Loparex Manufacturing Verwaltungs GmbH

Zweibrückenstraße 15, 91301 Forchheim, DEU

Stammdaten

Register
Amtsgericht Bamberg HRB 9070
Vorher
Infiana Manufacturing Verwaltungs GmbH
Eingetragen
18.12.2017
Branche
BeteiligungsgesellschaftenManagementtätigkeiten von sonstigen HoldinggesellschaftenManagementtätigkeiten von Holdinggesellschaften mit überwiegend finanziellem Anteilsbesitz
Gegenstand
Der Erwerb, das Halten und Verwalten und die Veräußerung von Beteiligungen an anderen Unternehmen.

Finanzübersicht

Historie

Keine Bekanntmachungen für diesen Filter verfügbar

Management

NameRolle
Jörg Ohland
seit 17.6.2024
Prokura
Richard Dario Holder
seit 17.6.2024
Geschäftsführer
Elisabeth Krolikowski
seit 16.4.2024
Prokura
Christian Sattler
seit 24.5.2023
Prokura
Arie Roest
seit 24.5.2023
Geschäftsführer
Christian Wallon
seit 23.5.2018
Prokura

Wirtschaftlich Berechtigte

0.00% identifiziert100.00% ungelöst

Ungelöste Beteiligungen (1)

Gesellschafter

1 Gesellschafter

GmbH-Struktur

Loparex Germany GmbH & Co. KG
Germany
25.000 €
100.00%

Konzern- und Jahresabschlüsse

PHM Netherlands Topco B.V.

Apeldoorn

Konzernabschluss zum Geschäftsjahr vom 01.01.2022 bis zum 31.12.2022

TABLE OF CONTENTS

Report of the Management and Supervisory Board

2022 Financial statements

• Consolidated statement of comprehensive income

• Consolidated statement of financial position

• Statement of changes in equity

• Consolidated statement of cash flows

• Notes to the consolidated financial statements

• Company balance sheet

• Company income statement

• Notes to the company financial statements

Other information

• Statutory arrangements in respect of profit distributions

• Independent Auditor's report

REPORT OF THE MANAGEMENT AND SUPERVISORY BOARD

ABOUT PHM NETHERLANDS TOPCO B.V.

PHM Netherlands Topco B.V. ("Loparex" or "the Company") operating as Loparex, was created on June 28, 2019 for the purchase of Loparex International Holding B.V. by PHM Netherlands Bidco B.V. ("Pamplona") and is registered in the Dutch Trade Register at the Dutch Chamber of Commerce under number 75251272. PHM Netherlands Topco B.V. having its legal seat in Amsterdam, The Netherlands is a subsidiary of PHM Investments Europe Limited, and its ultimate parent is Pamplona Capital Partners V LP, a private equity fund registered in 94 Solaris Avenue, Grand Cayman KY1-1108, Cayman Islands.

On February 25th, 2020, PHM Netherlands Midco, a wholly owned subsidiary of PHM Netherlands Topco B.V. ("Loparex") acquired PHM Germany Topco GmbH ("Infiana") from Pamplona Capital Partners. The annual consolidated accounts are prepared in accordance with IFRS as adopted by the EU.

Below is the Loparex Legal Structure as of December 31, 2022.

ABOUT LOPAREX GROUP

Loparex is the leading, global manufacturer of silicone release liners, serving customers with in-depth technical expertise and industry-leading production technology. Loparex is unique in that it has the broadest range of capabilities in the industry combined with operations in every major market. Loparex has operations in North America, Europe, and Asia (China and India). This global presence enables Loparex to service global customers locally and provides diversified exposure and access to regional economic conditions and opportunities.

Loparex's products are used across many industries and end uses market segments such as electronics, composites, medical, graphics, hygiene, label, and tapes. Release liners protect pressure sensitive adhesives and are designed to interact with the customers product as well as their production equipment. Unlike packaging, release liners are in the specialty material classifications due to sophisticated designs needed to match the customers adhesive applications. In addition, release liners protect and control adhesion during many assembly and fabrication processes. These release coatings and functional coatings require high precision and expertise that Loparex is known for globally.

Loparex has a diverse customer base consisting of more than 1,000 customers (mostly long standing and stable relationships), selling its products in more than 50 countries around the globe. The top 25 customers have an average tenure of greater than 28 years (Loparex's largest customer, 3M, is ~ 60 years).

Loparex's headquarters entity is in Apeldoorn, Netherlands, which has ownership for the rest of the operating entities. The headquarters is co-located with the European headquarters from which sales and operations are conducted for the region. In Europe, the company also has an office and a production facility in Forchheim, Bayern, Germany. The company has operations in entities in the United States (lowa City, lowa; Eden, Malvern, North Carolina and Hammond, Wisconsin). The company has an additional operating headquarters in Cary, North Carolina from which Global Supply Chain, R&D and Manufacturing are led as well as the Sales for the US region. In Asia-Pacific, Loparex has an office in Hong Kong, Shanghai and a production facility in Guangzhou, China, plus several sales offices in strategic locations across Southeast Asia. Loparex's India entity has a factory in Silvassa and a regional/sales headquarters in Mumbai, India.

The Group is a 97.45% owned subsidiary of Loparex Investments Europe Limited, Malta. The Group's ultimate parent company is Pamplona Capital Partners V LP, Cayman Islands.

SUPERVISORY BOARD AND MANAGEMENT BOARD

As of December 31, 2022, the supervisory board consisted of Derek Whitworth (Chairman of the Board), Martin Schwab (Director), Andrzej Sokolowski (Director), Jan Homan (Director), Roelof Westerbeek (Director) and James Bauman.

The company's Management Board consisted of four individuals Mrs. Charmaine Riggins- Chief Executive Officer, Mr. Troy Randolph - Chief Financial Officer, Mr. Luuk Zegers and Mr. Wilfried van den Berg, and this was the situation as of December 31,2022.

ANALYSIS OF THE REPORTING PERIOD (January 1 st - December 31, 2022)

For the reporting period Loparex generated revenue USD 763.5 million (2021: USD 721.6 million). The Group's sales are globally diversified with Americas, Europe, Asia representing respectively 54%, 35% and 11% (2021: 50%, 36%, 14%).

In 2022, both revenue and EBITDA increased comparing to the prior year, Revenue increased ~6% (2021: USD 721.6 million) and EBITDA USD 6.1 million (2021: USD 114.5 million) better than the prior year. The company's highly variable cost structure and active cost control program has allowed significant leverage and the company has taken several measures to monitor and prevent the effects of COVID-19. The earnings before financing costs and income taxes for the period of January 1 st to December 31, 2022, amounted to a profit of USD 26.7 million. Several factors influenced these earnings. First, the expenses relating to the acquisition of the Group had a large negative impact. A second factor is the impact of application of IFRS 3 business combinations resulting in additional amortizations and depreciations on mainly intangible assets of USD 66.6 million (2021: USD 70.7 million).

The net results for the reporting period amounted to a loss of USD 22.2 million (2021: a loss of 3.5 million) Interest expenses over the reporting period amounted to USD 56.7 million (2021: 42.9 million).

As of December 31, 2022, the total debt ratio was 36% (2021:35%), the current ratio was 1.38 (2021: 1.49) and the position of cash was USD 24.9 million (2021: USD 19.9 million). The cash flows from operating activities are negative USD 3.64 million for 2022 (2021: negative USD 1.04 million) and cash outflows from investing activities are negative USD 13.38 million (2021: negative USD 15.69 million), cash flow from financing activities are USD 17.86 million (2021: negative USD 18.61 million). For further information we refer to the cash flow statement on page 14.

At the end of December 2022, the Group employed 1,846 (2021: 1,779) full time equivalent employees.

CONTINUITY

Loparex incurred net losses in the last 5 years and a net loss is also expected for 2023. These losses are not considered to be a threat to the continuity of the company because the losses are caused by non-cash items such as amortizations and depreciations created by the purchase price allocation of the 2019 and 2020 acquisitions. Loparex's cash-flow has been robust and stable and is expected to continue to stay positive based on projections and historic performance. 2022 operating cash flow was negative mainly driven by significant increase, with all the actions being in place, based on cash forecast, there is no threat to cash flow and our going concern. The company has had adequate on-hand cash and retains > USD 40 million available funds on its revolving facility.

CAPITAL INVESTMENT

Management acknowledges the importance of investments, which are crucial to the current and future business. The importance of expanding demands and needs of our customers, as well as the future profitability of Loparex are also considered key factors in the Group's investment plans.

OUTLOOK FOR THE YEAR 2023

Loparex Group has been identified as an essential material producer which allows it to continue operations through the pandemic. Loparex has seen a spike in demand across the majority of its segments, with areas such as composites (supporting aviation) seeing continued pressure and lower volumes.

The company and the markets in which it operates have stabilized and many markets are seeing a marked recovery. Loparex finished March YTD of 2023 above 2023 Annual Operation Plan("AOP") Currently the company does not see any material adverse effects coming from COVID-19.

The company's highly variable cost structure and active cost control program has allowed significant leverage and the company has taken several measures to monitor and prevent the effects of COVID-19. Currently, the company has >$40M in immediate liquidity (defined as on-hand cash + available revolver). Loparex is forecasting strong cash flow and balances in the coming 12 months.

The Company expected to grow revenue in 2023 across all regions. The increase in revenue is combined with several new initiatives around margin management, Integrated Business Planning and the benefits expected from the company's new ERP/MES system that will help improve productivity and drive margin accretion in 2023. Loparex expects to exit 2023 with improved profit and cash flows along with new set of systems/processes, positioning the company for future growth.

Code of Conduct

Loparex applies its own specific Global Code of Conduct, which is mandatory to all the employees and can be easily found on Loparex website.

Corporate Social Responsibility

As a global leader in the release liner industry, Loparex strives to promote and maintain sustainable business practices for the benefit of our customers, suppliers, employees, and the communities in which we operate. This commitment is consistently reflected in our actions as a company and is an integral part of our identity.

Loparex is dedicated to the protection of human rights. We are a committed equal opportunity employer and abide by fair labour practices. We ensure that our activities do not directly or indirectly violate human rights in any country in which Loparex has facilities, or in which Loparex conducts business.

RESEARCH AND DEVELOPMENT

The Group's industry-leading development efforts are critical to maintain strong customer relationships and a strong leadership position in the technology related to release liner products. Loparex intends to continue investing in product development and enhance coordination amongst its global operations. The Group's R&D staff works closely with the global sales staff and customers to develop solutions and new products that support their end-use objectives and requirements. Loparex has continually invested to position itself as the industry leader in product innovation, including new product development, process improvement, end-use optimization, addition of new features, and customization. As an innovative company, we strive to distinguish ourselves from our competitors.

DIVERSITY

All members of the Supervisory and Management Board are male as of December 31, 2021. This mix is driven by the available experts in the industry and the members of the ownership team assigned to the company. Efforts to achieve a different mix in terms of gender have been in place and on-going due to the lack of qualified industry experts which results in noncompliance with diversity regulations. The new leadership change has placed a female on the management board of Loparex in 2022. The company and its owners will continue to diversify the membership of the Supervisory board when appropriate candidates are available. The change in the management board in 2022 is a step in the right direction.

SAFETY AND SUSTAINABILITY

The responsibility of the company is to create added value for the company's shareholders and to do so by means of socially and ecologically sustainable practices.

Loparex management has increased efforts in 2022 to improve the company's safety record and will continue to do so throughout the year 2023.

Loparex Group recognizes the importance of achieving the goals mentioned above under the consideration of its environmental policy by preventing deterioration of the environment.

SIGNIFICANT RISKS AND UNCERTAINTIES

Risk management is an integral part of our daily operations and management is aware of the risks which might affect the company. The control of risks and capitalizing on opportunities is essential for realizing the (strategic) objectives of the Company. Loparex applies the policy that business continuity needs to be ensured with a healthy balance between the socalled 'risk appetite' and efficiency.

Risk appetite is defined as the total impact of risks that Loparex is willing to accept in seeking to achieve the (strategic) objectives. Although Loparex has no formal written risk management policy, the company does look at risks in the areas of strategy, operational, financial and compliance.

The key risks the company is monitoring and working to mitigate are as follows:

Strategic risks

Impact of slowed or an overall downturn in market growth:

Loparex is well positioned to act as a bell weather in the event of an economic downturn due to its breadth across many ends uses markets, low percentage of fixed vs. variable costs and its ability to flex its production footprint to temporarily consolidate production reducing fixed overhead as needed.

Competition and new competitors entering the market:

The competitive landscape in the production and sale of merchant release liners is fragmented, but overall, relatively stable. Loparex is the only merchant release liner producer with manufacturing capabilities in all the major markets. Loparex has the broadest ranges of products enabling Loparex to meet the release liner needs of all enduse markets and is well integrated with its customer base built on long standing customer relationships making the company hard to remove. There is a high barrier to entry in the market.

Shift to in-house production:

Loparex is a merchant release liner producer. In-house release liner manufacturers are vertically integrated companies, that produce release liners for the manufacturing of their own products and are typically customers of Loparex as well. Companies that are focused on improving their own technology and value proposition would rather invest in improving their capabilities around their adhesives, rather than pulling release liner production in-house. The areas where in-house production is done or moved inside tend to be in the low-end product lines where cost is critical and quality levels and complexity of the release liner are not a factor. Loparex' s focus is on the higher end products that require special capabilities, process expertise and specialized equipment making them an unlikely target for a customer to bring in-house.

Operational risks

ERP and Systems:

In Germany, the company has older systems that are no longer actively supported by their vendors. The systems are overall stable, functional and maintenance/support is available through third parties. The current systems can support current operations, but they pose a hinderance to longer term organic growth and an obstacle to significant inorganic growth. The company started a global implementation of new ERP and MES systems in 2020 and has completed the implementation in Americas and Netherlands, currently it is in the implementation phase of Germany, Germany and Asia (including India) is targeted to follow in 2023 will be completed in 2023 globally.

Product defects and liability:

Defects in products may result in claims from our customers, with financial and / or reputational risks for the Group as possible consequence. Loparex pays great attention to the quality of its products. For this purpose, it applies intensive testing and controls during and after the production process.

Natural disaster, fire or other issue effecting the ability to produce:

Loparex's ability to produce most products at multiple sites around the globe, allows it, the ability to manage through issues at any specific site and transfer production in the event of materially adverse event (e.g., fire, flood or other issue that causes a prolonged stop in production) to ensure continuity of supply for its customers.

Financial risks and financial reporting risks:

Net losses:

For the year 2023 a net loss is expected. This could potentially be interpreted as that the continuity of the group is threatened. However, the reasons for the losses are found in the acquisition of the Loparex Group on August 1st, 2019, and Infiana acquisition on February 25th ,2020, and the new financing structure. As mentioned before, the new financing structure caused a large increase in interest expenses of which a very large portion is capitalized to the borrowings. Another factor is the large increase in amortization of intangible assets because of application of purchase price accounting in accordance with IFRS 3.

The net losses are not a threat to the continuity of the Group as most of the items that cause the losses are noncash and do not affect cash flow.

Higher working capital:

A higher need for funding can be caused by increase in inventories and accounts receivable due to increased economic activity or late payment by customers. Loparex has policies and procedures in place regarding collecting receivables from debtors that mitigate the risk. Also, key ratios such as DSI, DSO, and debtor aging is actively controlled and managed.

Impairment of goodwill:

Loparex Group monitors and reviews profitability and added value of cash generating units, to recognize an impairment on goodwill if necessary.

Use of estimates, assumptions, and valuations in financial reporting:

In the preparation of the consolidated financial statements, management uses estimates and assumptions in relation to certain reported assets and liabilities. The actual results may vary from these estimates and assumptions. Management uses historical experience and data, as well as other factors that are believed to be reasonable and appropriate for the assessment of these certain assets and liabilities in the financial reporting. In the event of very complex valuations such as applying purchase price accounting in accordance with IFRS 3, management engages external specialists.

Compliance risks

Changes in environmental legislation:

Our production processes, rely on a very limited number of hazardous substances for which safeguards, and regulations are in place. It is unlikely that changes in regulations and legislation around the environment could result in non-compliance. The company has several options to mitigate these types of issues to avoid fines and ensure that there are not any related shutdowns of parts of operations. Loparex closely monitors all changes in legislation and regulation regarding the environment and other applicable regulations. Periodically permits are reviewed by both Loparex and government bodies. As mentioned before, it is Loparex' policy to have a minimal impact on the environment and supports investments in cleaner production with less waste.

Changes in tax legislation:

Changes in local tax legislation can have an impact on tax expenses and/or the financing structure within the Group. Loparex's key personnel monitor these developments continuously together with external specialists in these areas, to identify possible exposures and risk of non-compliance and act accordingly to mitigate any risks.

Information about financial instruments

The objectives and policies of risk management relating to financial instruments, concerning the objectives and policies of the company and the subsidiaries, are included in the consolidated financial statements. For additional details and considerations reference is made to the paragraph 'financial risk management' in the notes to the consolidated financial statements. Management is also aware of the other principal risks affecting the company. These include price and market risks, foreign currency risks, interest rate risks and cash flow and liquidity risks.

Because a part of the sales and purchases are denominated in another currency than US Dollar, the Company is exposed to foreign currency risks. Reference is also made to note 20 of the notes to the consolidated financial statements.

This all gives management the comfort that the assessed risks are managed appropriately and dealt with accordingly.

RESULT APPROPRIATION

The net result for the year is at the full discretion of the Management Board. It is proposed to deduct the net loss from the Retained Earnings.

 

Apeldoorn, the Netherlands, May 17th, 2023

Management Board

C. Riggins

T.D. Randolph

L. Zegers

J.W. van den Berg

Supervisory Board

M. Schwab

D. Whitworth

J. Homan

R. Westerbeek

A.J. Sokolowski

J. Bauman

FINANCIAL STATEMENTS 2022

Consolidated statement of comprehensive income for the period ended December 31 (in USD '000) Note 2022 2021
Revenue 1 763,481 721,618
Cost of sales 2 (606,275) (564,178)
Gross profit 157,206 157,440
Impairment losses (279) 0
Other operating income 3 (30) 3.808
Sales and marketing, distribution and R&D expenses (20,607) (24,804)
General and administrative expenses (106,088) (105,722)
Total costs and expenses 2 (127,004) (126,717)
Result from operating activities 30,202 30,723
Financial income 89 456
Financial expense (52,830) (42,675)
Net financing costs 4 (52,741) (42,219)
Result before taxes (22,539) (11,496)
Income taxes 5 298 7,975
Result after taxes (22,241) (3,521)
Other comprehensive income
Items that will be reclassified subsequently to profit or loss
Exchange differences on foreign operations (8,690) (7,983)
Items that will not be reclassified subsequently to profit or loss
Remeasurement of employee benefits 15,134 3,668
Total other comprehensive income (net of taxes) 6,444 (4,315)
Total comprehensive income (15,797) (7,836)
Result from operating activities attributable to owners of the parent (22,241) (3,521)
Total comprehensive income attributable to equity owners of the parent (15,797) (7,836)

CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS

Consolidated statement of financial position before appropriation of net result (in USD '000) Note 2022 2021
Property, plant and equipment 6 209,234 239,591
Right-of-use assets 7 36,812 24,031
Intangible assets 8 765,019 798,169
Deferred tax assets 9 22,670 22,016
Other non-current assets 10 8,690 468
Total non-current assets 1,042,425 1,084,275
Inventories 11 106,426 117,427
Trade and other receivables 12 94,757 93,505
Income tax receivable 13 1,296 599
Cash and cash equivalents 20 24,914 19,927
Total current assets 227,393 231,458
TOTAL ASSETS 1,269,818 1,315,733
EQUITY AND LIABILITIES
Share capital 4,005 3.992
Share premium 389,969 389,882
Other reserves (78,665) (84,279)
Accumulated profit /(loss)for the year (22,241) (3,521)
Total equity 14 293,068 306,073
Interest-bearing Loans and borrowings 15 674,336 688,980
Lease liabilities 7 26,108 23,528
Employee benefits 16 13,239 30,458
Deferred tax liabilities 9 98,002 110,916
Other Non-Current Liabilities (37)
Total non-current liabilities 811,648 853,882
Interest-bearing Loans and borrowings 17 34,897 15,249
Trade and other payables 18 61,263 135,083
Other Current Liabilities 18 60,836
Income tax payable 13 8,106 5,446
Total current liabilities 165,102 155,778
Total liabilities 976,750 1,009,660
TOTAL EQUITY AND LIABILITIES 1,269,818 1,315,733

STATEMENT OF CHANGES IN EQUITY

Statement of changes in equity
(in USD '000) Share capital Share premium Translation reserve Share based payment Remeasurements employee benefits Retained deficit Net result for the year to Total attributable owners
Opening balance at January, 2021 3,987 389,458 -4,655 2991 -1523 -26978 -51,991 311,289
Issue of shares 5 424 - - - - - 429
Other comprehensive income - - -7,983 - 3,668 - - -4,315
Result appropriation - - - - - -51,991 51,991 0
Share based payment - - - 2,191 - - - 2,191
Profit for the year - - - - - - -3,521 -3,521
Balance at December 31, 2021 3,992 389,882 -12,638 5,182 2,145 -78,969 -3,521 306,073
Opening balance at January, 2022 3,992 389,882 -12,638 5,182 2.145 -78,969 -3,521 306,073
Issue of shares 13 86 - - - - - 99
Other comprehensive income - - -8,690 - 15,134 - - 6.444
Result appropriation - - - - - -3,521 3,521 0
Share based payment - - - 2,693 - - - 2,693
Profit for the year - - - - - - -22,241 -22,241
Balance at December 31, 2022 4.005 389,968 -21,328 7,875 17,279 -82,490 -22,241 293,068

CONSOLIDATED STATEMENT OF CASH FLOWS

Consolidated statement of cash flows (in USD '000) Notes 2022 2021
Operating cash flow
Result for the period (22,241) (3,521)
Adjustments for:
Depreciation 26,523 28,748
Amortization 40,079 41,905
Share-based compensation expense 2.693 2,191
Impairment of fixed assets 6 0 0
Loss on disposal of fixed assets 6 (379) 25
Net financing costs 4 52,741 42,585
Income tax expense 298 (7,975)
Changes in provisions, employee benefits and non-current accrued expenses (17,219) (6,095)
Changes in working capital (33,978) (43,754)
Total adjustments 70,757 57,630
Cash flow generated from operating activities 48,516 54,109
Interest paid (49,204) (46,724)
Corporate income taxes paid (2,948) (8,428)
Net cash flow generated from operating activities (3,636) (1,043)
Investing cash flow
Proceeds from non-current assets held for sale - -
Interest received 82 68
Acquisition of intangible assets and property, plant and equipment 6&8 (13,460) (15,759)
Acquisition of subsidiaries, net of cash 24 0 0
Net cash flow used in investing activities (13,378) (15,691)
Financing cash flow
Issue of share capital 0 0
Issue of borrowings 15 0 0
Withheld transaction fees on borrowings 15 0 0
Repayment of borrowings 15 (5,670) (15,872)
Repayment of lease liabilities 8,417 (2,327)
Changes in other non-current assets & liabilities 117 (419)
Borrowing of revolver 15,000 0
Net cash flow used in financing activities 17,864 (18,618)
Change in cash and cash equivalents 851 (35,352)
Cash and cash equivalents on January 1 19,927 54,925
Effect of exchange rates fluctuations 4,136 354
Cash and cash equivalents on December 31 24,914 19,927

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

General

PHM Netherlands Topco B.V. (the "Company" or "PHM") having its legal seat in Amsterdam, Netherlands is a subsidiary of PHM Investments Europe Limited, its ultimate parent is Pamplona Capital Partners V LP, a private equity fund registered in 94 Solaris Avenue, Grand Cayman KY1-1108, Cayman Islands.

PHM Netherlands Topco B.V. is registered in the Dutch Trade Register at the Dutch Chamber of Commerce under number 75251272.

The consolidated financial statements have been authorized for issue by the Management Board on May 17, 2023..

Business activities

PHM Netherlands Topco B.V. and its subsidiaries are mainly engaged in the development, manufacturing and trading of silicone coated paper and films.

The consolidated financial statements of PHM Netherlands Topco B.V. for the year ended December 31, 2022, comprises of PHM Netherlands Topco B.V. and its subsidiaries (together referred to as the "Group").

Implications of COVID-19 on our business

Loparex Group has been identified as an essential material producer which allows it to continue operations through the pandemic. Loparex has seen a spike in demand across most of its segments, with areas such as composites (supporting aviation) seeing continued pressure and lower volumes. At this stage, the impact on our business and results has been very limited. The company and the markets in which it operates have stabilized since the pandemic began and at this time, the company does not see any material adverse effects coming from COVID-19. The introduction of global vaccinations would indicate a positive trend going forward for the company's global markets.

The company's highly variable cost structure and active cost control program has allowed significant leverage and the company has taken several measures to monitor and prevent the effects of COVID-19. Currently, the company has >$40M in immediate liquidity (defined as on-hand cash + available revolver). Loparex is forecasting strong cash flow and balances in the coming 12 months.

Effect of new financial reporting standards

The following standards entered effect as of January 1, 2020:

IFRS 3 Business Combinations - Definition of a business The amended definition emphasizes that the output of a business is to provide goods and services to customers, whereas the previous definition focused on returns in the form of dividends, lower costs or other economic benefits to investors and others.
IAS 1 Presentation of Financial Statements - Clarification of "Material"
The amendments clarify the definition of material and how it should be applied.

The following standards are required to be applied from January 1, 2023, but have not been adopted yet:

IFRS 17 Insurance Contracts

Application of the above, not yet adopted standard, and interpretations have been assessed by management and will not have a material impact on the financial statements for 2021 or 2022.

Reporting currency

The dominant currency for sales prices and operating costs within the Group is the USD, therefore USD is the functional currency as well as the reporting currency. In accordance with IAS 21.55 the financial statements are fully prepared in accordance with all IFRS standards as adopted by the EU.

SIGNIFICANT ACCOUNTING POLICIES

Statement of compliance

The consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the EU.

Basis of preparation

They are prepared on a historical cost basis. If fair value is used it is specifically mentioned in the disclosure or accounting principal hereafter.

The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements and have been applied consistently by group entities.

Rounding of amounts

Amounts in these financial statements have, unless otherwise indicated, been rounded to the nearest thousand US dollars

Basis of consolidation

Investments in business combinations

Subsidiaries are entities controlled by PHM. The parent controls a subsidiary if it is exposed, or has rights, to variable returns from its involvement with the subsidiary and has the ability to affect those returns through its power over the subsidiary. The financial statements of subsidiaries are included in the consolidated financial statements from the date that control commences until the date that control ceases.

Transactions eliminated on consolidation

Intragroup balances and any unrealized gains and losses or income and expenses arising from intragroup transactions, are eliminated in preparing the consolidated financial statements.

Foreign currency

Foreign currency transactions

Transactions in foreign currencies are translated at the foreign exchange rate ruling at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated to US dollars at the foreign exchange rate ruling at that date. Foreign exchange differences arising from translation are recognized in the income statement under financial income and expense. Non-monetary assets and liabilities that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary assets and liabilities denominated in foreign currencies that are stated at fair value are translated to US dollars at foreign exchange rates ruling at the dates the fair value was determined.

Financial statements of foreign operations

The assets and liabilities of foreign operations, including goodwill and fair value adjustments arising on consolidation, are translated to US dollars at the foreign exchange rate ruling at the balance sheet date. The revenues and expenses of foreign operations are translated to US dollars at rates approximating the foreign exchange rates ruling at the dates of the transactions.

Foreign exchange differences arising from translation of noncurrent intercompany receivables and payables are recognized directly in a separate component of equity.

Net investment in foreign operations

Exchange differences arising from the translation of the net investment in foreign operations are recognized directly in a separate component of equity. They are only recognized in the income statement upon disposal of the foreign operation.

Current / non-current distinction

An asset or liability is presented as a current asset or current liability if:

it is expected to realize or settle the asset or liability within its normal operating cycle, or

realize or settle the asset or liability within 12 months after the reporting date, or

the asset or liability is held for the purpose of trading, or

The use of the asset or liability is not restricted for at least 12 months after the reporting date.

It does not have an unconditional right to defer settlement of the liability for at least twelve months after the reporting period.

All other assets or liabilities are presented as non-current assets or non-current liabilities.

Share based payment

Under a new equity incentive program ("EIP"), eligible and selected employees of the Group participate indirectly in the share capital of the Company.

The EIP entitles eligible employees to economic ownership of a group company's shares, subject to providing employee services to the Group. The investments are accounted for as equity-settled share-based payment awards since the Group have no obligation to make any cash payments to the participants. The grant date fair value of the equity-settled awards is recognized as an expense over the vesting period with a corresponding increase of equity. The amount recognized as an expense during the vesting period reflects the number of awards for which the related service and non-market vesting conditions are expected to be met. Any market conditions or non-vesting conditions are incorporated in the fair value of the share-based payment awards.

Property, plant, and equipment

Owned assets

Items of property, plant and equipment are stated at cost as historical cost less accumulated depreciation and impairment losses. Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant, and equipment. Borrowing costs directly attributable to the acquisition and construction of qualifying assets are added to the cost of those assets, until such time as the assets is substantially ready for their intended use.

Subsequent costs

The group recognizes in the carrying amount of an item of property, plant, and equipment the cost of replacing part of such an item when that cost is incurred if it is probable that the future economic benefits embodied with the item will flow to the group and the cost of the item can be measured reliably. All other costs are recognized in the income statement as an expense as incurred.

Depreciation

Depreciation is charged to the income statement on a straightline basis over the estimated useful lives of each part of an item of property, plant, and equipment. Land is not depreciated. The estimated useful lives are as follows:

- Buildings 10 - 47 years
- Machinery and equipment 5 - 22 years
- Other tangible assets 3 - 22 years

Right-of-use assets are depreciated over their expected useful lives on the same basis as owned assets or, were shorter, the term of the relevant lease.

The gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognized in profit or loss. Assets during construction are carried at cost.

Leases

Assets and liabilities arising from a lease are initially measured on a present value basis. Lease liabilities include the net present value of fixed lease payments, amounts to be expected to be payable under residual value guarantee, purchase options and penalties for terminating the lease as well as extensions of the lease, all based on management's assessment of the lease.

Lease payments are discounted using the interest rate implicit in the lease if available. If the implicit rate cannot be determined, the incremental borrowing rate is used, being the rate that an individual lessee would have to pay to third parties to borrow the funds to obtain an asset of similar value in a similar economic environment with similar terms and conditions.

Potential future increases based on an index in fixed lease payments are taken into consideration in determining the lease liability as far as possible at the moment of recognition of the lease. When adjustments to lease payments based on index or rate take effect, the lease liability is reassessed and adjusted against the right of use asset.

Lease payments are divided into principal cost and finance costs. Finance cost is charged to the profit and loss over the lease period.

Right-of-use assets are measured at cost comprising of the initial measurement of the lease liability, lease payments at or before commencement date less any lease incentives, any initial direct costs, and any restoration costs.

Right-of-use assets are depreciated over the shorter of the asset's useful life and the lease term on a straight-line basis. Short term leases (lease contracts with a lease term of less than 12 months) and lease with a low value (lease contracts with a total value of less than USD 5,000), are recognized on a straight-line basis in profit and loss.

Intangible assets

Goodwill

All business combinations are accounted for by applying the acquisition method. Goodwill represents amounts arising from acquisition of subsidiaries and joint ventures.

Goodwill is the excess of the sum a) the fair value of the consideration transferred, b) the recognised amount of any noncontrolling interest in the acquiree and c) acquisition-date fair values of any existing equity interest in the acquiree, over the acquisition-date fair values of identifiable net assets. On disposal of a subsidiary or a jointly controlled entity, the attributable amount of goodwill is included in the determination of the profit or loss on disposal.

Goodwill is stated at cost less accumulated impairment losses.

Goodwill is allocated to cash generating units and is not amortized.

Bargain purchase arising from acquisition is recognized directly in profit or loss.

Acquisition costs are expensed as incurred.

Other intangible assets

Other intangible assets that are acquired by the group are stated at cost less accumulated amortization and impairment losses.

Research and development

No intangible assets arising from research (or research phase of an internal project) are recognized. Expenditure on research (or research phase of an internal project) is recognized as an expense when incurred.

Intangible assets arising from development (or from the development phase of an internal project) are recognized if, and only if the asset can demonstrate all the following:

The technical feasibility of completing the intangible asset so that it will be available for use or sale.

Its intention is to complete the intangible asset and use or sell it.

Its ability to use or sell intangible assets.

How the intangible asset will generate probable future economic benefits.

The availability of adequate technical, financial, and other resources to complete the development and to use or sell the intangible asset.

Its ability to measure reliably the expenditure attributable to the intangible asset during its development.

Development costs that do not meet these above-mentioned criteria are expenses as incurred.

Subsequent expenditure

Subsequent expenditure on capitalized intangible assets is capitalized only when it increases the future economic benefits embodied in the specific asset to which it relates. All other expenditure is expensed as incurred.

Amortization

Amortization is charged to the income statement on a straightline basis over the estimated useful lives of intangible assets unless such lives are indefinite. Goodwill and intangible assets with an indefinite useful life are systematically tested for impairment at each balance sheet date. Other intangible assets are amortized from the date they are available for use, based on the following expected useful lives:

- Software 3 - 5 years
- Other intangible assets 5-50 years

Inventories

Inventories are stated at the lower of cost and net realizable value. Net realizable value is the estimated selling price in the ordinary course of business, less the estimated costs of completion and selling expenses.

The cost of other inventories is based on the first-in-first-out principle and includes expenditure incurred in acquiring the inventories and bringing them to their existing location and condition. In the case of manufactured inventories and work in progress, cost includes an appropriate share of overheads based on normal capacity.

Trade and other receivables

Trade and other receivables are stated at their fair value through profit and loss less impairment. From time to time, the Group may enter factoring arrangements with banks and financial institutions to sell its receivables. Upon entering into a factoring arrangement, the Group will record the arrangement in accordance with guidance set forth within IFRS 9.

Cash and cash equivalents

Cash and cash equivalents comprise of cash balances and call deposits.

Impairment

The carrying amounts of the group's assets are reviewed at each balance sheet date to determine whether there is any indication of impairment.

If any such indication exists, the asset's recoverable amount is estimated.

For goodwill, assets that have indefinite useful life and intangible assets that are not yet available for use, the recoverable amount is estimated at each balance sheet date, and whenever there is an indication that the asset may be impaired.

An impairment loss is recognized whenever the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount. Impairment losses are recognized in the income statement. Impairment losses recognized in respect of cashgenerating units are allocated first to reduce the carrying amount of any goodwill allocated to cash-generating units (group of units) and then, to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.

Calculation of recoverable amount

The recoverable amount of the group's assets carried at amortized cost is calculated as the present value of estimated future cash flows, discounted at the original effective interest rate (i.e., the effective interest rate computed at initial recognition of these financial assets).

The recoverable amount of assets is the greater of the fair value less cost to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.

Reversals of impairment

An impairment loss in respect of goodwill is not reversed. In respect of other assets, an impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount.

An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortization, if no impairment loss had been recognized. Reversal is recognized in the income statement.

Impairment of goodwill

At least once per year PHM determines whether goodwill must be impaired. This requires an estimation of the value in use, of the cash-generating units to which the goodwill is allocated. Estimating the value in use requires PHM to make an estimate of the expected future cash flows of the cash-generating unit and to choose a suitable discount rate in order to calculate the present value of those cash flows.

Interest-bearing borrowings

Interest-bearing borrowings are recognized initially at fair value plus attributable transaction costs. After initial recognition, interest-bearing borrowings are stated at amortized cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Employee benefits

Defined contribution plans

Obligations for contributions to defined contribution pension plans are recognized as an expense in the income statement as incurred. Prepaid contributions are recognized as an asset to the extent that a cash refund or a reduction in future payments is available.

Defined benefit plans

The Group's net obligation in respect of defined benefit plans is calculated separately for each plan by estimating the number of future benefits that employees have earned in the current and prior periods, discounting that amount, and deducting the fair value of any plan assets.

The calculation of defined benefit obligations is performed annually by a qualified actuary using the projected unit credit method.

Remeasurements of the net defined benefit liability, which comprise actuarial gain and losses, the return on plan assets (excluding interest) and the effect of the asset ceiling (if any, excluding interest), are recognized immediately in OCI. The Group determines the net interest expense (income) on the net defined benefit obligation at the beginning of the annual period to the then net defined benefit liability (asset), considering any changes in the net defined benefit liability (asset) during the period because of contributions and benefit payments. Net interest expense and other expenses related to defined benefit plans are recognized in profit & loss.

When the benefits of a plan are changed or when a plan is curtailed, the resulting change in benefit that relates to past service or the gain or loss on curtailment is recognized immediately in profit & loss. The Group recognizes gains and losses on the settlement of a defined benefit plan when the settlement occurs.

Other long-term employee benefits

The group's net obligation in respect of long-term employee benefits other than pension plans is the amount of future benefit that employees have earned in return for their service in the current and prior periods; that benefit is discounted to determine its present value, and the fair value of any related assets is deducted. The calculation is performed using the projected unit credit method. Any actuarial gains or losses are recognized in profit or loss in the period in which they arise.

Provisions

A provision is recognized if, because of a past event, PHM has a present legal or constructive obligation that can be estimated reliably, and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value and the risks specific to the liability.

A provision for restructuring is recognized when PHM has approved a detailed and formal restructuring plan, and the restructuring either has commenced or has been announced publicly. Future costs are not provided for.

Derivative financial instruments

The group uses derivative financial instruments to hedge its exposure to foreign exchange, interest rate risks and market risk arising from operational and financing activities. The group does not hold or issue derivative financial instruments for trading purposes. Per our analysis, no hedge is necessary.

Derivative financial instruments are recognized initially at fair value, which generally approximates transaction cost. After initial recognition, derivative financial instruments are stated at fair value. The gain or loss on re-measurement to fair value is recognized immediately in the income statement. However, where derivatives qualify for hedge accounting, recognition of any result gain or loss is in accordance with IFRS 9.

A derivative is presented as a non-current asset or a non-current liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realized or settled within 12 months. Other derivatives are presented as current assets or current liabilities.

Other financial instruments

If other financial instruments are issued, the classification in the consolidated financial statements is based on the economic substance of the contractual provisions. This means that, based on the economic substance, it is determined whether these financial instruments are classified as a financial liability or equity. For the company financial statements, a financial instrument is classified based on the legal form. The total of the financial instruments that are recognised as liabilities based on the economic substance, but which are recognised as equity based on the legal form in the company financial statements, are separately presented under equity.

Trade and other payables

Trade and other payables are valued at fair value through profit & loss.

Revenue

The Group generates revenue from the production and sale of release liners to its customers. There are no other sources of revenue.

The Group operates under its published standard terms and conditions or enters master services arrangements that establish the framework under which business will be conducted. These arrangements represent the master terms and conditions of the Group's performance that apply to individual orders, but they do not commit the customer to purchase from, or to continue to purchase from, the Group nor do they obligate the customer to any specific volume or pricing of purchases. Moreover, these terms can be amended in appropriate situations. Customer purchase orders are received for specific quantities and delivery requirements. Thus, for most of our contracts, there is no guarantee of any revenue to the Group until a customer submits a purchase order. As a result, the Group generally considers its arrangement with a customer to be the combination of the master services arrangement and the purchase order. Most of the Group's arrangements with customers create a single performance obligation as the promise to transfer manufactured products and is capable of being distinct.

Certain contracts with customers include variable consideration, such as rebates, discounts or returns. The Group recognizes estimates of this variable consideration that are not expected to result in a significant revenue reversal in the future, primarily based on the most likely level of consideration to be paid to the customer under the specific terms of the underlying programs.

The Group recognizes revenue when it has transferred control of the related products, which generally occurs upon delivery and passage of title to the customer.

Under certain arrangements, the Group's performance does not create an asset with an alternative use due to the level of customer specifications. However, in these arrangements, Group does not have an enforceable right to payment including a reasonable profit margin for performance completed to date and therefore the over-time revenue recognition criteria are not met. Determining if an enforceable right to payment includes a reasonable profit margin requires judgment and is assessed on a contract-by-contract basis.

The costs of goods sold are recognized in the period in which the corresponding revenue is recognized

Government grants

An unconditional government grant is recognized in the income statement as operating income when the grant becomes receivable. Any other government grant is recognized in the balance sheet initially as deferred income when there is reasonable assurance that it will be received and that the group will comply with the conditions attaching to it. Grants that compensate the group for expenses incurred are recognized as revenue in the income statement on a systematic basis in the same periods in which the expenses are incurred. Grants that compensate the group for the cost of an asset are recognized in the income statement as other operating income on a systematic basis over the useful life of the asset.

Expenses

Variable and other lease payments

Payments made regarding variable lease contracts and payments made for leases for which the exception as defined in IFRS 16.5 applies, are recognized in the income statement as they incur.

Minimum lease payments

Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each period during the lease term to produce a constant periodic rate of interest on the remaining balance of the liability.

Net financing costs

Net financing costs comprise interest payable on borrowings calculated using the effective interest rate method, dividend income, foreign exchange gains and losses, and gains and losses on hedging instruments relating to financing costs that are recognized in the income statement.

Interest income is recognized in the income statement as it accrues, using the effective interest method. Dividend income is recognized in the income statement on the date the entity's right to receive payments is established. The interest expense component of finance lease payments is recognized in the income statement using the effective interest rate method.

Income taxes

Income taxes on the profit or loss for the year comprises current and deferred tax. Income tax is recognized in the income statement except to the extent that it relates to items recognized directly in equity or other comprehensive income, in which case it is recognized in equity or other comprehensive income.

Current tax is the expected tax payable or receivable on the taxable income for the year, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustment to tax payable or tax receivable in respect of previous years.

Deferred tax is provided using the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. The amount of deferred tax provided is based on the expected manner of realization or settlement of the carrying amount of assets and liabilities, using tax rates enacted or substantively enacted at the balance sheet date.

A deferred tax asset is recognized only to the extent that it is probable that future taxable profits will be available against which the asset can be utilized. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realized. Additional income taxes that arise from the distribution of dividends are recognized at the same time as the liability to pay the related dividend.

Taxable income differs from income as reported in the consolidated income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible.

Financial risk management

General

The principal financial instruments of PHM include the group facility agreement and cash and cash equivalents. The main purpose of the financial instruments is to finance the business operations of the Group.

The Group has various other assets and liabilities, such as trade receivables and trade payables, which arise directly from its operations. The Group uses interest rate caps and swaps to hedge the risk of cash flow fluctuations due to changes in market interest rates. There are no other derivatives.

The Group does not use or issue financial instruments for trading purposes. The main risks arising from financial instruments are interest rate risks. The policy is to minimize interest risks by using derivative financial instruments.

Overview

The group has exposure to the following risks from its use of financial instruments:

Credit risk

Liquidity risk

Market risk

This note presents information about the group's exposure to each of the above risks. Further quantitative disclosures are included throughout these consolidated financial statements.

Credit risk

Credit risk is the risk of financial loss to the group if a customer or counterparty to a financial instrument fails to meet its contractual obligations and arises principally from the group's receivables from customers.

The Management Board has established a credit limit approval process, in which for each company the authority to decide on maximum customer credit limits is defined. The group establishes an allowance for impairment that represents its estimate of expected losses in respect of trade receivables. The main component of this allowance is the specific loss component that relates to individually significant exposures.

Liquidity risk

Liquidity risk is the risk that the group will not be able to meet its financial obligations as they fall due. The group's approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to meets its liabilities when due, under both normal and stressed conditions, without incurring unacceptable losses or risking damage to the group's reputation. The lines of credit are disclosed in note 15 and note 20.

Market risk

Market risk is the risk that changes in market prices, including foreign exchange rates and interest rates will affect the group's income. The objective of market risk management is to manage and control market risk exposures within acceptable parameters.

The group uses derivatives to manage market risks. All such transactions are carried out within the guidelines described in the TAP (Treasury Authorities and Policies), which were approved by the Supervisory Board.

Market risk comprises of the following:

a.

Currency risk.

b.

Interest rate risk.

c.

Other market price risk.

a. Currency risk

The Group's currency risk management process includes the following key objectives:

Ensure that the aggregate of foreign exchange transaction risks, which exist on subsidiary level, constitutes an acceptable level of risk to the PHM consolidated Group.

In principal translation risks, related to translation, are not hedged, however substantially mitigated through the arrangement of USD denominated loans.

Ensure currency risk implications are factored into business decisions.

Be aware of and act on the consequences of hedging transactions on accounting statements

currencies should define a hedge policy in cooperation with and to be approved by the Treasury.

b. Interest rate risk

The group's Interest rate risk management objective is to:

Manage the volatility of the consolidated interest expenses, by managing the fixed versus floating interest rates, to such an extent that PHM minimizes the overall interest and optimal management of the cash position.

The policy is to implement and monitor an interest rate hedging program.

c. Other market price risks

The group's financial risk management objective is to:

Ensure that risk implications associated with commodities are factored into business decisions and, if deemed necessary, hedged accordingly.

The qualitative disclosures on derivatives are disclosed in note 20.

Critical accounting, judgments, and key sources of estimation uncertainty

The preparation of financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income, and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances, the results of which form the basis of making the judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

Assumptions and estimation uncertainties

Information about assumptions and estimations uncertainties that have significant risk of resulting in a material adjustment in the year ending December 31, 2022, is included in the following notes:

Note 1 Revenue recognition: timing of the transfer of control and impairment losses

Note 9 recognition of deferred tax assets: availability of future taxable profits against which carry forward losses can be used.

Note 6 and note 8 impairment tests: key assumptions relating to underlying recoverable amounts.

Note 16 measurement of defined benefit obligations and fair value of plan assets: key actuarial assumptions.

Note 20 recognition and measurement of provisions and contingencies: key assumptions about the likelihood and magnitude of an outflow of resources.

Fair value measurement

When measuring the fair value of an asset or a liability, the Group uses market observable data as far as possible. Fair values are categorized into different levels in a fair value hierarchy based on the inputs used in the valuation techniques as follows:

Level 1: quoted prices (unadjusted) in active markets for identical assets and liabilities.

Level 2: inputs other than quoted prices included in level 1 that are observable for the assets or liability, either directly (i.e., as prices) or indirectly (i.e., derived from prices).

Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).

If the inputs used to measure the fair value of an asset or a liability might be categorized in different levels of the fair value hierarchy, then the fair value measurement is categorized in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement.

The Group recognizes transfers between levels of the fair value hierarchy at the end of the reporting period during which the change has occurred.

Rounding of amounts

Amounts in these financial statements have, unless otherwise indicated, been rounded to the nearest thousand US dollars.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. Revenue

2. Personnel expenses

3. Other operating income

4. Net financing costs

5. Income taxes

6. Property, plant, and equipment

7. Right-of-use assets and leases

8. Intangible assets

9. Deferred tax assets and liabilities

10. Other non-current assets

11. Inventories

12. Trade and other receivables

13. Current tax assets and liabilities

14. Capital and reserves

15. Interest-bearing loans and borrowings (non-current)

16. Employee benefits

17. Interest-bearing loans and borrowings (current)

18. Trade and other payables, including derivatives

19. Business combinations

20. Financial instruments

21. Capital commitments

22. Related parties

23. Group entities

24. Notes to the consolidated statement of cash flows

25. Disclosure audit fee

26. Other disclosures

27. Remuneration of key Management and the Supervisory Board

28. Subsequent events

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

Note 1: Revenue

2022 2021
Revenue from contracts with customers 763,481 721,618

In the following table revenue from contracts with customers is disaggregated by geographical market and revenue recognition by timing.

2022 2021
Geographical markets
Americas 411,088 360,210
Europe 264,374 262,805
Asia 79,083 90,588
Africa 8,936 8,015
763,481 721,618
Timing of revenue recognition Transferred at a point in time 763,481 721,618

For disclosure of impairment losses arising from contracts with customers, we refer to note 20.

The Group recognizes revenue when it has transferred control of the related products, which generally occurs upon delivery and passage of title to the customer. The Group regards the order confirmation as promises and performance obligations. Invoices are issued according to contractual terms and payment terms can vary from 30 to 90 days.

Note 2: Cost of Sales

2022 2021
The following personnel expenses are included in Cost of Sales, Sales and Marketing, Distribution and R&D expenses, and General and Administrative expenses:
Wages and salaries 121,256 126,289
Social security contribution 13,390 14,890
Expenses related to defined contribution plans 8,783 3,710
Expenses for defined benefit plans 678 1,007
Share-based compensation expense 2,693 2,191
Total personnel expenses 146,800 148,087
Average number of employees (full time equivalent):
Operations 1,392 1,469
Sales and marketing, distribution, and R&D 160 171
General and administration 294 139
Total average number of employees 1,846 1,779

Of the average number of employees, 1,846 average employees are outside of The Netherlands.

The R&D expenses included in the Sales and Marketing, Distribution and R&D expenses, and General and Administrative expenses amount to USD 5,623 for 2022 (2021: USD 5,835).

Total Cost of Sales include USD 1,998 of inventory costs.

Note 3: Other operating income

2022 2021
Government grants 181 51
Export incentives
Other (234) 2,056
Total other operating income (53) 2,107
Other Income 23 1.701
Total other income (30) 3,808

Government grants relates to compensation for technical innovation and education in the Netherlands and government grants in the USA. Included in the government grants are grants from various governments relating to relief of COVID impact on businesses amounting to USD 51

Note 4: Net financing costs

2022 2021
Interest income 82 68
Fair value gains on derivatives: interest swaps 0 0
Other 7 22
Total financial income 89 90
Interest expenses (53,463) (42,853)
Amortization effective interest method (2,126) (3,319)
Net interest expense defined benefit plans (329) (445)
Net foreign exchange result 5,097 6,073
Interest expenses relating to lease (768) (1,087)
Other financial expenses (1,241) (1,044)
Total financial expenses (52,830) (41,675)
Total net financing costs (52,741) (42,585)

Note 5: Income taxes

A. Amounts recognized in profit and loss

2022 2021
Current year (5,608) (11,637)
Other tax expense 0 (105)
Current income tax (5,608) (11,742)
Origination and reversal of temporary differences 5,906 19,716
Effect of tax losses not recognized previously - -
Deferred tax 5,906 19,716
Total income taxes in profit and loss 298 7,974

The other tax expense relates mainly to adjustments in the filed tax returns of the USA companies, the Hong Kong company, the Chinese company and in the German company.

The effect of tax losses not utilized relates to the reversal of the deferred tax asset for recognized carried forward tax losses.

B. Amounts recognized in OCI 2022 2021
Before tax Tax Net of tax Before tax Tax Net of tax
Exchange differences on foreign operations (8,690) - (8,690) (7,983) - (7,983)
Remeasurement of employee benefits 14,802 332 15,134 3,212 456 3,668
6,112 332 6,444 (4,771) 456 (4,315)

C. Reconciliation of effective tax rate

2022 2022 2021 2021
Results before tax (26,023) (11,496)
Income tax using the domestic tax rate -23.2% 6,037 25.0% 2,880
Adjustments for prior years -3.1% 796 -0.9% (107)
Effect of tax rate in foreign jurisdictions -50.1% 13,025 -8.8% (1,007)
Non-deductible expenses 0.4% (101) -4.0% (50)
Tax incentives 2.6% (683) 2.9% 331
Limitations on interest deductibility 19.6% (5,091) -24.9% (2,858)
Taxes on fair value adjustments 25.8% (6,703) 28.7% 3.300
Losses for which no deferred tax was recognized 4.2% (1,094) 6.5% 752
Dividend distribution tax 0.9% (227) -8.2% (946)
Valuation allowance 0.8% (198) -1.7% (198)
Impact of change in tax percentage on deferred taxes 2.5% (651) 0.4% 42
Taxes related to different depreciation methods 19.8% (5,140) 3.3% 383
Additions and deductions under tax law -0.7% 171 7.5% 859
Other items -0.6% 157 40.0% 4,594
-1.1% 298 69.4% 7,975

The impairment losses are recognized in the general and administrative expenses.

Note 6: Property, plant, and equipment cost Land & buildings Machinery & Equipment Other tangible assets Under construction Total
Balance at January 1, 2021 76,059 208,066 16,653 21,289 322,067
Acquisitions through business combinations - - - - -
Additions 77 2,353 1,026 11,097 14,553
Reclassifications 3.188 5,052 1,626 (9,055) 812
Disposals (708) (10,192) (1,764) - (12,664)
Other (2,553) 2,277 552 424 700
Effect of movement in foreign exchange (7,061) (15,640) (2,413) (1,472) (26,586)
Balance at December 31, 2021 69,002 191,916 15,680 22,283 298,881
Balance at January 1, 2022 69,002 191,916 15,680 22,283 298,881
Additions 8 3,967 97 13,304 17,376
Reclassifications 960 18,980 1,891 (27,788) (5,957)
Disposals 88 (2,139) (1,302) (32) (3,385)
Impairments - - - - -
Other - - - 671 671
Effect of movement in foreign exchange (5,997) (15,133) (1,856) 104 (22,882)
Balance at December 31, 2022 64,060 197,592 14,511 8,542 284,705
Depreciation and impairment losses
Balance at January 1 2021 -5731 (38,608) -5452 - -49791
Amortizations (2,625) (33,678) (2,767) - (39,070)
Impairments - - - - -
Disposals 708 10,173 1,758 - 12,639
Reclassifications - (833) (84) - (917)
Other - - (462) - (462)
Effect of movement in foreign exchange 4,248 12,057 2.006 - 18,311
Balance at December 31 2021 (3,400) (50,890) (5,001) - (59,291)
Balance at January 1 2022 (3,400) (50,890) (5,001) (59,291)
Amortizations (2,566) (29,284) (2,225) - (27,951)
Impairments - - - - -
Disposals (88) 2,030 976 - 2,918
Reclassifications - - - - -
Other - - - - -
Effect of movement in foreign exchange 3.366 10,135 1,475 - 14,985
Balance at December 31 2022 (2,687) (68,009) (4,774) - (75,471)
Carrying amount
31.12.2021 65,602 141,027 10,679 22,283 239,591
31.12.2022 61,373 129,583 9,737 8,542 209,234

No property, plant or equipment are pledged as collateral. Further, there are no contractual commitments for completing assets under construction.

Note 7 Right of Use Assets and Leases Cost Land and buildings Plant and equipment Other tangible assets Total
Opening balance January 1, 2021 25,598 2,247 666 28,511
Acquisitions through business combinations - - - -
Additions 546 103 87 736
Disposals (249) - (67) (316)
Impairments - - - -
Other (287) - 175 (112)
Effect of movement in foreign exchange 5 - - 5
Balance December 31, 2021 25,613 2,350 861 28,824
Opening balance January 1, 2022 25,613 2,350 861 28,824
Acquisitions through business combinations - - - -
Additions 25 11,487 784 12,297
Disposals (15) - (291) (305)
Impairments - - - -
Other - 4,780 - 4.780
Effect of movement in foreign exchange (222) 26 (39) (235)
Balance December 31, 2022 25,400 18,643 1,316 45,359
Depreciations and impairment losses
Opening balance January 1, 2021 (2,086) (275) (197) (2,558)
Additions (1,364) (272) (710) (2,346)
Disposals 86 - 67 153
Impairments - - - -
Other (344) - 249 (95)
Effect of movement in foreign exchange (3) - 56 53
Balance on December 31, 2021 (3,711) (547) (535) (4,793)
Opening balance January 1, 2022 (3,711) (547) (535) (4,793)
Additions (2,053) (1,662) (325) (4,040)
Disposals - - 243 243
Impairments - - - -
Other - - - -
Effect of movement in foreign exchange 16 - 27 43
Balance on December 31, 2022 (5,748) (2,209) (590) (8,547)
Carrying amounts
December 31, 2021 21,902 1,803 326 24,031
December 31, 2022 19,652 16,434 726 36,812

The group leases various buildings, machinery and equipment and other tangibles such as office equipment and cars under non-cancellable operating lease agreements. The lease terms are between one and six years, and the majority of the lease agreements are renewable at the end of the lease period at market rate.

Lease liabilities include the net present value of fixed lease payments, amounts to be expected to be payable under residual value guarantee, purchase options and penalties for terminating the lease as well as extensions of the lease (if applicable), all based on management's assessment of the lease.

Amounts recognized in statement of profit or loss 2022 2021
Expense relating to short-term leases (included in COGS and administrative expenses) 83 203
Expense relating to leases of low value (included in COGS and administrative expenses) 6 49
Expense relating to variable lease payments not included in lease liabilities (included in COGS and administrative expenses) 202 192
Lease liability 2022 2021
Current 6.068 1,358
Non-current 26,108 23,593
Total 32,176 24,951

The current portion of the lease liability is undiscounted presented under the current interest-bearing loans and borrowings. We refer to note 17.

The total cash out for the reporting period is USD 2,327.

Maturity analysis nominal lease liability 2022 2021
Less than one year 2,074 2,872
Between one and five years 8,213 7,715
More than five years 14,920 20,972
Total 25,207 31,559
Note 8 Intangible Asset Goodwill Software Other intangible assets Advance payments Total
Cost
Balance at January 1, 2021 452,424 2,276 411,199 10,433 876,333
Acquisitions through business combinations - - - - -
Additions - 7 - 1,199 1.206
Disposals - - (55) - (55)
Reclassifications - 191 635 (1,067) (241)
Other 1,217 (250) (3,987) - (3,020)
Effect of movement in foreign exchange (4,611) (565) 355 - (4,821)
Balance at December 31, 2021 449,030 1.660 408,147 10,565 869,402
Balance at January 1, 2022 449,030 1,660 408,147 10,565 869,402
Acquisitions through business combinations - - - - -
Additions - - 614 156 770
Disposals - - (714) (45) (759)
Reclassifications - 34 11,336 (10,446) 924
Other - - (653) - (653)
Effect of movement in foreign exchange (3,228) (510) (2,319) (8) (6,065)
Balance at December 31, 2022 445,802 1,184 416,411 222 863,619
Depreciation and impairment losses
Balance at January 1, 2021 - (1,396) (42,644) - (44,040)
Amortization for the period - - (28,386) - (28,386)
Disposals - 2 55 - 57
Other - 247 (314) - (67)
Effect of movement in foreign exchange - 497 706 - 1,203
Balance at December 31, 2021 - (650) (70,583) - (71,233)
Balance at January 1, 2022 - (650) (70,583) - (71,233)
Amortization for the period - (274) (28,086) - (28,360)
Disposals - - - - -
Other - - - - -
Effect of movement in foreign exchange - 454 540 - 993
Balance at December 31, 2022 - (471) (98,129) - (98,600)
Carrying amount
31.12.2021 449,030 1,009 337,565 10,565 798,169
31.12.2022 445,802 714 318,282 222 765,019

The goodwill arising from the 2019 Loparex Group acquisition resulted from the purchase price exceeding the fair value of the net assets acquired and primarily relates to the Company's established global footprint and assembled workforce. Goodwill from this acquisition is not deductible for income tax purposes.

The Goodwill in 2020 relates to the Infiana acquisition, and primarily relates to expected synergies and cost savings, as well as access to different and new market segments.

The other intangible assets relate mainly to the fair value of trade name, patents & unpatented technology, and customer relationships as acquired on February 25th, 2020, and August 1st, 2019.

In the other intangible assets, an intangible asset is included with an indefinite useful life. The carrying amount of this asset is USD 43,843,000. This asset is considered having an indefinite useful life for several reasons, of which the most important are the constant renewal of the registration of the asset, its independence of any other assets of Loparex Group, and the markets in which Loparex Group operates. Based on the results of the quantitative impairment testing on the intangible asset with indefinite life, there was no impairment.

The remaining amortization period of the other individual intangible assets recognized as other intangible assets are between 5 and 50 years.

In the statement of comprehensive income, the amortization on software and amortization on other intangible assets are allocated to the general and administrative expenses or the cost of sales depending on their purpose.

Sensitivities to changes in assumptions

Goodwill allocation for each region: Americas USD 321,686, APAC USD 22,068, India USD 18,650, Europe NL USD 30,026, Europe Germany USD 56,600. Tradename allocation for each region: Americas USD 26,000, APAC USD 5,912, Europe NL USD 9,042, India USD 2,889.

The Company tests whether goodwill and other indefinite lived intangible assets have suffered any impairment on an annual basis. For the 2022 reporting period, the recoverable amount of the cash-generating units (CGUs) was determined based on value-in-use calculations which require the use of assumptions. The calculations use cash flow projections based on financial budgets approved by management covering a five-year period. Expected cash flows that were included in the discounted cash flow analysis were risk adjusted. Cash flows beyond the five-year period are extrapolated using the estimated growth rates stated below.

The following table sets out the key assumptions for those CGUs that have significant goodwill and other indefinite lived intangible assets in 2023:

Americas APAC Europe NL India Europe DE
Sales volume (% annual growth rate) 7.0% 10.7% 9.9% 15.1% 9.9%
Annual capital expenditure (USD '000) 26,600 2.177 1,902 1,461 10,085
Long-term revenue growth rate (%) 3.0% 3.0% 3.0% 3.0% 3.0%
Pre-tax weighted average cost of capital ("WACC") 12.58% 16.01% 14.29% 21.73% 13.40%
Assumption Approach used to determine values
Sales volume Average annual growth rate over the five-year forecast period; based on past performance and management's expectations of market development
Annual capital expenditure Expected cash costs in the CGU's. This is based on the historical experience of management, and the planned refurbishment expenditure. No incremental revenue or cost savings are assumed in the value-in-use model as a result of this expenditure.
Long-term revenue growth rate Pre-tax weighted average cost of capital ("WACC") This is the average growth rate used to extrapolate cash flows beyond the budget period Reflects specific risks relating to the CGU and the countries in which they operate. The WACC comprises of an equity component and a debt component and is annually assessed by management. In the assessment, management uses experience and benchmarking for the equity component of the WACC. For the debt component of the WACC the actual market interest rates and risk premiums are used.

Management believes that any reasonable possible change in key assumptions could decrease the value in use to the extent that the related goodwill and other indefinite lived intangible assets would exceed the recoverable amount. With all key assumptions held constant, the excess of the recoverable amount over the carrying amount would be as follows:

Americas APAC Europe NL India Europe DE
Excess headroom over the carrying amount 59,000 82,946 8,558 682 313,287

If any of the following changes in key assumptions were to occur, the recoverable amount of the CGU's would equal it's carrying amount.

Americas APAC Europe NL India Europe DE
Sales volume (% annual growth rate) -94.8% -61.0% -14.5% -2.0% -68.8%
Annual capital expenditure increase 21,700 11,800 1,100 140 35,800
Pre-tax weighted average cost of capital ("WACC") increase 13.35% 16.49% 0.91% 0.37% 15.1%

The Company has considered and assessed reasonably possible changes for key assumptions and have not identified any instances that could cause the carrying amount of the CGUs to exceed its recoverable amount.

Based on the impairment test performed, management concluded that no impairment must be recognized.

Note 9: Deferred tax assets and liabilities Assets Liabilities Net
2022 2021 2022 2021 2022 2021
Intangible assets - 0 73,194 91,946 (73,194) (91,946)
Property, plant and equipment 657 710 27,152 17,353 (26,494) (16,643)
Inventories 58 2,272 (3,434) 166 3.492 2,106
Employee benefits 1,463 2,610 (17) - 1,480 2.610
Provisions 2 2 (16) (22) 18 24
Other items 12,550 8,126 1,123 1,473 11,427 6.653
Tax losses 7,940 8,297 - - 7.940 8,297
Total 22,670 22,016 98,001 110,916 (75,332) (88,899)
Movement in deferred tax assets and liabilities Note 2022 2021
Opening balance January 01 / June 28 (88,899) (112,748)
Adjustment opening balance for prior year error - -
Acquisitions through business combinations - -
Recognized in OCI 5 332 456
Recognized in profit and loss 5 12,452 22,908
Effect of movements in foreign exchange rates 783 485
Balance at December 31 (75,332) (88,899)

Deferred income tax assets are recognized for tax loss carryforwards to the extent that the realization of the related tax benefit through future taxable profits is probable.

At the end of 2022, USD 7,940 (2021: USD 8,297) of deferred income tax assets for tax losses were recognized. Of this total recognized tax losses, USD 4,227 originates from 2015 and is valid up to 2024, USD 1,714 originates from the tax year 2016, and is valid up to 2025, USD 594 originates from the tax year 2017, and is valid up to 2026, and USD 1,762 originates from the tax year 2018, and is valid up to 2027.

Note 10: Other non-current assets 2022 2021
Other 8,690 468
Derivatives - -
Balance on December 31 8,690 468

The other non-current receivables relate mainly to long term security deposits and long term receivables & prepayments.

Note 11: Inventories 2022 2021
Raw materials 41,421 47,695
Work in progress 16,071 18,199
Finished goods 47,333 50,269
Advance payments on inventories 1,601 1,264
Balance on December 31 106,426 117,427

Included within the total inventory amount of USD 110,682 is USD 4,869 (2021: USD 3,376) of inventory written off to net realizable value.

Note 12: Trade and other receivables Note 2022 2021
Trade receivables 78,859 72,352
Other receivables 9,774 13,200
Prepaid expenses and accrued income 6,125 7,953
Balance on December 31 20 94,758 93,505

The average credit period on sales of goods is 42.2 days (2021: 38.5 days). The Group provides receivables on an individual basis for expected credit loss. Before accepting any new customer, the Group uses an external credit scoring system to assess the potential customer's credit quality and define credit limits by customer. Limits and scoring attributed to customers are reviewed on a regular basis. Included in the Group's trade receivable balance are debtors with a carrying amount of USD 11 million which are past due at the reporting date for which the Group has not provided as there has not been a significant change in credit quality and the amounts. We also refer to note 20 for the credit risk and expected credit loss.

During the year, the Group entered into a factoring agreement with a third-party financial institution where a portion of the trade receivables are sold and assigned to the factoring agent under full recourse, whereby the Group maintains all credit risk associated with the factored receivables. Based on the terms of the arrangement, the receivables transferred are not derecognized at the time of transfer but instead a current liability is recorded upon the receipt of the funds from the factoring party. The receipt of customer payments is applied to the outstanding liability held with the factoring party. Due to the short-term nature of the receivables transferred, the liability is measured at amortized cost. The factoring party charges a monthly fee and interest on the outstanding liability, which are recorded within financial expenses on the consolidated statement of comprehensive income.

As part of the acquisition of Infiana, the Group assumed an existing factoring agreement in place at the time of acquisition. The receivables in this arrangement are sold without recourse to the factoring agent, thus passing on the credit risk associated with the factored receivables. Based on the terms of the arrangement, the receivables are derecognized at the time of transfer and a charge to interest expense is recorded to account for the difference in the cash collected versus the receivable sold.

Note 13: Current tax assets and liabilities

The current tax asset of USD 1,296 (2021: USD 599) and the current tax liability of USD 8,106 (2021: USD 5,446) represent the amount of income taxes recoverable respectively payable in respect of current and prior periods that exceed payments.

Note 14: Capital and Reserve

Share Capital 31-Dec-22 31-Dec-21
(x USD 1) Class A shares Class B shares Class C shares Total Class A shares Class B shares Class C shares Total
On issue on December 31 * 4,004,153 845 5 4,005,003 3,990,636 1,030 5 3,991,671

* Fully paid

At incorporation, the issued capital of the company equals EUR 1. At incorporation one hundred (100) shares with a nominal value of one cent (EUR 0.01) each (issued shares) are issued at par.

The total authorized share capital (issued and not issued) on December 31, 2022, consists of:

400,415,269 ordinary shares class A with a par value of USD 0.01 each.

84,500 ordinary shares class B with a par value of USD 0.01 each.

500 ordinary shares class C with a par value of USD 0.01 each.

Holders of ordinary shares class A have voted power and the right to appoint the members of the Supervisory board. Holders of ordinary shares class B and ordinary shares class C have no voting power nor the right to appoint members of the Supervisory Board.

Share premium

The exercise price of the issued Class A shares is USD 0.9839 per share on average. The difference between exercise price and par value is recognized as share premium.

Translation reserve

The translation reserve comprises of all foreign exchange differences arising from the translation of the financial statements of foreign operations as well as from the translation of non-current intercompany assets and liabilities. The translation reserve is a restricted reserve.

Share-based compensation

In August 2019, Pamplona completed its acquisition of Loparex from funds managed by ICG. Certain executives received Class A shares in exchange for their equity holdings in a subsidiary ultimately acquired by the Company. These investments ("Rollover Investments"), which indirectly represent 2.3% of the Company's common shares, are made on the same economic terms and conditions as the majority shareholder. Rollover Investments are in scope of the share-based payment standard since the executives have accepted a service condition on their investments. In general, upon voluntary resignation, an executive will be entitled to the lower of (i) the fair market value and (ii) the value paid for the interests.

In addition to the Rollover Investments into Class A shares, eligible and selected participants have been granted 72,000 Class B membership interests ("Profits Interests") in the Company. The award pool is 15% of the majority shareholder's proceeds in a Liquidity Event above a returns hurdle ("Hurdle Value"), as defined in the agreement. In general, all vested and unvested Profit Interests held by a participant will be forfeited if the participant leaves voluntarily prior to the occurrence of a Liquidity Event. On October 28, 2019, the Company issued 300 Class C shares to certain Board members as compensation for their services. The award pool is 5% of the majority shareholder's proceeds in a Liquidity Event above a returns hurdle ("Hurdle Value"), as defined in the agreement. All shares issued to management and the Board members are non-voting.

The Rollover Investments, Profits Interests, and issuance of C shares are accounted for as equity-settled share-based payment transactions since the Company and its subsidiaries do not have an obligation to settle in cash or to repurchase any equity instruments.

The purchase price for Rollover Investments was determined in an arm's length transaction when Pamplona completed its acquisition of Loparex Group. Accordingly, the amounts paid by the participants represent the fair value of the underlying shares at the time. Given that the participants paid the fair market value of the underlying shares in the Company, the fair value of the share-based payment awards is nil. As a result, the Rollover Investments into Class A shares do not have an impact on the Group's results or its financial position.

The Profits Interests and Class C shares were issued to the selected executives and certain Board members at nominal value. The fair value of the Profits Interests and Class C shares has been determined using the Black-Scholes-Merton formula based on the following input parameters:

the fair value of the Company's underlying shares.

the Hurdle value at the estimated date of a Liquidity Event.

the expected volatility (30%).

the risk-free rate (1.55%).

the dividend yield (0%); and

the expected life of the option ("Liquidity Event") (3 years).

The expected volatility has been estimated based on the observed historical volatility of share price returns of comparable, publicly traded companies. The estimate is based on the daily share price returns of these comparable companies measured over a period equal to the expected option life. The risk-free interest rate is based on the US Treasury yield for a term equal to the expected time to a liquidity event, as measured as of the grant date. This valuation resulted in a grant date fair value of USD 71.43 and USD 4,762.55 per unit of Profits Interests and Class C share, respectively. Grant date fair value of Profits Interests and Class C shares issued and outstanding totaled USD 5,143 and USD 1,429, respectively. Total compensation expense of USD 6,572 is allocated over the period between grant date and the estimated vesting date of 3 years. The Company recognized share-based payment compensation expense of USD 1,397 and USD 2,191 in 2022 and 2021, respectively. There were no forfeitures during the period.

Since the Grant Date, several shares have been issued (31,000 shares Class B and 50 shares Class C) as of January 2022, total compensation expense of USD 3,941 is allocated over the estimated vesting date of 3 years period. The Company recognized share-based payment compensation expense of USD 1,296 in 2022. There were no forfeitures during the period.

Note 15: Interest-bearing loans and borrowings (non-current) 2022 2021
Bank loans 670,847 685,088
Other 3,490 3,892
Balance on December 31 674,336 688,980
Bank loans 2022 2021
Opening balance on January 1 685,088 703,930
Adjustment of opening balance (13,374)
Adjusted Opening balance on January 1 671,714
Issued bank loan - -
Withheld transaction fees - -
Acquired through business combination - -
Repayment of borrowings (10,000)
Amortization effective interest method 5.562 2,778
Repayment of borrowings (5,670) (5,872)
Effect of movements in foreign exchange rates 4.899 59
Sub-total balance on December 31 676,505 690,895
Current portion (repayable within one year) (5,658) (5,807)
Balance on December 31 670,847 685,088

On August 1, 2019, the Credit Agreement of April 11, 2018, was fully repaid as part of the acquisition of Loparex International Holding B.V. and its subsidiaries by PHM Netherlands Bidco B.V. and replaced with a First Lien Credit and Guaranty Agreement and a Second Lien Credit and Guaranty Agreement with PHM Netherlands Midco B.V. as parent borrower, PHM Netherlands Bidco B.V. as Dutch co-borrower and PHM Springboard Bidco Inc. as US co-borrower. The First Lien Credit was amended in 2020 to finance the acquisition of Infiana Group GmbH. Consequently, the acquired Infiana companies were added as co-borrowers to the first lien credit and second lien credit and to the Guaranty agreement.

Jefferies Finance LLC remains as Administrative Agent for the Credit and Guaranty Agreements on behalf of a consortium of lenders.

Repayment bank loans 2022 2021
On demand within one year 5,831 5,807
Between one and five years 23,324 23,227
More than five years 661,752 672,091
Total 690,907 701,125

The Group is subject to certain financial covenants based on combined results relating to leverage, as well as certain negative and affirmative covenants. Quarterly (pro-forma) testing of the financial covenants in 2022 revealed that all covenants for 2022 were met and therefore the Group is in compliance.

Interest paid in the period on these interest-bearing loans and borrowings was USD 49,204.

Terms and debt repayment schedule Currency Maturity Nominal interest rate Face value Carrying amount 31 December 2022 Carrying amount 31 December 2021
First lien, first tranche USD 2026 LIBOR + 4.50% 370,000 348,682 364,407
First lien, second tranche EUR 2026 EURIBOR + 5.25% 186,000 185,480 184,700
Second lien USD 2027 LIBOR + 8.75% 140,000 137,041 136,562
Revolver amortized cost (356) (581)
Total 670,847 685,088

Securities given relating to the facility agreement:

Dutch law security

Notarial deeds of pledge of shares granted by PHM Netherlands Holdco 2 B.V. over all issued and outstanding shares in the capital of PHM Netherlands Midco B.V.;

Notarial deeds of pledge of shares granted by PHM Netherlands Midco B.V. over all issued and outstanding shares in the capital of PHM Netherlands Bidco B.V.;

Deeds of pledge of intercompany receivables by PHM Netherlands Holdco 2 B.V ., PHM Netherlands Midco B.V. and PHM Netherlands Bidco B.V. over all outstanding intercompany receivables.

Deeds of pledge of bank receivables by PHM Netherlands Holdco 2 B.V., PHM Netherlands Midco B.V. and PHM Netherlands Bidco B.V. over all outstanding bank receivables.

US law security

Trademark Security Agreements between Loparex LLC as Grantor and Jefferies Finance LLC as Administrative Agent.

Patent Security Agreements between Loparex LLC as Grantor and Jefferies Finance LLC as Administrative Agent.

The Guarantors are:

PHM Netherlands Holdco 2 B.V.

Loparex Midco B.V.

PHM Netherlands Bidco B.V.

PHM Springboard Bidco Inc.

Loparex International Holding B.V.

Loparex International B.V.

Loparex Holding B.V.

Loparex B.V.

Loparex LLC

PHM German TopCo GmbH

PHM German Holdco 1 GmbH

PHM German Holdco 1 GmbH

PHM German Holdco 2 GmbH

PHM German Holdco 3 GmbH

PHM German AcquiCo GmbH

Loparex Group GmbH

Loparex Grundstiicksverwaltungs GmbH Forchheim

Loparex Germany GmbH & Co. KG

Loparex Manufacturing Verwaltungs GmbH

Loparex Manufacturing GmbH & Co. KG

Security is given by way of an irrevocable and unconditionally jointly and severally independent guarantee of each guarantor.

The US Loan Parties are Grantors under the new US Security Agreements dated August 1, 2019, with Jefferies Finance LLC as Administrative Agent. Each Grantor assigns and pledges to the Administrative Agent a continuing security interest in or to all the following assets and properties now owned or at any time hereafter acquired by such Grantor or in which such Grantor how has or at any time in the future may acquire any right, title or interest:

All Accounts

All Chattel Paper

All Documents

All Equipment

All Fixtures

All General Intangibles

All Goods

All Instruments

All Intellectual Property Collateral

All Inventory

All Investment Property, Pledged Equity and other Pledged Collateral

All Money, cash and cash equivalents

All letters of credit and Letter-of-Credit-Rights

All Deposit Accounts, Securities Accounts

All Securities Entitlements in any or all of the foregoing

All Commercial Tort Claims

All Permits

All recorded data

All Contracts

All other personal property

All Supporting Obligations

All accessions to, substitutions and replacements for and Proceeds and products of the foregoing, together with all books and records, customer lists, credit files, computer files, programs, printouts and other computer materials and records related thereto and any General Intangibles at any time evidencing or relating to any of the foregoing and all collateral security and guarantees given by any Person with respect to any of the foregoing.

Note 16: Employee benefits 2022 2021
Pensions, defined benefits plans 9,975 25,768
Other long-term employee benefits 3,264 4,690
Balance on December 31 13,239 30,458

Pensions, defined benefit plans

On December 31, 2022, the Group operated defined benefit plans for all former union employees at the Dixon, Illinois and Cullman, Alabama plants in the United States. The benefits of these plans are based solely on the employee's credited years of service.

In 2021 defined benefit plans for the employees of Infiana Germany GmbH & Co. KG, and Infiana Manufacturing GmbH & Co. KG. were included as part of the infiana acquisition.

The defined benefit plans in the USA are qualified under the provisions of the U.S. Internal Revenue Code. The Group makes annual contributions to these defined benefit plans in accordance with ERISA and IRS regulations. The plans have been frozen in 2007 (Dixon) and 2011 (Cullman) due to closure of the plants.

Due to the nature of Defined Benefit pension plans, the Group is exposed to actuarial risks, such as longevity risk, currency risk, interest rate risk and market (investment) risk. The most recent actuarial valuations of plan assets and the present value of the defined benefit obligation was carried out on December 31, 2022. The present value of the defined benefit obligation, and the related current service costs and past service cost, were measured using the projected unit credit method.

The following table shows the reconciliation from the opening balance to the closing balance for net defined benefit liability (asset) and its components.

Movement in (net) defined Defined benefit obligation Fair value of plan assets Net defined benefit liability (asset)
benefit liability (asset) 2022 2021 2022 2021 2022 2021
Balance on January 1 (53,282) (59,173) 27,513 27,743 (25,768) (31,430)
Acquired through business comt - - - - - -
Included in profit and loss
Past service costs - - - -
Current service costs (665) (833) (665) (833)
Interest expense (901) (841) (901) (841)
Interest income 519 448 519 448
Administrative expenses (76) (184) (76) (184)
(1,566) (1,674) 443 264 (1,123) (1,410)
Included in OCI
Remeasurement loss / (gain):
Actuarial loss (gain) arising from
- Demographic assumptions 150 (35) 150 (35)
- Financial assumptions 18,011 2,592 18,011 2,592
- Experience adjustments (1,351) 459 (1,351) 459
Return on plan assets excluding interest income (1,677) 1,002 (1,677) 1,002
Effect of movement in foreign e> 2.289 3,356 (935) (1,298) 1,354 2,058
19,099 6,372 (2,612) (296) 16,487 6,076
Other
Contributions paid by the emplo - - 236 811 236 811
Contributions paid by the emplo - - 67 74 67 74
Benefits paid 1.208 1,193 (1,085) (1,082) 123 111
1,208 1,193 (782) (197) 426 996
Balance on December 31 (34,541) (53,282) 24,562 27,514 (9,978) (25,768)

The defined benefit plans are geographically as follows:

2022 2021
Germany USA Total Germany USA Total
Present value of Defined Benefit Obligat (24,140) (10,400) (34,540) (39,296) (13,986) (53,282)
Fair value of plan assets 15,416 9,146 24,562 16,039 11,475 27,513
Funded status (8,724) (1,254) (9,978) (23,257) (2,511) (25,768)

The expenses in profit and loss are geographically recognized as follows:

2022 2021
Germany USA Total Germany USA Total
Past service costs - - - - - -
Current service costs (665) - (665) (833) - (833)
Settlement - - - 74 - 74
Interest expense (532) (369) (901) (480) (361) (841)
Interest income 218 301 519 187 261 448
Administrative expenses - (76) (76) - (184) (184)
Total expense in profit and loss (979) (144) (1,123) (1,052) (284) (1,336)

The actuarial assumptions of the Defined Benefit Plans are:

2022 2021
Germany USA Germany USA
Discount rate 4.22% 5.10% 1.45% 2.70%
Rate of return on plan assets 1.20% 5.10% 1.40% 2.70%
Future salary increases 3% N/A 3% N/A
Future pension increases 2% N/A 2% N/A
Future inflation 2% 2.40% 2% 2.25%
Mortality rate Heubeck Pri-2012 Heubeck Pri-2012
Richttafeln 2018 G Mortality Tables Richttafeln 2018 G Mortality Tables

For significant actuarial assumptions the percentages used were increased and decreased with 25 base points as part of the sensitivity analysis.

In the table below the effects of these changes are shown on the Defined Benefit Obligation and next years' Service Costs. The Service Costs are defined as the sum of Current Service Costs for the next year and Employee Contributions of the next year.

Sensitivity analysis: effect of change in significant actuarial assumptions Effect on Defined Benefit Obligation Effect on Service Costs of DBO
DBP USA -/-0.25% Actual +/-0.25% -/-0.25% Actual +/-0.25%
Discount rate 10,667 10,399 10,143 0 0 0
General wage inflation 10,399 10,399 10,399 0 0 0
Price inflation 10,399 10,399 10,399 0 0 0
DBP Germany -/-0.50% Actual +/-0.50% -/-0.50% Actual +/-0.50%
Discount rate 26,096 24,139 22,399 846 665 660
General wage inflation 23,712 24,139 24,593 619 665 716
Price inflation 22,734 24,139 25,677 616 665 721

Disaggregation of the plan assets of the Defined Benefit Plan USA into classes that distinguish the nature and risk:

Assets category 2022 2021
Equity securities 42% 46%
Debt securities 50% 47%
Real estate 8% 7%

The plan assets of the Defined Benefit Plan Germany consist of insurance contracts. Risk on these plan assets is considered low as they are reinsured.

The Group's total expected expense for the year 2022: $768 (2021: $1,099)

The employer's total contribution to the plans for 2022: $463 ( 2021: USD 477).

Other long-term employee benefits

Other long-term employee benefits relate to jubilee benefits at 12.5, 25 and 40 years of employment with the Group. Also included is a retirement benefit which is based on the number of years of employment with the Group.

Note 17: Interest-bearing loans and borrowings (current) 2022 2021
Revolver 22,000 7,000
Short term portion of borrowings from financial institutions 6,818 5,807
Short term portion of lease liability 6,079 1,358
Other - 1,084
Balance on December 31 34,897 15,249
Note 18: Trade and other payables 2022 2021
Trade Payables 61,263 53,894
Other payables and accrued expenses 60,836 81,189
Balance on December 31 122,099 135,083

Note 19: Business combinations

Not applicable for 2022

Note 20: Financial instruments

Reference is also made to the notes on financial instruments and financial risk management, as disclosed under significant accounting policies.

Financial instruments measured at Fair Value

Financial instruments measured at fair value mostly relate to short-term trade receivables, trade payables and cash & cash equivalents. Due to their nature, their carrying amounts are a more than reasonable approximation of their fair values, and therefore not further disclosed.

Derivative financial instruments

Derivative financial instruments are used to hedge the exposure to upward fluctuations in interest rates. On December 31, 2021, however, no derivative financial instruments are in place.

Exposure to credit risk

Credit risk is managed at local entity level and closely monitored by Group Treasury. Local management rates new customers and incidental customers based on their credit rating from credit insurers and historical experience with the specific customer.

There are no concentrations of credit risk in specific (individual) customers, specific markets, or segments in which the Group operates or specific regions.

Group considers only Trade receivables as credit impaired financial assets, due to their nature. Other (long and short term) financial assets are not eligible as credit impaired financial assets due to their nature, for example prepaid expenses, income, and local taxes etc.

The policy regarding write-off of a financial asset that is part of credit risk management is that these can only be written off in case of bankruptcy, going out of business and if payments have not been received after one year.

The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

date was: 2022 2021
Cash and cash equivalents 24,914 19,927
Trade receivables 78,859 72,352
103,773 92,280

Allowances for doubtful debtors

The aging of trade receivables at the reporting date was:

2022 2021
Gross Impairment Gross Impairment
Not past due 69,247 191 63,612 533
Past due 0-60 days 9,215 123 8,781 115
Past due 61-120 days 879 22 742 26
Past due more than 120 days (171) (25) (47) 78
79,170 311 73,088 752

The movement in the allowance for impairment in respect of trade receivables during the year was as follows:

2022 2021
Balance on January 1 752 577
Impairment loss recognized 255 767
Impairment loss reversed (691) (593)
Effect of movement in foreign exchange (5) 1
Balance on December 31 311 752

Liquidity risk

The liquidity risk of financial liabilities has been disclosed in notes 7, notes 15 and notes 18. At year-end 2022, Loparex has USD 28,000 available on revolver. Additionally, Loparex is within the covenant, with leverage below 7.3.

Interest rate risk

At the reporting date the interest rate profile of interest-bearing financial instruments was:

Financial liabilities 2021 2020
Fixed rate instruments - -
Variable rate instruments 690,907 701,125

Fair value sensitivity analyses for fixed rate instruments

The Group does not account for any fixed rate financial liabilities at fair value through profit or loss, and the Group does not designate derivatives (interest rate cap and interest rate swaps) as hedging instruments under a fair value hedge accounting model.

Cash flow sensitivity analyses for variable rate instruments

An increase of 100 basis points in interest rates at the reporting date would have decreased equity and statement of comprehensive income by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remain constant.

2022 2021
Equity (6,909) (7,011)
Statement of comprehensive income (6,909) (7,011)

Market risk

The following significant exchange rates applied during the year:

Average rate (EUR) Reporting date spot rate (EUR)
2022 2021 2022 2021
USD 1 0.944756 0.84541 0.93756 0.88292

Sensitivity analysis

A ten percent strengthening of the Euro against the Dollar on 31 December would have decreased equity and statement of comprehensive income by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

2022 2021
Equity 9,101 6,934
Statement of comprehensive income 1,191 737

Foreign currency risk

Most of the Group's transactions are carried out in local currency. Exposure to currency exchange rates arise from entities overseas sales and purchases. To manage these exposures to foreign currency risk hedge policies have been put in place. In order to mitigate currency risks following from (excess) USD cash flows, the Group financing is in USD.

Note 21: Capital commitments

On December 31, 2022, the Group has capital commitments which amount to USD 574.

Note 22: Related parties

Identity of related parties

The Group has a related party relationship with its key management.

The number of transactions with related parties is very limited

Any transaction with related parties is at arm's length.

Control of the group

The Group is a 97.45% owned subsidiary of PHM Investments Europe Limited, Malta

The Group's ultimate parent company is Pamplona Capital Partners V LP, Cayman Islands.

Note 23: Group entities Country of incorporation Ownership interest
2022 2021
PHM Netherlands Holdco 1 B.V. Amsterdam, The Netherlands 100% 100%
PHM Netherlands Holdco 2 B.V. Amsterdam, The Netherlands 100% 100%
Loparex Midco B.V. Amsterdam, The Netherlands 100% 100%
PHM Netherlands Bidco B.V. Amsterdam, The Netherlands 100% 100%
Infiana USA LLC Delaware, USA 100% -
Loparex International B.V. Amsterdam, The Netherlands 100% 100%
Loparex Holding B.V. Amsterdam, The Netherlands 100% 100%
Loparex B.V. Amsterdam, The Netherlands 100% 100%
PHM Springboard Bidco Inc. Delaware, USA 100% 100%
Loparex LLC Delaware, USA 100% 100%
Loparex HK Limited Hong Kong, China 100% 100%
Loparex (Guangzhou) Paper Products Ltd. Guangzhou, China 100% 100%
Loparex Co., Ltd. Bangkok, Thailand 100% 100%
Loparex India Pvt. Ltd. Mumbai, India 100% 100%
PHM German TopCo GmbH Forchheim, Germany 100% 100%
PHM German HoldCo 1 GmbH Forchheim, Germany 100% 100%
Loparex Germany Holding GmbH Forchheim, Germany 100% 100%
Infiana (Thailand) Limited Samutsakorn, Thailand 100% 100%
Loparex Germany GmbH & Co. KG Forchheim, Germany 100% 100%
Loparex Grundstuecksverwaltungs GmbH Forchheim, Germany 100% 100%
Loparex Manufacturing Verwaltungs GmbH Forchheim, Germany 100% 100%
Loparex Manufacturing GmbH & Co. KG Forchheim, Germany 100% 100%

Note 24: Notes to the consolidated statement of cash flows

The consolidated statement of cash flows is prepared using the indirect method. Cash consists of current accounts with banks and cash in hand. Payments of interest and income taxes are included in cash flows from operating activities. Cash and cash equivalents at the end of the financial year as shown in the consolidated statement of cash flows can be reconciled back to the related items in the balance sheet.

Note 25: Disclosure Independent audit fee

The fees charged to the result for the financial year for the annual audit and other services carried out by the independent auditor amount to USD 686 (2021: USD 970). This amount can be broken down as follows:

2022 2021
Audit of consolidated financial statements of PHM and its subsidiaries 518 494
Other financial audits 4 2
Tax advisory services 147 458
Other non-audit services 18 16
Total 687 970

Note 26: Other disclosures

• No other disclosures are needed in 2022.

Note 27: Remuneration of key management and the Supervisory Board

2022 2021
Key management
Short term benefits 1,797 1.787
Post-employment benefits 152 181
Share based payment 132 139
Total key management 2.081 2,107
Supervisory Board Remuneration 375 325

Note 28: Subsequent events

Per management review and assessment, there is no subsequent events for disclosure.

Company Balance Sheet As per December 31, before appropriation of net result Notes 2022 2021
Assets
Investment in subsidiaries 1 341,863 354,129
Total non-current assets 341,863 354,129
Total current assets - -
TOTAL ASSETS 341,863 354,129
EQUITY AND LIABILITIES
Share capital 4,005 3.992
Sharepremium share capital 389,969 389,882
Other reserves (78,666) (84,280)
Profit for the year (22,240) (3,521)
Total equity 2 293,068 306,073
Total non-current liabilities - -
Other Current Liabilities 48,795 48,057
IC payable 4 48,795 46,969
Accured Liabilities - 1,087
Total current liabilities 48,795 48,057
Total liabilities 48,795 48,057
TOTAL EQUITY AND LIABILITIES 341,863 354,129
Company income statement for the period ended December 31 2,022 2,021
Result for after taxes (from PHM Netherlands Topco) (841) (2,200)
Result for investments in subsidiaries (21,400) (1,321)
Result for the year (22,241) (3,521)

General

The company financial statements are part of the consolidated financial statements of PHM Netherlands Topco B.V. With regard to the company income statement of PHM Netherlands Topco B.V., election was made for the facilities under article 2:402, Book 2 of the Dutch Civil Code.

Accounting policies of assets and liabilities and determination of results

To determine the accounting policies of assets and liabilities as well as the results of the company financial statements, PHM Netherlands Topco B.V. used the option provided in article 2:362, paragraph 8 of the Civil Code. This means that the accounting policies for assets and liabilities and determination of results for the company financial statements of PHM Netherlands Topco B.V. are identical to those applied for the consolidated IFRS financial statements. Interests that are subject to decisive influence by PHM Netherlands Topco B.V. are valued on the basis of the equity method.

These consolidated IFRS financial statements have been prepared according to the principles adopted by the International Accounting Standards Board and adopted by the European Union (hereinafter referred to as IFRS). The share of the result in group companies covers PHM Netherlands Topco B.V.'s share in the results of these companies.

Results from transactions, whereby assets and liabilities were transferred between PHM Netherlands Topco B.V. and its subsidiaries and among subsidiaries, have not been recognized to the extent they can be considered as unrealized.

Notes

Explanation notes are only given below for those items that differ from the consolidated balance sheet.

Note 1: Investment in subsidiaries 2022 2021
Opening balance on January 1 354,129 357,573
Share of results of subsidiaries (21,400) (1321)
Share based payment 2,693 2,191
Other Comprehensive Income Changes 6,441 (4,313)
Balance on December 31 341,863 354,129

A list of the indirect and directly owned subsidiaries of PHM Netherlands Topco B.V. is presented in note 23 of the consolidated financial statements.

Note 2: Total Equity

The specification of equity is identical to the specification of the equity in the consolidated statement of financial position. Therefore, we refer to note 14 of the consolidated financial statements.

The total authorized share capital (issued and not issued) on December 31, 2022, consists of:

400,415,269 ordinary shares class A with a par value of USD 0.01 each.

84,500 ordinary shares class B with a par value of USD 0.01 each.

500 ordinary shares class C with a par value of USD 0.01 each.

Proposed appropriation of net result for the period ended December 31, 2022

The net result for the period 2022 amounting to a loss of USD 25.72 million is at the full discretion of the Supervisory Board.

Awaiting a decision regarding appropriation, the annual accounts have been prepared before appropriation of net result.

Note 3: Remuneration of Management board and the Supervisory Board

2022 2020
Management Board
Short term benefits 1.797 1,787
Post-employment benefits 152 181
Share based payment 132 239
Total Management board 2,081 2,107
Supervisory Board Remuneration 375 325

Note 4: Intercompany Liabilities

The intercompany debt liability of $48.8M is between PHM Netherlands Topco B.V. ("the Holding") and PHM Netherlands Midco B.V. ("the Company"), lent by the Holding. The applied interest rate is set on the first business day of each month and is calculated on the basis of one month LIBOR fixing with a minimum of zero percent plus the applicable margin of 2.25%. The total debt amount matures within one year of when the agreement was signed. The Company has agreed to repay the total outstanding balance under the agreement by the maturity date. This is a short-term loan and is overdue as of March 1, 2022, however Loparex Midco has confirmed that it will not recall the loan within one year of the 2022 balance sheet date. Further, the Company has the right to prepay any advance and to request repayment of any deposit without penalty. Due to the short-term nature of the debt agreement, exposure to interest, cash flow and liquidity risks are minimal.

Note 5: Off balance sheet commitments

The legal entity has guaranteed liabilities of a Dutch consolidated Group company, as meant in article 403 of Book 2 of the Dutch Civil Code. The legal entity is therefore jointly and severally liable for the liabilities arising from the legal acts of those Group companies.

The following German subsidiaries are exempt from the corporate obligation to have themselves audited and to disclose financial statements in accordance with German commercial legislation (Section 264 (3) HGB and Section 264b HGB):

PHM German TopCo GmbH, Forchheim, Germany

PHM German HoldCo 1 GmbH, Forchheim, Germany

Loparex Holding Germany GmbH, Forchheim, Germany

Loparex Germany GmbH & Co.KG, Forchheim, Germany

Loparex Manufacturing GmbH & Co.KG, Forchheim, Germany

Loparex Grundstücksverwaltungs GmbH, Forchheim, Germany

Loparex Manufacturing Verwaltungs GmbH, Forchheim, Germany

 

Apeldoorn, The Netherlands, May 17th,2023

Management Board

C. Riggins

T.D. Randolph

L. Zegers

J.W. van den Berg

Supervisory Board

M. Schwab

D. Whitworth

J. Homan

R. Westerbeek

A.J. Sokolowski

J. Bauman

OTHER INFORMATION

Statutory arrangements in respect of profit distributions

According to article 21 of the Company's articles of association, the net result for the year is at the full discretion of the Supervisory Board, although there are certain restrictions regarding the appropriation and distribution of profits.

Non-voting shares and shares with/without limited profit-sharing rights.

Holders of ordinary shares class A have voted power and the right to appoint the members of the Supervisory board. Holders of ordinary shares class B and ordinary shares class C have no voting power nor the right to appoint members of the Supervisory Board, but only entitle the holder to a share in the distributable profits and reserves.

Independent auditor's report

Reference is made to the independent auditor's report as included hereinafter.

INDEPENDENT AUDITOR'S REPORT

To: The General Meeting and Supervisory Board of PHM Netherlands Topco B.V.

Report on the audit of the financial statements included in the annual report

Our opinion

We have audited the financial statements 2022 of PHM Netherlands Topco B.V., Amsterdam.

In our opinion, the accompanying financial statements give a true and fair view of the financial position of PHM Netherlands Topco B.V. as at December 31, 2022 and of its result and its cash flows for 2022 in accordance with International Financial Reporting Standards as adopted by the European Union (EU-IFRS) and with Part 9 of Book 2 of the Dutch Civil Code.

The financial statements comprise:

the consolidated and company statement of financial position as at December 31, 2022;

the following statements for 2022: the consolidated and company income statement, the consolidated statements of comprehensive income, changes in equity, and cash flows; and

the notes, comprising material accounting policies and other explanatory information.

Basis for our opinion

We conducted our audit in accordance with Dutch law, including the Dutch Standards on Auditing. Our responsibilities under those standards are further described in the 'Our responsibilities for the audit of the financial statements' section of our report.

We are independent of PHM Netherlands Topco B.V. in accordance with the 'Wet toezicht accountantsorganisaties' (Wta, Audit firms supervision act), the 'Verordening inzake de onafhankelijkheid van accountants bij assurance-opdrachten' (VIO, code of Ethics for Professional Accountants, a regulation with respect to independence) and other relevant independence regulations in the Netherlands. Furthermore, we have complied with the 'Verordening gedrags- en beroepsregels accountants' (VGBA, Dutch Code of Ethics).

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

Information in support of our opinion

We designed our audit procedures in the context of our audit of the financial statements as a whole and in forming our opinion thereon. The following information in support of our opinion was addressed in this context, and we do not provide a separate opinion or conclusion on these matters.

Audit approach fraud risks

We identified and assessed the risks of material misstatements of the financial statements due to fraud. During our audit we obtained an understanding of the Company and its environment and the components of the system of internal control, including the risk assessment process and management's process for responding to the risks of fraud and monitoring the system of internal control, as well as the outcomes. We evaluated the design and relevant aspects of the system of internal control and in particular the fraud risk assessment, as well as the code of conduct. We evaluated the design and the implementation of internal controls designed to mitigate fraud risks. As part of our process of identifying fraud risks, we evaluated fraud risk factors with respect to financial reporting fraud and misappropriation of assets.

We evaluated whether these factors indicate that a risk of material misstatement due to fraud is present. We incorporated elements of unpredictability in our audit. We also considered the outcome of our other audit procedures and evaluated whether any findings were indicative of fraud or non-compliance. We addressed the risks related to management override of controls. For these risks we have performed procedures among others to evaluate key accounting estimates for management bias that may represent a risk of material misstatement due to fraud, in particular relating to important judgment areas and significant accounting estimates, in particular relating to fair value measurement. We have also used data analysis to identify and address high-risk journal entries and evaluated the business rationale (or the lack thereof) of significant extraordinary transactions. We considered available information and made enquiries of relevant directors and officers. The fraud risks we identified, enquiries and other available information did not lead to specific indications for fraud or suspected fraud potentially materially impacting the view of the financial statements.

Audit approach going concern

The financial statements have been prepared on a going concern basis. When preparing the financial statements, the management board made a specific assessment of the ability of the company to continue as a going concern and to continue its operations for the foreseeable future. We discussed and evaluated the specific assessment with the management board exercising professional judgment and maintaining professional scepticism. We considered whether the management board's going concern assessment, based on our knowledge and understanding obtained through our audit of the financial statements or otherwise, contains all relevant events or conditions that may cast significant doubt on the ability of the company 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. Based on our procedures performed, we did not identify material uncertainties about going concern. 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 a company to cease to continue as a going concern.

Report on other information included in the annual report

The annual report contains other information, in addition to the financial statements and our auditor's report thereon.

Based on the following procedures performed, we conclude that the other information:

is consistent with the financial statements and does not contain material misstatements;

contains all the information regarding the report of the management and supervisory board and the other information as required by Part 9 of Book 2 of the Dutch Civil Code.

We have read the other information. Based on our knowledge and understanding obtained through our audit of the financial statements or otherwise, we have considered whether the other information contains material misstatements. By performing these procedures, we comply with the requirements of Part 9 of Book 2 of the Dutch Civil Code and the Dutch Standard 720. The scope of the procedures performed is substantially less than the scope of those performed in our audit of the financial statements.

The management board is responsible for the preparation of other information, including the management report in accordance with Part 9 of Book 2 of the Dutch Civil Code and other information as required by Part 9 of Book 2 of the Dutch Civil Code.

Description of responsibilities regarding the financial statements

Responsibilities of the management board for the financial statements

The management board is responsible for the preparation and fair presentation of the financial statements in accordance with EU-IFRS and with Part 9 of Book 2 of the Dutch Civil Code. Furthermore, the management board is responsible for such internal control as management determines is necessary to enable the preparation of the financial statements that are free from material misstatement, whether due to fraud or error.

As part of the preparation of the financial statements, the management board is responsible for assessing the Company's ability to continue as a going concern. Based on the financial reporting frameworks mentioned, the management board should prepare the financial statements using the going concern basis of accounting, unless the management board either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. The management board should disclose events and circumstances that may cast significant doubt on the Company's ability to continue as a going concern in the financial statements.

Our responsibilities for the audit of the financial statements

Our objective is to plan and to perform the audit engagement in a manner that allows us to obtain sufficient and appropriate audit evidence for our opinion.

Our audit has been performed with a high, but not absolute, level of assurance, which means we may not detected all material errors and fraud during our audit.

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. The materiality affects the nature, timing and extent of our audit procedures and the evaluation of the effect of identified misstatements on our opinion.

We have exercised professional judgement and have maintained professional scepticism throughout the audit, in accordance with Dutch Standards on Auditing, ethical requirements and independence requirements.

Our audit included among others:

Identifying and assessing the risks of material misstatement of the financial statements, whether due to fraud or error, designing and performing audit procedures responsive to those risks, and obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion. This 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;

Obtaining 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 internal control;

Evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the management board;

Concluding on the appropriateness of the management board'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 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 a company to cease to continue as a going concern.

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

Because we are ultimately responsible for the opinion, we are also responsible for the directing, supervising and performing the group audit. In this respect we have determined the nature and extent of the audit procedures to be carried out for group entities. Decisive were the size and/or risk profile of the group entities or operations. On this basis, we selected group entities for which an audit or review had to be carried out on the complete set of financial information or specific items.

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

 

Amsterdam, May 17, 2023

Vallei Accountants Audit B.V.

Signed by:

drs. H.M. de Wit RA

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der PHM German TopCo GmbH

Die PHM German TopCo GmbH (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 9715 eingetragen.

Gesellschafter der Gesellschaft ist als persönlich haftende Gesellschafterin die Loparex Midco B.V. mit Sitz in Apeldoorn, Niederlande.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fasst der Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.01.2022 bis 31.12.2022 dahingehend zu, dass auf die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

Loparex Midco B.V.

Luuk Zegers

Arie Roest

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der PHM German HoldCo 1 GmbH

Präambel

Die PHM German HoldCo 1 GmbH (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 9716 eingetragen.

Gesellschafter der Gesellschaft ist als persönlich haftende Gesellschafterin die PHM German TopCo GmbH mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 9715.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fasst der Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.01.2022 bis 31.12.2022 dahingehend zu, dass auf die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

PHM German TopCo GmbH

Arie Roest

Richard Holder

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der Loparex Holding Germany GmbH

Präambel

Die Loparex Holding Germany GmbH (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 8174 eingetragen.

Gesellschafter der Gesellschaft ist die PHM German HoldCo 1 GmbH mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichtes Bamberg unter HRB 9070.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fasst der Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.01.2022 bis 31.12.2022 dahingehend zu, dass auf die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

PHM German HoldCo 1 GmbH

Arie Roest

Richard Holder

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der Loparex Germany GmbH & Co. KG

Präambel

Die Loparex Germany GmbH & Co. KG (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRA 11849 eingetragen.

Gesellschafter der Gesellschaft sind

a)

als Kommanditistin die Loparex Grundstücksverwaltungs GmbH, mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichtes Bamberg unter HRB 7.

b)

als persönlich haftende Gesellschafterin die Loparex Holding Germany GmbH mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichtes Bamberg unter HRB 8174.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fassen die Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.01.2022 bis 31.12.2022 dahingehend zu, dass auf die Aufstellung eines Anhangs, eines Lageberichts sowie die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

Loparex Grundstücksverwaltungs GmbH

Arie Roest

Richard Holder

Loparex Holding Germany GmbH

Arie Roest

Richard Holder

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der Loparex Manufacturing GmbH & Co. KG

Präambel

Die Loparex Manufacturing GmbH & Co. KG (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRA 12309 eingetragen.

Gesellschafter der Gesellschaft sind

a)

als Kommanditistin die Loparex Manufacturing Verwaltungs GmbH mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichtes Bamberg unter HRB 9070.

b)

als persönlich haftende Gesellschafterin die Loparex Germany GmbH & Co. KG mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichts Bamberg unter der Nummer HRA 11849.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fassen die Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.08.2021 bis 31.07.2022 zu.

Die Gesellschaft wird damit gemäß § 264b HGB von ihrer Verpflichtung befreit, einen handelsrechtlichen Jahresabschluss und einen Lagebericht nach den für Kapitalgesellschaften geltenden Vorschriften aufzustellen, prüfen zu lassen und offenzulegen. Die Aufstellung der Bilanz und Gewinn- und Verlustrechnung durch die Gesellschaft erfolgt nach den Vorschriften für alle Kaufleute gemäß §§ 238 263 HGB.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 20.04.2023

Loparex Germany GmbH & Co. KG.

Hendrik Vohmann

Rüdiger Schmitz

Loparex Manufacturing Verwaltungs GmbH

Hendrik Vohmann

Rüdiger Schmitz

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der Loparex Grundstücksverwaltungs GmbH

Präambel

Die Loparex Grundstücksverwaltungs GmbH (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 7 eingetragen.

Gesellschafter der Gesellschaft ist als persönlich haftende Gesellschafterin die Loparex Holding Germany GmbH mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichtes Bamberg unter HRB 8174.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fassen die Gesellschafter folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264 Abs. 3 HGB für das Geschäftsjahr vom 01.01.2021 bis 31.12.2022 dahingehend zu, dass auf die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

Loparex Holding Germany GmbH

Arie Roest

Richard Holder

Niederschrift über eine Beschlussfassung der Gesellschafterversammlung der Loparex Manufacturing Verwaltungs GmbH

Präambel

Die Loparex Manufacturing Verwaltungs GmbH (nachfolgend die "Gesellschaft") mit Sitz in Forchheim ist im Handelsregister des Amtsgerichts Bamberg unter der Nummer HRB 9070 eingetragen.

Alleiniger Gesellschafter der Gesellschaft ist die Loparex Germany GmbH & Co. KG mit Sitz in Forchheim, eingetragen in das Handelsregister des Amtsgerichts Bamberg unter der Nummer HRA 11849.

Unter Verzicht auf sämtliche gesetzlichen und satzungsmäßigen Formen und Fristen für die Einberufung und Durchführung einer Gesellschafterversammlung fasst die Gesellschafterin folgenden

Gesellschafterbeschluss

Die Gesellschafterversammlung stimmt der Befreiung der Gesellschaft von der Anwendung der Vorschriften des Ersten, Dritten und Vierten Unterabschnitts des Zweiten Abschnitts des Dritten Buchs des Handelsgesetzbuches gemäß § 264b HGB für das Geschäftsjahr vom 01.01.2022 bis 31.12.2022 dahingehend zu, dass auf die Aufstellung eines Lageberichts sowie die Offenlegung des Abschlusses der Gesellschaft verzichtet wird.

Weitere Beschlüsse werden nicht gefasst. Damit ist die Gesellschafterversammlung beendet.

 

Forchheim, den 03.05.2024

Loparex Germany GmbH & Co. KG.

Arie Roest

Richard Holder

Nachrichten & Medien

Insolvenzbekanntmachungen

Aktuelle Insolvenzverfahren

Prüfen, ob Insolvenzverfahren für dieses Unternehmen vorliegen

Handelsregister Dokumente

Gesellschafterliste
Aktueller Abdruck
Chronologischer Abdruck

Organisationen an dieser Adresse

8 nahegelegene Organisationen

Liste von Unternehmen und Organisationen an oder in der Nähe dieser Geschäftsadresse. Die Daten umfassen Firmennamen, Adressen, Registrierungsdetails und Branchenklassifikationen.
Die Informationen auf dieser Seite stammen aus öffentlichen Quellen, offiziellen Registern oder werden von Drittanbietern bereitgestellt. Fusionbase übernimmt keine Garantie für die Richtigkeit, Vollständigkeit oder Aktualität der Daten. Melde dich bei Fragen oder Anregungen über unser Kontaktformular.