | - | 35,274 |
| Pounds | Japanese | Canadian | Chinese | Australian | |||
In thousands of euros | Euros | US dollars | sterling | yen | dollars | yuan | dollars |
| At 31 December 2023 | |||||||
Trade and other receivables | 1,688 | 2,664 | 836 | 160 | - | 45 | 16 |
Contract assets | 1,646 | 1,415 | 899 | 56 | 40 | 121 | 8 |
Other current assets | 171 | - | 161 | 9 | - | 34 | - |
Trade and other payables | (1,904) | (636) | (924) | (31) | - | - | (7) |
Accrued liabilities | (925) | (76) | (894) | (19) | - | (24) | (2) |
Other liabilities | (276) | (34) | (233) | - | - | - | - |
Net exposure | 400 | 3,333 | (155) | 175 | 40 | 176 | 15 |
| At 31 December 2022 Restated | |||||||
Trade and other receivables | 2,262 | 2,459 | 1,131 | 125 | 10 | 110 | 76 |
Contract assets | 1,661 | 1,846 | 202 | 728 | 47 | 219 | 17 |
Other current assets | 208 | 2 | 168 | 13 | - | 34 | - |
Loans & borrowings | (93) | - | - | - | - | - | - |
Trade and other payables | (1,626) | (614) | (654) | (10) | - | (13) | (2) |
Accrued liabilities | (1,072) | (186) | (1,015) | (14) | - | - | - |
Other liabilities | (269) | - | (419) | - | - | - | - |
Net exposure | 1,071 | 3,507 | (587) | 842 | 57 | 350 | 91 |
| Pounds | Japanese | Canadian | Chinese | Australian | |||
In thousands of euros | Euros | US dollars | sterling | yen | dollars | yuan | dollars |
| At 31 December 2023 | |||||||
Trade and other receivables | - | 22 | - | - | - | - | - |
Contract assets | 1,930 | 1,052 | 1,309 | 13 | 104 | - | - |
Other non-current assets | 8 | 8 | - | - | - | - | 2 |
Retirement benefit obligations | (982) | - | - | - | - | - | - |
Loans & borrowings | (7,800) | - | - | - | - | - | - |
Accrued liabilities | (52) | - | - | - | - | - | - |
Other liabilities | (352) | - | - | - | - | - | - |
Net exposure | (7,248) | 1,082 | 1,309 | 13 | 104 | - | 2 |
| At 31 December 2022 Restated | |||||||
Trade and other receivables | - | 37 | - | - | - | - | - |
Contract assets | 2,137 | 1,336 | 13 | 62 | 116 | - | - |
Other non-current assets | 6 | 10 | - | - | - | - | 1 |
Retirement benefit obligations | (797) | - | - | - | - | - | - |
Loans & borrowings | (8,000) | - | - | - | - | - | - |
Accrued liabilities | (24) | (113) | (213) | - | - | - | - |
Other liabilities | (814) | - | (217) | - | - | - | - |
Net exposure | (7,492) | 1,270 | (417) | 62 | 116 | - | 1 |
Average rate for | Rate at 31 December | |||
2023 | 2022 | 2023 | 2022 | |
US dollar | 0.9261 | 0.9506 | 0.9060 | 0.9382 |
Pound sterling | 1.1497 | 1.1734 | 1.1527 | 1.1303 |
Japanese yen | 0.0066 | 0.0073 | 0.0064 | 0.0071 |
Canadian dollar | 0.5934 | 0.7303 | 0.5928 | 0.6897 |
Chinese yuan | 0.1316 | 0.1413 | 0.1279 | 0.1354 |
Australian dollar | 0.6156 | 0.6595 | 0.6165 | 0.6348 |
In thousands of euros | 2023 | 2022 | Restated |
Equipment manufacturers | 1,891 | 899 | |
Resellers and end users | 3,540 | 5,311 | |
Total trade receivables | 5,431 | 6,210 |
| Between 1 and | |||
In thousands of euros | Within 1 year | 10 years | Total |
| At 31 December 2023 | |||
Retirement benefit obligations | - | 982 | 982 |
Loans & borrowings | - | 7,800 | 7,800 |
Trade payables | 3,502 | - | 3,502 |
Accrued liabilities | 1,940 | 52 | 1,992 |
Other liabilities | 543 | 352 | 895 |
Total | 5,985 | 9,186 | 15,171 |
| At 31 December 2022 Restated | |||
Retirement benefit obligations | - | 797 | 797 |
Loans & borrowings | 93 | 8,000 | 8,093 |
Trade payables | 2,919 | - | 2,919 |
Accrued liabilities | 2,287 | 350 | 2,637 |
Other liabilities | 688 | 1,031 | 1,719 |
Total | 5,987 | 10,178 | 16,165 |
In thousands of euros | 2023 | 2022 | Restated |
| Capital | |||
Total equity | 111,947 | 110,459 | |
Less cash and cash equivalents | 7,079 | 6,317 | |
104,868 | 104,142 | ||
| Overall financing | |||
Total equity | 111,947 | 110,459 | |
Plus borrowings | 7,800 | 8,093 | |
119,747 | 118,552 | ||
Capital to overall financing ratio | 1:1.14 | 1:1.14 |
Carrying amount | Fair value | ||||
| Financial | |||||
| assets at | Other financial | ||||
| In thousands of euros | FVTPL | amortised cost | liabilities | Total | Level 2 |
| At 31 December 2023 | |||||
| Financial assets not measured at fair value | |||||
Financial assets (see note 17) | - | 947 | - | 947 | 947 |
Trade and other receivables (see note 20) | - | 5,431 | - | 5,431 | 5,431 |
Cash and cash equivalents (see note 22) | - | 7,079 | - | 7,079 | 7,079 |
- | 13,457 | - | 13,457 | 13,457 | |
| Financial liabilities measured at fair value | |||||
Contingent consideration (see note 25) | 233 | - | - | 233 | 233 |
Deferred consideration (see note 25) | 662 | - | - | 662 | 662 |
Unsecured loan from related party (see note 26) | 7,800 | - | - | 7,800 | 7,800 |
8,695 | 8,695 | 8,695 | |||
| Financial assets not measured at fair value | |||||
Trade and other payables | - | - | 3,502 | 3,502 | 3,502 |
- | - | 3,502 | 3,502 | 3,502 |
| At 31 December 2022 Restated | |||||
| Financial assets not measured at fair value | |||||
Financial assets (see note 17) | - | 955 | - | 955 | 955 |
Trade and other receivables (see note 20) | - | 6,210 | - | 6,210 | 6,210 |
Cash and cash equivalents (see note 22) | - | 6,317 | - | 6,317 | 6,317 |
- | 13,482 | - | 13,482 | 13,482 | |
| Financial liabilities measured at fair value | |||||
Contingent consideration (see note 25) | 635 | - | - | 635 | 635 |
Deferred consideration (see note 25) | 932 | - | - | 932 | 932 |
Other liabilities (see note 25) | 152 | - | - | 152 | 152 |
Unsecured loan from related party (see note 26) | 8,093 | - | - | 8,093 | 8,093 |
9,812 | - | - | 9,812 | 9,812 | |
| Financial assets not measured at fair value | |||||
Trade and other payables | - | - | 2,919 | 2,919 | 2,919 |
- | - | 2,919 | 2,919 | 2,919 |
In thousands of euros | 2023 | 2022 |
Short-term employee benefits | 3,066 | 3,289 |
Post-employment benefits | 136 | 172 |
Other long-term benefits | - | 20 |
Termination payments | 115 | - |
Shares sold to Hybrid Software Group PLC | 22 | - |
Total key management personnel expenses | 3,339 | 3,481 |
| Ownership interest % | ||||||
| Country of | ||||||
Company name | Registered office address | incorporation | 2023 | 2022 | ||
| Global Graphics (UK) | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
| Limited | 6DW, UK | |||||
| Global Graphics Software | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
| Limited* | 6DW, UK | |||||
| Global Graphics Software | 6601 | S.Tamiami Trail, Suite 176, Sarasota, FL 34231, | United States of | 100% | 100% | |
| Incorporated* | USA | America | ||||
| Global Graphics Kabushiki | 610 | AIOS Nagatacho Bldg, 2-17-17 Nagatacho, Chiyoda- | Japan | 100% | 100% | |
| Kaisha* | ku, Tokyo 100-0014, Japan | |||||
| Global Graphics EBT | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | - | 100% | |
| Limited^ | 6DW, UK | |||||
| Meteor Inkjet Limited | Harston Mill, Royston Road, Harston, Cambridge, CB22 | United Kingdom | 100% | 100% | ||
| 7GG, UK | ||||||
| Xitron, LLC* | 4750 | Venture Drive, Suite 200A, Ann Arbor, Michigan | United States of | 100% | 100% | |
48108, | USA | America | ||||
| HYBRID Software Group | 19-21 route d’Arlon, LU-8009 Strassen, Luxembourg | Luxembourg | 100% | 100% | ||
| S.à r.l. | ||||||
| eXplio NV* | Guldensporenpark 18, Block B, 9820 Merelbeke, | Belgium | 100% | 99.93% | ||
| Belgium | ||||||
| HYBRID Software | Guldensporenpark 18, Block B, 9820 Merelbeke, | Belgium | 100% | 100% | ||
| Development NV* | Belgium | |||||
| HYBRID Integration LLC* | Eight Neshaminy Interplex, Suite 111, Trevose, | United States of | 100% | 100% | ||
| Pennsylvania 19053, USA | America | |||||
| HYBRID Software NV* | Guldensporenpark 18, Block B, 9820 Merelbeke, | Belgium | 100% | 100% | ||
| Belgium | ||||||
| HYBRID Software China | 25 th Floor, Building 2, No. 900 Yishan Road, | Room 2504, | China | 100% | 100% | |
| Co. Limited* | Xuhui District, Shanghai, China | |||||
HYBRID Software GmbH* | Uhlandstrabe 9, 79102 Freiburg, Germany | Germany | 100% | 100% | ||
| HYBRID Software Italy | Viale Sondrio 2, IT-20124 Milano, Italy | Italy | 100% | 100% | ||
| SRL* | ||||||
| HYBRID Software France | 15 Rue Marsollier, F-75002 Paris, France | France | 100% | 100% | ||
| SAS* | ||||||
| HYBRID Software UK | 2030 | Cambourne Business Park, Cambourne, CB23 | United Kingdom | 100% | 100% | |
| Limited* | 6DW, UK | |||||
| HYBRID Software Australia | Suite 2, Level 14, 9 Castlereagh Street, Sydney, NSW | Australia | 100% | 100% | ||
| Pty Limited* | 2000, | Australia | ||||
| HYBRID Software Iberia | Riera dels Frares, 8 – E08907 L’Hospitalet, Barcelona, | Spain | 100% | 100% | ||
| S.L.U.* | Spain | |||||
| ColorLogic GmbH | Landersumer Weg 40, D-48431 Rheine | Germany | 100% | 100% | ||
| See Note 3 ‘Investments’ of the company financial statements for the principal activities of each company. | ||||||
| In thousands of euros | |
Cash, paid on closing | 3,664 |
Working capital adjustment, cash receivable | (234) |
Total consideration | 3,430 |
| Fair value | |||
In thousands of euros | Book value | adjustment | Total |
Property, plant and equipment (see note 14) | 16 | - | 16 |
Other intangible assets (see note 15) | - | 1,836 | 1,836 |
Total identifiable net assets acquired | 16 | 1,836 | 1,852 |
Intangible asset | Valuation method |
Technology | The average of the present value of cashflows from operating activities in relation to owned technology over a |
| 10 year period (using a post-tax discount rate of 15.40%, a forecasted profit level, an assumption that revenue | |
| will grow during the valuation period and there will be a churn of recurring revenue over the forecast period). | |
Know how | The present value of cashflows from operating activities in relation to customer relationships existing at |
| acquisition date for the remaining terms of the agreements, using a post-tax discount rate of 15.40% and a | |
| forecasted profit level. |
| In thousands of euros | |
Total consideration payable | 3,430 |
Fair value of identifiable net assets | (1,852) |
Total Goodwill (see note 16) | 1,578 |
In thousands of euros | Lease liabilities | Other liabilities | Total |
Balance at 31 December 2022 | 3,394 | 9,812 | 13,206 |
Loan repayment | - | (293) | (293) |
Deferred consideration paid | - | (310) | (310) |
Contingent consideration paid | - | (367) | (367) |
Principal payments of lease liabilities | (880) | - | (880) |
Total cashflows | (880) | (970) | (1,850) |
Contingent consideration fair value adjustment | - | 41 | 41 |
Recognition of new lease liabilities | 84 | - | 84 |
Disposal of expired lease liabilities | (59) | - | (59) |
Other non-cash items* | 127 | (235) | (108) |
Exchange rate effects | (65) | 47 | (18) |
Total non-cash items | 87 | (147) | (60) |
Balance at 31 December 2023 | 2,601 | 8,695 | 11,296 |
In thousands of euros | Lease liabilities | Other liabilities | Total |
Balance at 31 December 2021 | 3,821 | 11,174 | 14,995 |
Loan repayment | - | (307) | (307) |
Deferred consideration paid | - | (310) | (310) |
Contingent consideration paid | - | (715) | (715) |
Principal payments of lease liabilities | (935) | - | (935) |
Total cashflows | (935) | (1,332) | (2,267) |
Contingent consideration fair value adjustment | - | (4) | (4) |
Recognition of new lease liabilities | 314 | - | 314 |
Remeasurement of existing lease liabilities | 126 | - | 126 |
Other non-cash items* | 138 | (26) | 112 |
Exchange rate effects | (70) | - | (70) |
Total non-cash items | 508 | (30) | 478 |
Balance at 31 December 2022 | 3,394 | 9,812 | 13,206 |
| 31 December | ||||||
| 2021 as | ||||||
| previously | 1 January | |||||
| In thousands of euros | reported | Adjustment | Re-presented | 2022 | Restated | |
| ASSETS | ||||||
| Non-current assets | ||||||
Property, plant and equipment | 1,662 | - | - | 1,662 | ||
Right-of-use assets | 3,606 | - | - | 3,606 | ||
Other intangible assets | 45,205 | - | - | 45,205 | ||
Goodwill | 64,678 | (2,842) | - | 61,836 | ||
Financial assets | 935 | - | - | 935 | ||
Deferred tax assets | 2,236 | - | - | 2,236 | ||
Trade and other receivables due after more than one year | 3,682 | - | (3,467) | 215 | ||
Contract assets due after more than one year | - | - | 3,467 | 3,467 | ||
Other assets due after more than one year | - | - | - | - | ||
Total non-current assets | 122,004 | (2,842) | - | 119,162 | ||
| Current assets | ||||||
Inventories | 2,308 | - | - | 2,308 | ||
Current tax assets | 71 | - | - | 71 | ||
Trade and other receivables | 10,915 | - | (3,715) | 7,200 | ||
Contract assets | - | - | 3,715 | 3,715 | ||
Other current assets | 297 | - | - | 297 | ||
Prepayments | 1,684 | - | - | 1,684 | ||
Cash and cash equivalents | 9,234 | - | - | 9,234 | ||
Total current assets | 24,509 | - | - | 24,509 | ||
TOTAL ASSETS | 146,513 | (2,842) | - | 143,671 | ||
| EQUITY AND LIABILITIES | ||||||
| Equity attributable to owners of the Parent | ||||||
Share capital | 13,164 | - | - | 13,164 | ||
Share premium | 1,979 | - | - | 1,979 | ||
Merger reserve | 67,015 | - | - | 67,015 | ||
Treasury shares | (202) | - | - | (202) | ||
Retained earnings | 38,624 | (237) | - | 38,387 | ||
Foreign currency translation reserve | (10,629) | - | - | (10,629) | ||
Total equity | 109,951 | (237) | - | 109,714 | ||
| Non-current liabilities | ||||||
Deferred tax liabilities | 9,646 | (2,605) | - | 7,041 | ||
Lease liabilities | 3,060 | - | - | 3,060 | ||
Retirement benefit obligations | - | - | 837 | 837 | ||
Accrued liabilities | 1,316 | - | (837) | 479 | ||
Loans & borrowings | - | - | 5,600 | 5,600 | ||
Other liabilities | 7,407 | - | (5,600) | 1,807 | ||
Contract liabilities | 427 | - | - | 427 | ||
Total non-current liabilities | 21,856 | (2,605) | - | 19,251 | ||
| Current liabilities | ||||||
Current tax liabilities | 821 | - | - | 821 | ||
Trade and other payables | 1,931 | - | - | 1,931 | ||
Lease liabilities | 761 | - | - | 761 | ||
Accrued liabilities | 4,261 | - | - | 4,261 | ||
Loans & borrowings | - | - | 2,800 | 2,800 | ||
Other liabilities | 3,767 | - | (2,800) | 967 | ||
Contract liabilities | 3,165 | - | - | 3,165 | ||
Total current liabilities | 14,706 | - | - | 14,706 | ||
Total liabilities | 36,562 | (2,605) | - | 33,957 | ||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 146,513 | (2,842) | - | 143,671 |
| 31 December | |||||
| 2022 as | |||||
| previously | 31 December | ||||
| In thousands of euros | reported | Adjustment | Re-presented | 2022 | Restated |
| ASSETS | |||||
| Non-current assets | |||||
Property, plant and equipment | 1,702 | - | - | 1,702 | |
Right-of-use assets | 2,912 | - | - | 2,912 | |
Other intangible assets | 43,959 | - | - | 43,959 | |
Goodwill | 65,927 | (2,842) | - | 63,085 | |
Financial assets | 955 | - | - | 955 | |
Deferred tax assets | 2,069 | - | - | 2,069 | |
Trade and other receivables due after more than one year | 3,718 | - | (3,681) | 37 | |
Contract assets due after more than one year | - | - | 3,664 | 3,664 | |
Other assets due after more than one year | - | - | 17 | 17 | |
Total non-current assets | 121,242 | (2,842) | - | 118,400 | |
| Current assets | |||||
Inventories | 3,913 | - | - | 3,913 | |
Current tax assets | - | - | - | - | |
Trade and other receivables | 10,893 | - | (4,720) | 6,173 | |
Contract assets | - | - | 4,720 | 4,720 | |
Other current assets | 425 | - | - | 425 | |
Prepayments | 1,611 | - | - | 1,611 | |
Cash and cash equivalents | 6,317 | - | - | 6,317 | |
Total current assets | 23,159 | - | - | 23,159 | |
TOTAL ASSETS | 144,401 | (2,842) | - | 141,559 | |
| EQUITY AND LIABILITIES | |||||
| Equity attributable to owners of the Parent | |||||
Share capital | 13,164 | - | - | 13,164 | |
Share premium | 1,979 | - | - | 1,979 | |
Merger reserve | 67,015 | - | - | 67,015 | |
Treasury shares | (161) | - | - | (161) | |
Retained earnings | 39,847 | (474) | - | 39,373 | |
Foreign currency translation reserve | (10,911) | - | - | (10,911) | |
Total equity | 110,933 | (474) | - | 110,459 | |
| Non-current liabilities | |||||
Deferred tax liabilities | 8,664 | (2,368) | - | 6,296 | |
Lease liabilities | 2,560 | - | - | 2,560 | |
Retirement benefit obligations | - | - | 797 | 797 | |
Accrued liabilities | 1,147 | - | (797) | 350 | |
Loans & borrowings | - | - | 8,000 | 8,000 | |
Other liabilities | 3,931 | - | (2,900) | 1,031 | |
Contract liabilities | 44 | - | - | 44 | |
Total non-current liabilities | 16,346 | (2,368) | 5,100 | 19,078 | |
| Current liabilities | |||||
Current tax liabilities | 1,366 | - | - | 1,366 | |
Trade and other payables | 2,919 | - | - | 2,919 | |
Lease liabilities | 834 | - | - | 834 | |
Accrued liabilities | 2,287 | - | - | 2,287 | |
Loans & borrowings | - | - | 93 | 93 | |
Other liabilities | 5,881 | - | (5,193) | 688 | |
Contract liabilities | 3,835 | - | - | 3,835 | |
Total current liabilities | 17,122 | - | (5,100) | 12,022 | |
Total liabilities | 33,468 | (2,368) | - | 31,100 | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | 144,401 | (2,842) | - | 141,559 |