Financial Report
PolyPeptide Group AG (the “Company”) is the holding company of a group of companies (the “Group”) engaged in the development, manufacturing and marketing of peptide- and oligonucleotide-based compounds for use in the pharmaceutical and related research industries. The Group offers a full-service concept from early-stage custom development to contract manufacturing in both solid phase and solution phase technology. In addition, the Group also markets a wide range of generic peptides.
The registered office of the Company is Neuhofstrasse 24, 6340 Baar, Switzerland.
As at 31 December 2023, the Company was a 55.47% subsidiary of Draupnir Holding B.V., a company registered in the Netherlands. Draupnir Holding B.V.’s ultimate parent entity is Cryosphere Foundation, a foundation registered on Guernsey, of which Mr. Frederik Paulsen (Lausanne, Switzerland) is at present the principal beneficiary pursuant to the charter of the foundation governed by the laws of Guernsey, although he has no vested interest in any portion of the foundation assets.
The consolidated financial statements of PolyPeptide Group AG and its subsidiaries have been prepared in accordance with the International Financial Reporting Standards (IFRS).
The financial year for the Group is 1 January – 31 December 2023.
All amounts are stated in thousands of Euros, unless otherwise indicated.
The following amendments became mandatorily effective from 1 January 2023:
The adoption of the new standard and the amendments to the IFRS Accounting Standards has not had any significant impact on the financial statements of the Group.
As a result, the accounting policies are consistent with prior years.
The consolidated financial statements include the Company and its subsidiaries as at 31 December of each year. Subsidiaries are all entities over which the Group has control. The Group controls an entity where the Group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power to direct the activities of the entity. Subsidiaries are consolidated from the date the Company obtains control until such time as control ceases.
The financial statements of the subsidiaries are prepared for the same reporting year as the parent company, using consistent accounting policies. Reference is made to Note 11 for information regarding the consolidated subsidiaries. All intra-group balances, income and expenses and unrealized gains and losses resulting from intra-group transactions are eliminated in full. A change in the ownership interest of a subsidiary, without loss of control, is accounted for as an equity transaction.
The Group’s consolidated financial statements are presented in Euros. The functional currency of the parent company is Swiss Franc (CHF). Each entity within the Group determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency.
Translation of transactions and balances
Transactions in foreign currencies are initially recorded by the Group’s entities at their functional currency spot rate at the date the transaction first qualifies for recognition. Monetary assets and liabilities denominated in foreign currencies are retranslated at the functional currency spot rate of exchange at the reporting date. Differences arising on settlement or translation of monetary items are recognized in the income statement.
Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using exchange rates as at the dates of the initial transactions. When a gain or loss on a non‑monetary item is recognized in other comprehensive income, any exchange component of that gain or loss is recognized in other comprehensive income. Conversely, when a gain or loss on a non‑monetary item is recognized in profit or loss, any exchange component of that gain or loss is recognized in profit or loss.
Translation of subsidiaries
The functional currencies of the foreign operations are the Euro, US Dollar, Indian Rupee and the Swedish Krona. As at the reporting date, the assets and liabilities of the subsidiaries with a functional currency other than the Euro are translated into the presentation currency of the Group (the Euro) at the rate of exchange ruling at the reporting date and their income statements are translated at the weighted average exchange rates for the year. The exchange differences arising on the translation are recorded in other comprehensive income. On disposal of a foreign entity, the component of other comprehensive income relating to that foreign operation is recognized in the income statement.
Any goodwill arising on the acquisition of a foreign operation and any fair value adjustments to the carrying amounts of assets and liabilities arising from the acquisition are treated as assets and liabilities of the foreign operation and translated at the closing rate.
Revenue is recognized to the extent it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured, regardless of when the payment is being made. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, VAT and other taxes and duties. Revenue is recognized when a performance obligation is satisfied.
Performance obligations and timing of revenue recognition
The Group earns the majority of its revenues from the sale of goods. As a result, most of the Group’s revenues are recognized at a point in time when control of the goods has transferred to the customer. All indicators of transfer of control according to IFRS 15 are normally in place when the Group delivers the goods to the customer. The level of judgement needed to determine the point in time at which a customer obtains control of the goods is thus limited.
When bill-and-hold arrangements are in place, the Group satisfies its performance obligation while still retaining physical possession of the goods until it is transferred to the customer at a point in time in the future. However, IFRS 15 clearly states four criteria that must be met for a customer to have obtained control of a product in a bill-and-hold arrangement. These criteria are reflected in the agreements with the customers, and the level of judgement needed for revenue recognition for bill-and-hold arrangements is thus also limited.
The Group has no sales contracts that include performance obligations relating to warranties or returns.
The Group also incurs a portion of its revenues in connection with pharmaceutical services like development and analytical services. In some cases, these contracts run longer than a year with revenue recognized typically on an over time basis. These service contracts are set up in a way to be distinct and the consideration related to the services is based upon standard hourly prices. For these services, the Group recognizes revenues based upon stage of completion which is estimated by comparing the number of hours actually spent on the project with the total number of hours expected to complete the project (i.e. an input-based method). This is considered a faithful depiction of the transfer of services as the contracts are initially priced on the basis of anticipated hours to complete the projects and therefore also represent the amount to which the Group would be entitled to based on its performance to date.
Determining the transaction price
With respect to the sale of goods, a transaction price is agreed in an order or order confirmation, between the Group and its customer. Prices may also be included in the master service agreements, which are usually updated every year. However, the price in the order confirmation is controlling. There are no other variable components included in the transaction price such as financing components, payables to the customer, non-cash considerations, etc. All other special considerations such as volume discounts, are calculated on a calendar-year basis and therefore do not result in any uncertainties about the amount of the transaction price at the end of the financial year. The transaction price for services is based upon a price list with standard prices (fair value) for different kind of services.
Allocating amounts to performance obligations
As each performance obligation in a customer contract is generally priced against its fair value, only limited judgment is involved in the allocation of the total contract price to the individual performance obligations. This allocation will usually be determined by dividing the total contract price by the number of units ordered or hours spent.
Other income, costs and expenses are allocated to the year to which they relate. Losses are accounted for in the year in which they arise.
For all financial instruments measured at amortized cost, interest income or expense is recorded using the effective interest rate. Interest income and expense is included in financial income and expense in the income statement.
Research expenses relating to Custom Projects are included in ’Cost of sales’ in the income statement. Research expenses not relating to Custom Projects are presented on the separate financial line item ’Research expenses’ in the income statement
Share-based compensation is provided to members of the Board of Directors, the Executive Committee and certain other senior managers (as applicable).
The programs are classified as equity arrangements where the fair value of the shares granted under the programs are recognized as an expense with a corresponding increase in equity. The fair value of the shares is measured at the market share price of PolyPeptide Group AG’s shares, adjusted to take into account terms and conditions upon which the shares were granted. The total expense is recognized over the vesting period, which is the period over which all of the specified vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates of the number of shares that are expected to vest based on the non-market vesting and service conditions. It recognizes the impact of the revision to original estimates, if any, in the income statement, with a corresponding adjustment to equity.
Current income tax
Current income tax assets and liabilities for the current and prior periods are measured at the amount expected to be recovered from or paid to the taxation authorities. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted by the reporting date. Corporate income tax is calculated on taxable profit according to the applicable tax rates in the various countries.
Current income tax relating to items recognized outside profit or loss is recognized outside profit or loss. Current income tax items are recognized in correlation to the underlying transaction either in profit or loss, through other comprehensive income or directly in equity.
Tax credits
Tax credits that can only be realized by a reduction of current or future corporate tax payments, rather than being directly settled in cash, are presented as part of the income tax charge for the year.
Deferred income tax
Deferred income tax is provided using the liability method on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred income tax liabilities are recognized for all taxable temporary differences, except:
Deferred income tax assets are recognized for all deductible temporary differences, the carry-forward of unused tax credits and any unused tax losses.
Deferred tax assets are recognized to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry-forward of unused tax credits and unused tax losses can be utilized, except:
The carrying amount of deferred income tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilized. Unrecognized deferred income tax assets are reassessed at each reporting date and are recognized to the extent that it is probable that future taxable profit will allow the deferred tax asset to be recovered.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the assets are realized and the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the reporting date.
Deferred income tax relating to items recognized outside profit or loss is recognized outside profit or loss. Deferred tax items are recognized in correlation to the underlying transaction in other comprehensive income or directly in equity.
Deferred income tax assets and deferred income tax liabilities are offset, if a legally enforceable right exists to set off current tax assets against current income tax liabilities and the deferred income taxes relate to the same taxable entity and the same taxation authority.
VAT
Income, expenses and assets are recognized net of the amount of VAT, except:
The net amount of VAT recoverable from, or payable to, the taxation authority is included as part of receivables or payables in the statement of financial position.
The Group measures certain financial instruments at fair value. The fair values of financial instruments measured at amortized costs are disclosed in the financial statements. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
The Group must be able to access the principal market or the most advantageous market at the measurement date.
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest. A fair value measurement of a non-financial asset takes into account a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
The Group uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximizing the use of relevant observable inputs and minimizing the use of unobservable inputs significant to the fair value measurement as a whole:
For assets and liabilities that are recognized in the financial statements on a recurring basis, the Group determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of each reporting period.
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is the fair value as at the date of acquisition. Following initial recognition, intangible assets are carried at costs less any accumulated amortization and any accumulated impairment losses. Internal development of software for internal use is recognized as intangible assets if the recognition criteria are met. Otherwise, the expenditure is reflected in the income statement in the year in which it is incurred. The useful lives of intangible assets are assessed to be either finite or indefinite.
Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and the amortization method for an intangible with a finite useful life are reviewed at least at each financial year end. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are accounted for by changing the amortization period or method, as appropriate, and treated as changes in accounting estimates. The amortization expense on intangible assets with finite useful lives is recognized in the income statement in the expense category consistent with the function of the intangible asset.
Gains or losses arising from the derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognized in the income statement when the asset is derecognized.
Research and development costs
Research costs are expensed as incurred. Development expenditures on an individual project are recognized as an intangible asset when the Group can demonstrate:
Amortization of the asset begins when development is complete and the asset is available for use. It is amortized over the period of expected future benefit.
The Group’s intangible assets consist of software that is amortized on a straight-line basis over five to ten years.
Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses. Such cost includes the costs of replacing part of the plant and equipment and borrowing costs for long-term construction projects if the recognition criteria are met. Likewise, when a major inspection is performed, its cost is recognized in the carrying amount of the plant and equipment as a replacement, if the recognition criteria are satisfied. All other repair and maintenance costs are recognized as dwelling costs in the income statement.
Depreciation is calculated on a straight-line basis over the estimated useful life of the asset, as stated hereunder.
buildings (and leasehold improvements)
10 to 50 years
machinery and equipment
3 to 20 years
other
3 to 5 years
An item of property, plant and equipment is derecognized upon disposal or when no future economic benefits are expected from its use or disposal. Any gain or loss arising on derecognizing the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is included in the income statement in the year the asset is derecognized.
The assets’ residual values, useful lives and methods of depreciation are reviewed at each financial year end, and adjusted prospectively, if appropriate.
Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to get ready for its intended use or sale are capitalized as part of the cost of the respective assets. All other borrowing costs are expensed in the period they occur. Borrowing costs consist of interest and other costs that an entity incurs in connection with the borrowing of funds.
The Group assesses at each reporting date whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, the Group estimates the asset’s recoverable amount. An asset’s recoverable amount is the higher of an asset’s or cash-generating unit’s fair value less costs to sell and its value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. When the carrying amount of an asset or cash-generating unit exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount.
Initial recognition and measurement
Financial assets are classified at initial recognition and subsequently measured at amortized cost, fair value through other comprehensive income or fair value through profit or loss.
The classification of financial assets at initial recognition depends on the financial asset’s contractual cash flow characteristics and the Group’s business model for managing them. Except for trade receivables that do not contain a significant financing component or for which the Group has applied the practical expedient, the Group initially measures a financial asset at its fair value plus, in the case of a financial asset not at fair value through profit or loss, transaction costs. Trade receivables that do not contain a significant financing component or for which the Group has applied the practical expedient are measured at the transaction price determined under IFRS 15.
For a financial asset to be classified and measured at amortized cost or fair value through other comprehensive income, it needs to give rise to cash flows that are “solely payments of principal and interest” on the principal amount outstanding. This assessment is referred to as the SPPI test and is performed at an instrument level.
The Group’s business model for managing financial assets refers to how it manages its financial assets in order to generate cash flows. The business model determines whether cash flows will result from collecting contractual cash flows, selling the financial assets, or both.
Subsequent measurement
The subsequent measurement of financial assets depends on their classification as described below:
Financial assets at amortized cost (debt instruments)
This category is most relevant to the Group. The Group’s financial assets at amortized cost mainly include trade receivables.
The Group measures financial assets at amortized cost if both of the following conditions are met:
Financial assets at amortized cost are subsequently measured using the effective interest method and are subject to impairment. Gains and losses are recognized in profit or loss when the asset is derecognized, modified, or impaired.
Factoring
In the reporting period beginning 1 January 2023, the Group decided to enter a non-recourse factoring agreement with a bank for a few selected customers. The arrangement is non-recourse between the Group and the bank where all risks and rewards of ownership of receivables are fully transferred to the bank, and where the Group does not provide any guarantee about the performance of the receivables. When the Group derecognizes the receivable from the customer and recognizes the consideration received from the bank, the difference between the carrying amount of the receivable and the consideration received from the bank is recognized as a financial expense in the income statement.
The Group recognizes an allowance for expected credit losses for all debt instruments not held at fair value through profit or loss. Expected credit losses are based on the difference between the contractual cash flows due in accordance with the contract and all the cash flows that the Group expects to receive, discounted at an approximation of the original effective interest rate. The expected cash flows will include cash flows from credit enhancements that are integral to the contractual terms.
Financial assets at amortized cost (debt instruments)
For trade receivables and contract assets, the Group applies a simplified approach in calculating expected credit losses. Therefore, the Group does not track changes in credit risk, but instead recognizes a loss allowance based on lifetime expected credit loss at each reporting date.
If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the previously recognized impairment loss is reversed, to the extent that the carrying value of the asset does not exceed its amortized cost.
The Group considers a financial asset to be in default when internal or external information indicates that the Group is unlikely to receive the outstanding contractual amounts in full before taking into account any credit enhancements held by the Group. A financial asset is written off when there is no reasonable expectation of recovering the contractual cash flows.
Inventories are valued at the lower of cost and net realizable value.
Costs incurred in bringing each product to its present location and condition are accounted for as follows:
Raw materials are stated at the purchase cost on a first in, first out basis.
Finished goods and work-in-progress include costs of direct materials and labor and a proportion of manufacturing overhead based on normal operating capacity but excluding borrowing cost as the production does not require a substantial period of time.
Net realizable value is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary to make the sale.
All other current assets are stated at the amounts at which they were acquired or incurred.
Cash and cash equivalents in the statement of financial position and in the statement of cash flows comprise cash on hand and in banks and short-term deposits with an original maturity of three months or less.
Initial recognition and measurement
Financial liabilities are classified at initial recognition as financial liabilities at fair value through profit or loss, loans and borrowings and payables as appropriate.
All financial liabilities are recognized initially at fair value and, in the case of loans and borrowings and payables, net of directly attributable transaction costs. The Group’s financial liabilities include trade and other payables, loans and borrowings including bank overdrafts.
Subsequent measurement
After initial recognition, the financial liabilities are measured at amortized cost using the effective interest rate method. Gains and losses are recognized in the income statement when the liabilities are derecognized as well as through the effective interest rate amortization process. Amortized cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the effective interest rate. The effective interest rate amortization is included in finance costs in the income statement.
Financial assets
A financial asset (or, where applicable, a part of a financial asset or part of a group of similar financial assets) is derecognized when:
When the Group has transferred its rights to receive cash flows from an asset or has entered into a pass-through arrangement, and has neither transferred nor retained substantially all the risks and rewards of the asset nor transferred control of the asset, the asset is recognized to the extent of the Group’s continued involvement in the asset. If there is an associated liability, the Group recognizes an associated liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations that the Group has retained.
Continued involvement that takes the form of a guarantee over the transferred asset is measured at the lower of the original carrying amount of the asset and the net of the carrying amount and the maximum amount of the consideration that the Group could be required to repay.
Financial liabilities
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expired. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability and the recognition of a new liability, and the difference in the respective carrying amounts is recognized in the income statement.
Provisions are recognized when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. When the Group expects some or all of a provision to be reimbursed, for example under an insurance contract, the reimbursement is recognized as a separate asset but only when the reimbursement is virtually certain. The expense relating to any provision is presented in the income statement net of any reimbursement. If the effect of the time value of money is material, provisions are discounted using a current pre-tax discount rate that reflects, when appropriate, the risks specific to the liability. When discounting is used, the increase in the provision due to the passage of time is recognized as financial expenses in the income statement.
The Group has insured contributory pension plans covering substantially all employees. Pension obligations are funded through annual premiums. The Group has defined benefit obligations to employees. The cost of providing benefits under the defined benefit plans is determined separately for each plan using the projected unit credit actuarial valuation method.
Remeasurements, comprising actuarial gains and losses and the return on plan assets (excluding net interest), are recognized immediately in the consolidated statement of financial position with a corresponding debit or credit to retained earnings through other comprehensive income in the period in which they occur. Re-measurements are not reclassified to profit or loss in subsequent periods.
Past service costs are recognized in profit or loss on the earlier of:
Net interest is calculated by applying the discount rate to the net defined benefit liability or asset.
The net defined benefit liability is the aggregate of the present value of the defined benefit obligation and the fair value of plan assets out of which the obligations are to be settled. Plan assets are assets that are held by a long-term employee benefit fund or qualifying insurance policies.
Plan assets are not available to the creditors of the Group, nor can they be paid directly to the Group. Fair value is based on market price information and in the case of quoted securities it is the published bid price.
All leases are accounted for by recognizing a right-of-use asset and a lease liability, except for:
Lease liabilities are measured at the present value of the contractual payments due to the lessor over the lease term, with the discount rate determined by reference to the rate inherent in the lease unless (as is typically the case) this is not readily determinable, in which case the Group’s incremental borrowing rate on commencement of the lease is used. Variable lease payments are only included in the measurement of the lease liability if they depend on an index or rate. In such cases, the initial measurement of the lease liability assumes that the variable element will remain unchanged throughout the lease term. Other variable lease payments are expensed in the period to which they relate.
On initial recognition, the carrying value of the lease liability also includes:
Right-of-use assets are initially measured at the amount of the lease liability, reduced for any lease incentives received, and increased for:
Subsequent to initial measurement, lease liabilities are increased as a result of interest charged at a constant rate on the balance outstanding and are reduced for lease payments made. If the lease transfers ownership of the underlying asset by the end of the lease term or if the cost of the right-of-use asset reflects that a purchase option will be exercised, the right-of-use asset is depreciated from the commencement date to the end of the useful life of the underlying asset. Otherwise, the right-of-use asset is depreciated from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term.
When the Group revises its estimate of the term of any lease (because, for example, it re-assesses the probability of a lessee extension or termination option being exercised), it adjusts the carrying amount of the lease liability to reflect the revised net present value of future lease payments. The carrying amount of lease liabilities is similarly revised when the variable element of future lease payments dependent on a rate or an index is revised. In both cases, an equivalent adjustment is made to the carrying amount of the right-of-use asset, with the revised carrying amount being depreciated over the remaining (revised) lease term.
All other liabilities are stated at the amounts at which they were acquired or incurred.
The cash flow statement is prepared according to the indirect method. Cash and cash equivalents comprise cash on hand and in banks and short-term deposits with an original maturity of three months or less. Interest and income tax cash flows are included in the cash flow from operating activities.
The following standards, amendments to standards, and interpretations have been issued by the IASB and are mandatorily effective for reporting periods beginning 1 January 2024 or later. The Group has not early adopted any of these and does not expect them to have a significant impact on the consolidated financial statements:
Non-current Liabilities with Covenants (Amendments to IAS 1) becomes mandatorily effective for reporting periods beginning on or after 1 January 2024. However, the Group decided to early adopt it for the reporting period beginning 1 January 2023.
The preparation of the Group’s consolidated financial statements requires management to make judgments, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the accompanying disclosures. Uncertainty about these assumptions and estimates could result in outcomes that require a material adjustment to the carrying amount of assets or liabilities affected in future periods.
The key assumptions concerning the future and other key sources of estimation uncertainty at the reporting date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year, are described below. The Group based its assumptions and estimates on parameters available when the consolidated financial statements were prepared. Existing circumstances and assumptions about future developments, however, may change due to market changes or circumstances arising beyond the control of the Group. Such changes are reflected in the assumptions when they occur.
Impairment of non-financial assets
The Group assesses whether there are any indicators of impairment for all non-financial assets at each reporting date and tests for impairment when there are indicators that the carrying amounts may not be recovered. When value in use calculations is undertaken, management must estimate the expected future cash flows from the asset or cash-generating unit and choose a suitable discount rate to calculate the present value of those cash flows. Even though 2022 and 2023 were characterized by a volatile macroeconomic environment, the Group has not identified any indicators of impairment. No impairment losses of non-current assets have thus been recognized in 2023 (2022: no impairment losses).
Pension and other employment benefits
The cost of defined benefit pension plans is determined using actuarial calculations. The actuarial calculations include assumptions about discount rates, future salary increases, and life expectancy. Due to the complexity of the valuation, the underlying assumptions and its long-term nature, a defined benefit obligation is highly sensitive to changes in these assumptions (see Note 16).
Deferred income tax assets
Deferred tax assets are recognized for all unused tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilized. Management’s judgement is required to determine the amount of deferred tax assets that can be recognized, based upon the likely timing and level of future taxable profits together with future tax planning strategies (see Note 5).
Financial Report
PolyPeptide generates revenue that can be divided into the three business areas described in Note 3. The chief operating decision maker (i.e., the Executive Committee) reviews revenue generated within each business area but does not review results at this disaggregated level. The chief operating decision maker rather reviews the results of the Group as a whole to assess performance. As a result, the three business areas should not be considered three separate operating segments since only revenue information for each area is reviewed by the chief operating decision maker. Accordingly, there is only one operating segment according to IFRS 8 – Operating segments.
The segment disclosures are thus provided in accordance with the requirements applicable for entities that have a single reportable segment.
In 2023, revenues of approximately kEUR 42,100 and kEUR 34,900, respectively, were derived from two customers.
In 2022, revenues of approximately kEUR 48,300 and kEUR 41,300, respectively, were derived from two customers.
Shown below are the carrying amounts of non-current assets other than deferred income tax assets and other financial assets, broken down by location of the assets. Related additions to intangible assets and property, plant and equipment (PP&E) during the year and revenues generated from the location of the assets are shown as well.
2023 kEUR |
USA |
Europe & India |
Total |
|
|
|
|
Revenue |
92,760 |
227,612 |
320,372 |
Additions to intangible assets and PP&E |
4,479 |
50,411 |
54,890 |
Non-current assets, carrying amount |
97,918 |
242,641 |
340,559 |
|
|
|
|
|
|
|
|
2022 kEUR |
USA |
Europe & India |
Total |
|
|
|
|
Revenue |
90,158 |
190,820 |
280,978 |
Additions to intangible assets and PP&E |
20,850 |
62,135 |
82,985 |
Non-current assets, carrying amount |
106,825 |
206,334 |
313,159 |
Financial Report
PolyPeptide generates revenue that can be divided into the three business areas described below:
kEUR |
2023 |
2022 |
|
|
|
Custom Projects |
154,453 |
140,044 |
Contract Manufacturing |
135,385 |
110,753 |
Generics and Cosmetics |
30,534 |
30,181 |
Total revenue |
320,372 |
280,978 |
Custom Projects business area specializes in the manufacturing of custom research-grade peptides and oligonucleotides, in milligram, gram or pilot scale quantities, at predefined purity levels for use in pre-clinical and clinical development as well as for regulatory and scientific studies. Custom Projects also provides cGMP manufacturing services during the later phases of development. Revenue is allocated to Custom Projects for sales of products in the pre-clinical through clinical stage development (i.e., prior to commercial launch) as generally set out in master service agreements and/or the accompanying work / purchase orders.
Contract Manufacturing business area manufactures peptides for commercial stage peptide therapeutics, at scale, in commercial batches and in accordance with cGMP requirements. The Group’s Contract Manufacturing services also include consultation for continuous improvement and process stabilization / optimization to support scale-up, process changes to support cost of goods sold enhancement, lifecycle management and extension as well as regulatory support. Revenue is allocated to Contract Manufacturing where production is related to the commercial supply of products, including the production of commercial generic products where the Group manufactures for the patent originator, as generally set out in master supply agreements and/or the accompanying work / purchase orders.
Generics and Cosmetics business area manufactures peptide-based generics for the human and veterinary market, produced on an industrial scale following cGMP guidelines. Generally, PolyPeptide’s generic products are off-patent and manufactured for numerous generic customers. The business area also includes revenue generated from the sale of peptides used in cosmetics, primarily for anti-aging applications. Revenue is allocated to Generics and Cosmetics for product sales to generics manufacturers and non-originators (i.e., not the original patent holder) as well as cosmetics sales, each as generally set out in nonproprietary master supply agreements and/or the accompanying work / purchase orders.
Revenue is attributed to the individual geographical area based on the invoice address of the respective customer.
kEUR |
2023 |
2022 |
|
|
|
Americas |
130,603 |
133,437 |
Europe |
161,735 |
125,820 |
Asia Pacific |
25,377 |
21,255 |
Others |
2,657 |
466 |
Total revenue |
320,372 |
280,978 |
2023 kEUR |
API |
Related services |
Total |
|
|
|
|
Timing of transfer of goods and services |
|
|
|
Point in time |
282,189 |
|
282,189 |
Over time |
|
38,183 |
38,183 |
Total revenue |
282,189 |
38,183 |
320,372 |
|
|
|
|
|
|
|
|
2022 kEUR |
API |
Related services |
Total |
|
|
|
|
Timing of transfer of goods and services |
|
|
|
Point in time |
246,006 |
|
246,006 |
Over time |
|
34,972 |
34,972 |
Total revenue |
246,006 |
34,972 |
280,978 |
Revenues from Active Pharmaceutical Ingredients (API) fully relate to the sale of goods and revenues from related services relate to the rendering of services. All revenues from contracts with customers classify as business-to-business.
Contract assets
kEUR |
2023 |
2022 |
|
|
|
As at 1 January |
2,660 |
2,556 |
Transfer in the period from contract assets to trade receivables |
-2,646 |
-2,537 |
Transfer of services to customers during the year where the right to payment as at 31 December is conditioned on something other than the passage of time |
2,098 |
2,652 |
Currency exchange differences |
-9 |
-11 |
As at 31 December |
2,103 |
2,660 |
Contract liabilities
kEUR |
2023 |
2022 |
|
|
|
As at 1 January |
27,538 |
46,072 |
Amounts included in contract liabilities that were recognized as revenue during the period |
-23,062 |
-45,677 |
Cash received in advance of performance and not recognized as revenue during the period |
61,902 |
27,050 |
Currency exchange differences |
-249 |
93 |
As at 31 December |
66,129 |
27,538 |
kEUR |
2023 |
2022 |
|
|
|
Research refund |
1,204 |
1,683 |
Invoiced freight and insurance |
2,707 |
413 |
Export incentives |
– |
90 |
Investment grants |
82 |
80 |
Other |
488 |
220 |
Total other operating income |
4,481 |
2,486 |
The research refund relates to a deduction on tax paid due to qualified research in chemistry.
The investment grants relate to improving air emission handling, etc.
kEUR |
2023 |
2022 |
|
|
|
Salaries and employee benefits |
-2,474 |
-3,122 |
Marketing and promotion costs |
-1,049 |
-826 |
Other |
-530 |
-957 |
Total marketing and sales expenses |
-4,053 |
-4,905 |
kEUR |
2023 |
2022 |
|
|
|
Salaries and employee benefits |
-1,009 |
-790 |
Other |
-456 |
-453 |
Total research expenses |
-1,465 |
-1,243 |
kEUR |
2023 |
2022 |
|
|
|
Salaries and employee benefits |
-16,107 |
-14,847 |
Other staff expenses |
-2,630 |
-2,636 |
Depreciation, amortization and impairment loss |
-4,155 |
-1,302 |
Professional services |
-4,577 |
-4,884 |
Insurance cost |
-2,563 |
-2,318 |
IT services |
-2,530 |
-2,794 |
Other |
-7,511 |
-6,941 |
Total general and administrative expenses |
-40,073 |
-35,722 |
kEUR |
2023 |
2022 |
|
|
|
Interest income due from third parties |
54 |
9 |
Other financial income |
49 |
– |
Total financial income |
103 |
9 |
kEUR |
2023 |
2022 |
|
|
|
Interest expenses due to third parties |
-5,623 |
-2,091 |
Foreign currency exchange losses |
-14,495 |
-1,627 |
Other financial expenses |
-1,760 |
-1,331 |
Total financial expenses |
-21,878 |
-5,049 |
kEUR |
2023 |
2022 |
||
|
Indirect |
Direct |
Indirect |
Direct |
|
|
|
|
|
Salaries and wages |
-15,788 |
-73,256 |
-14,097 |
-68,722 |
Social charges |
-3,011 |
-14,691 |
-2,695 |
-14,817 |
Pension costs |
-831 |
-5,504 |
-1,967 |
-4,851 |
Total staff cost |
-19,630 |
-93,451 |
-18,759 |
-88,390 |
An amount of kEUR 93,451 (2022: kEUR 88,390) relating to salaries and employee benefits has been included in cost of sales.
The average number of FTEs of the principal departments is as follows:
|
2023 |
2022 |
|
|
|
Production |
665 |
618 |
Marketing and sales |
19 |
19 |
Research and development |
177 |
176 |
General and administration |
99 |
89 |
Quality control |
135 |
130 |
Quality assurance |
107 |
107 |
Total |
1,202 |
1,139 |
Included in Cost of sales:
kEUR |
2023 |
2022 |
|
|
|
Depreciation |
-23,963 |
-22,731 |
Amortization |
-2,220 |
-2,030 |
Impairment |
-131 |
– |
Total |
-26,314 |
-24,761 |
Included in General and administrative expenses:
kEUR |
2023 |
2022 |
|
|
|
Depreciation |
-1,479 |
-1,295 |
Amortization |
-86 |
-7 |
Impairment |
-2,590 |
– |
Total |
-4,155 |
-1,302 |
The following equity-settled share-based payment arrangements are recognized in the consolidated financial statements:
Members of the Board of Directors receive at least half of their fixed fees in shares, with the option to elect to be paid up to 100% of their fixed fee in shares. For Board members electing to receive more than 50% of their fixed fee in shares, the shares exceeding the 50% portion are granted at a discount of 20% to market price. The proportion between shares (in excess of 50%) and cash is selected by each Board member upon election at the annual general meeting and is fixed until the next annual general meeting. The Board of Directors is compensated on a pro-rata basis for the period of service, even in the case of early termination or removal.
In 2023, the fair value at grant date amounted to kEUR 886 (2022: kEUR 799), reflecting a measurement based on a total number of shares of 43,690 (2022: 9,835) and a price of EUR 20 (CHF 20) per share as at 12 April 2023 (2022: a price of EUR 81 (CHF 83) per share as at 26 April 2022).
All shares will be fully vested at the annual general meeting in April 2024. In 2023, a total amount of kEUR 892 (2022: kEUR 809) was recognized as “General and administrative expenses” in the income statement according to the principles of graded vesting in IFRS 2.
The Board of Directors has adopted a Long-Term Incentive Plan (“LTIP”) for Executive Committee members and other members of senior management of the Group. Under this share-based incentive program, eligible participants will be awarded the contingent right to receive a certain number of shares in the future (“PSU(s)”) in the Company, subject to, inter alia, continued employment and achievement of non-market performance targets. The actual number of PSUs that will eventually vest and be settled in shares depends on the RONOA and EPS performance of the Group over a three-year performance period.
For the year ended 31 December 2023, the only eligible participant in the LTIP was the CEO of the Group, Juan José González, who joined the Group in April 2023. The PSUs were granted to Juan José González on 6 September 2023. In accordance with IFRS 2, the maximum number of shares potentially vesting was used for the determination of the fair value of the grant. As a result, the fair value at grant date amounted to kEUR 1,135, reflecting a measurement based on 51,060 number of PSUs and the share price of PolyPeptide Group AG as of the grant date of EUR 23 (CHF 22). The vesting period ends 10 trading days after the shareholders approve the 2025 audited consolidated financial statements.
In January 2023, Raymond De Vré resigned as the CEO of the Group. He was subsequently succeeded by the current CEO of the Group, Juan José González. The resignation of Raymond De Vré has impacted the share-based payment-related expenses as follows:
The comparative figures for 2022 include an expense of kEUR 45 recognized as “General and administrative expenses” in the income statement, reflecting a grant to Raymond De Vré for his loss of variable payments from his previous employer. The shares vested in 2022 and thus have no impact on 2023.
Financial Report
Taxation includes local and foreign taxation. Major components of the tax expense were:
kEUR |
2023 |
2022 |
|
|
|
Consolidated income statement |
|
|
Current income tax charge |
-827 |
-2,705 |
Deferred income tax charge |
7,630 |
2,905 |
Total income tax charge |
6,803 |
200 |
|
|
|
Consolidated statement of comprehensive income |
|
|
Income tax directly charged to comprehensive income |
-836 |
-3,174 |
Total income tax charge (credit) |
-836 |
-3,174 |
Amounts recorded in the consolidated statement of comprehensive income related to deferred income taxes on actuarial gains and losses on defined benefit plans as a result of IAS 19.
A reconciliation of the income tax charge applicable to profit from operating activities before income tax at the Swiss statutory income tax rate to income tax expense at the Company’s effective income tax rate for the years ended 31 December was as follows:
kEUR |
2023 |
2022 |
|
|
|
Result before income taxes |
-58,243 |
7,567 |
|
|
|
At Swiss statutory income tax rate of 11.8 % |
6,849 |
-895 |
Different income tax rates of other countries |
5,611 |
-1,148 |
Non-deductible expenses and non-taxable income |
-703 |
-688 |
Non-capitalized tax losses |
-10,353 |
-382 |
R&D tax credits |
3,438 |
3,152 |
Effect of change in tax rates |
60 |
209 |
Adjustments in respect of current income tax of previous year |
1,901 |
-48 |
At an effective income tax rate of 11.7% (2022: -2.7%) |
6,803 |
200 |
The effective tax rate for 2023 is 11.7 %. The Group has recorded a limited tax income, despite the significant loss before tax. The relatively low tax income is mainly due to non-capitalized tax losses and R&D tax credits incurred by the US group entities in 2023.
Non-capitalized tax losses are related to impairment of deferred tax assets on tax losses in Polypeptide Group AG. A deferred tax asset has not been recognized due to uncertainty on whether the tax loss will be utilized before expiry (tax losses in Switzerland expires after seven years).
Income from R&D tax credits is related to US R&D tax credits. This income is subsequently reversed through the impairment of the US deferred tax assets.
The deferred tax assets include an amount of kEUR 2,863 relating to US R&D tax credits that have been claimed, but for which uncertainty exists on whether these will be sustained by the US tax authorities.
kEUR |
2023 |
2022 |
|
|
|
Differences in carrying amount and fiscal valuation of assets and liabilities |
5,813 |
4,232 |
Capitalized tax losses carried forward |
10,877 |
4,054 |
Total deferred income tax assets |
16,690 |
8,286 |
The deferred tax assets for losses carried forward relate to tax losses of PolyPeptide Laboratories Holding (Sweden) AB, PolyPeptide Laboratories France S.A.S. (France) and PolyPeptide SA (Belgium). The tax losses are expected to be offset against future taxable profits which are expected to be realized within the foreseeable future.
The valuation of deferred tax assets for losses carried forward is based on management-approved medium-term budgets. Tax losses are expected to be utilized within five years.
The net deferred tax asset compose of temporary differences mainly related to inventory, pension liabilities, deferred tax deduction of book expenses as well as unutilized R&D tax credits in PolyPeptide Laboratories Inc. (USA), including accounting for uncertainty on whether this can be sustained by US tax authorities.
The Group has unrecognized tax loss carry forwards available for losses incurred in various countries approximating mEUR 1,545 (2022: mEUR 1,194), of which mEUR 19.3 has no expiration date and mEUR 1,526 will expire between 2028 and 2030. No deferred income tax asset has been recognized due to uncertainty with respect to available taxable profits in the future for these tax jurisdictions and the limitations imposed in tax legislation in order to utilize the tax losses.
The significant increase in unrecognized deferred tax losses is because of a tax deduction of equity in Polypeptide Group AG, which is permissible under Swiss Tax regulations. The tax deduction is calculated on the basis of the development of the share price of the Group.
The effect of this tax deduction and corresponding valuation allowance on the deferred tax asset has been reported through equity. As no net deferred tax asset is recognized for the tax loss generated by this tax deduction, there is no net tax effect reported in equity.
Deferred income tax liabilities as at 31 December relate to the following:
kEUR |
2023 |
2022 |
|
|
|
Differences in carrying amount and fiscal valuation of assets and liabilities |
3,644 |
1,878 |
Total deferred income tax liabilities |
3,644 |
1,878 |
Differences in the carrying amount and tax values of assets and liabilities mainly relate to differences in valuation of Land & Buildings and Machinery & Equipment.
The deferred income tax charge relates to the following:
kEUR |
2023 |
2022 |
|
|
|
Movement in deferred tax assets |
8,404 |
616 |
Movement in deferred tax liability |
-1,766 |
-772 |
Translation differences |
156 |
-113 |
Total deferred income tax charge |
6,794 |
-269 |
kEUR |
2023 |
2022 |
|
|
|
Deferred tax charge in income statement |
7,630 |
2,905 |
Deferred tax (credit) / charge in statement of comprehensive income |
-836 |
-3,174 |
Total deferred income tax charge |
6,794 |
-269 |
Translation differences mainly relate to the Swedish Krona, Indian Rupee and US Dollar.
Financial Report
There have been no changes to the share capital of the parent company of the Group, PolyPeptide Group AG, during 2023. As a result, the share capital of PolyPeptide Group AG comprised 33,125,001 registered shares with a nominal value of CHF 0.01 each as at 31 December 2023.
All shares are fully paid in.
|
Number of shares |
Average purchase/ transfer price (EUR) |
% of number of shares in share capital |
|
|
|
|
|
|
Own shares as at 1 January 2023 |
199,196 |
|
0.6% |
|
Purchase |
– |
– |
– |
|
Transfer |
-43,702 |
74 |
-0.1% |
|
Own shares as at 31 December 2023 |
155,494 |
|
0.5% |
|
|
|
|
|
|
Own shares as at 1 January 2022 |
20,371 |
|
0.1% |
|
Purchase |
200,000 |
70 |
0.6% |
|
Transfer |
-21,175 |
71 |
-0.1% |
|
Own shares as at 31 December 2023 |
199,196 |
|
0.6% |
|
There have been no purchases of own shares during 2023.
From March to July 2022, PolyPeptide Group AG purchased 200,000 own shares at the average price of EUR 70 to be held as treasury shares. 43,702 shares were transferred to Board members as part of their share-based remuneration during 2023 (2022: 21,175 shares transferred to employees and Board members as part of their share-based remuneration).
No cash distribution was made in 2023.
On 26 April 2022, the shareholders of PolyPeptide Group AG approved at the Annual General Meeting to pay a cash distribution of CHF 0.3 per entitled share out of the foreign capital contribution reserves. Treasury shares held by the Company at the time of the cash distribution were not entitled to the cash distribution.
The distribution to shareholders of entitled shares totaled kEUR 9,671 (kCHF 9,916), which was recognized against share premium within equity.
Financial Report
kEUR |
2023 |
2022 |
|
|
|
|
|
Result for the year attributable to shareholders of PolyPeptide Group AG |
-51,440 |
7,767 |
|
|
|
|
|
Weighted average number of shares ('000) |
33,125 |
33,125 |
|
Weighted average number of own shares ('000) |
184 |
139 |
|
Weighted average number of outstanding shares ('000) |
32,941 |
32,986 |
|
Dilution effect of share-based payment ('000) |
27 |
18 |
|
Weighted average number of diluted shares ('000) |
32,968 |
33,004 |
|
|
|
|
|
Earnings per share (EPS), basic |
-1.56 |
0.24 |
|
Earnings per share (EPS), diluted |
-1.56 |
0.24 |
|
Basic earnings per share has been calculated by dividing the result for the year attributable to the owners of PolyPeptide Group AG by the weighted average number of shares outstanding during the year. Treasury shares are not considered as outstanding shares.
Diluted earnings per share is calculated by dividing the result for the year attributable to the owners of PolyPeptide Group AG by the weighted average number of shares outstanding adjusted for all potentially dilutive shares. Dilutive shares arise from the share-based payment described in Note 4.
Financial Report
kEUR |
Software |
Other |
Total |
|
|
|
|
Acquisition value |
|
|
|
Balance as at 1 January 2023 |
28,091 |
– |
28,091 |
Additions |
2,897 |
– |
2,897 |
Disposals |
-1,082 |
– |
-1,082 |
Currency exchange differences |
-22 |
– |
-22 |
Balance as at 31 December 2023 |
29,884 |
– |
29,884 |
|
|
|
|
Accumulated amortization and impairment losses |
|
|
|
Balance as at 1 January 2023 |
-12,226 |
– |
-12,226 |
Amortization |
-2,306 |
– |
-2,306 |
Disposals |
1,082 |
– |
1,082 |
Currency exchange differences |
20 |
– |
20 |
Balance as at 31 December 2023 |
-13,430 |
– |
-13,430 |
Carrying value as at 31 December 2023 |
16,454 |
– |
16,454 |
kEUR |
Software |
Other |
Total |
|
|
|
|
Acquisition value |
|
|
|
Balance as at 1 January 2022 |
23,089 |
3,391 |
26,480 |
Additions |
3,635 |
– |
3,635 |
Disposals |
– |
-1,949 |
-1,949 |
Transfers |
1,442 |
-1,442 |
– |
Currency exchange differences |
-75 |
– |
-75 |
Balance as at 31 December 2022 |
28,091 |
– |
28,091 |
|
|
|
|
Accumulated amortization and impairment losses |
|
|
|
Balance as at 1 January 2022 |
-8,821 |
-3,391 |
-12,212 |
Amortization |
-2,037 |
– |
-2,037 |
Disposals |
– |
1,949 |
1,949 |
Transfers |
-1,442 |
1,442 |
– |
Currency exchange differences |
74 |
– |
74 |
Balance as at 31 December 2022 |
-12,226 |
– |
-12,226 |
Carrying value as at 31 December 2022 |
15,865 |
– |
15,865 |
As at 31 December 2023, the carrying amount of software includes an amount of EUR 6.6 million (2022: EUR 7.1 million) that is still under construction. This software will be taken into use in subsequent periods and hence no amortization has been recognized for this software yet.
The Group assesses whether there are any indicators of impairment for all non-financial assets at each reporting date. If any indicators of impairment have been identified, the Group calculates the amount of impairment as the difference between the recoverable amount of the asset and its carrying value and recognizes the impairment loss in the income statement. The Group has not identified any indicators of impairment during the year.
Financial Report
kEUR |
Land & Buildings |
Machinery & Equipment |
Assets under construction |
Other operating assets |
Total |
|
|
|
|
|
|
Acquisition value |
|
|
|
|
|
Balance as at 1 January 2023 |
124,016 |
201,157 |
98,644 |
548 |
424,365 |
Additions |
2,590 |
7,864 |
41,535 |
4 |
51,993 |
Disposals |
– |
-3,259 |
-2,721 |
– |
-5,980 |
Transfers |
5,895 |
39,813 |
-45,708 |
– |
– |
Currency exchange differences |
-2,558 |
-2,143 |
-582 |
7 |
-5,276 |
Balance as at 31 December 2023 |
129,943 |
243,432 |
91,168 |
559 |
465,102 |
|
|
|
|
|
|
Accumulated depreciation and impairment losses |
|
|
|
|
|
Balance as at 1 January 2023 |
-45,333 |
-102,764 |
– |
-390 |
-148,487 |
Depreciation |
-6,428 |
-15,045 |
– |
-47 |
-21,520 |
Impairment losses |
– |
– |
-2,721 |
– |
-2,721 |
Disposals |
– |
3,250 |
2,721 |
– |
5,971 |
Currency exchange differences |
884 |
1,355 |
– |
-2 |
2,237 |
Balance as at 31 December 2023 |
-50,877 |
-113,204 |
– |
-439 |
-164,520 |
Carrying value as at 31 December 2023 |
79,066 |
130,228 |
91,168 |
120 |
300,582 |
kEUR |
Land & Buildings |
Machinery & Equipment |
Assets under construction |
Other operating assets |
Total |
|
|
|
|
|
|
Acquisition value |
|
|
|
|
|
Balance as at 1 January 2022 |
87,666 |
170,545 |
87,397 |
434 |
346,042 |
Additions |
659 |
253 |
78,324 |
114 |
79,350 |
Disposals |
-3 |
-704 |
-3 |
– |
-710 |
Transfers |
34,878 |
33,085 |
-67,963 |
– |
– |
Currency exchange differences |
816 |
-2,022 |
889 |
– |
-317 |
Balance as at 31 December 2022 |
124,016 |
201,157 |
98,644 |
548 |
424,365 |
|
|
|
|
|
|
Accumulated depreciation and impairment losses |
|
|
|
|
|
Balance as at 1 January 2022 |
-38,627 |
-90,584 |
– |
-345 |
-129,556 |
Depreciation |
-6,393 |
-14,088 |
– |
-45 |
-20,526 |
Disposals |
2 |
696 |
– |
– |
698 |
Currency exchange differences |
-315 |
1,212 |
– |
– |
897 |
Balance as at 31 December 2022 |
-45,333 |
-102,764 |
– |
-390 |
-148,487 |
Carrying value as at 31 December 2022 |
78,683 |
98,393 |
98,644 |
158 |
275,878 |
The Group assesses whether there are any indicators of impairment for all non-financial assets at each reporting date. If any indicators of impairment have been identified, the Group calculates the amount of impairment as the difference between the recoverable amount of the asset and its carrying value and recognizes the impairment loss in the income statement.
In 2023, the Group decided to discontinue the development of certain assets under construction. As a result, an impairment loss of kEUR 2,721 was recognized, reflecting a recoverable amount of nil after the impairment.
No impairment losses were recognized in 2022.
The amount of borrowing costs capitalized during the year was nil (2022: nil).
As at 31 December 2023, the carrying amount of Land & Buildings includes an amount of approximately kEUR 7,100 (2022: kEUR 7,600) for which the legal ownership is no longer with the Group due to the transaction with Monedula AB, as further disclosed in Note 18.
Financial Report
Set out below are the carrying amounts of right-of-use assets recognized in the statement of financial position and the movements during the year:
kEUR |
Buildings |
Cars |
Other equipment |
Total |
|
|
|
|
|
Cost of right-of-use assets |
|
|
|
|
Balance as at 1 January 2023 |
21,910 |
2,747 |
5,082 |
29,739 |
Additions |
379 |
2,084 |
4,008 |
6,471 |
Remeasurements |
27 |
7 |
38 |
72 |
Disposals |
-106 |
-599 |
-759 |
-1,464 |
Currency exchange differences |
-610 |
-4 |
-12 |
-626 |
Balance as at 31 December 2023 |
21,600 |
4,235 |
8,357 |
34,192 |
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
Balance as at 1 January 2023 |
-4,935 |
-1,437 |
-1,951 |
-8,323 |
Depreciation |
-1,840 |
-792 |
-1,290 |
-3,922 |
Disposals |
106 |
553 |
759 |
1,418 |
Currency exchange differences |
149 |
3 |
6 |
158 |
Balance as at 31 December 2023 |
-6,520 |
-1,673 |
-2,476 |
-10,669 |
Carrying value as at 31 December 2023 |
15,080 |
2,562 |
5,881 |
23,523 |
kEUR |
Buildings |
Cars |
Other equipment |
Total |
|
|
|
|
|
Cost of right-of-use assets |
|
|
|
|
Balance as at 1 January 2022 |
17,999 |
2,272 |
3,863 |
24,134 |
Additions |
1,054 |
730 |
1,434 |
3,218 |
Remeasurements |
1,903 |
-11 |
– |
1,892 |
Disposals |
– |
-215 |
-209 |
-424 |
Currency exchange differences |
954 |
-29 |
-6 |
919 |
Balance as at 31 December 2022 |
21,910 |
2,747 |
5,082 |
29,739 |
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
Balance as at 1 January 2022 |
-3,056 |
-1,019 |
-1,103 |
-5,178 |
Depreciation |
-1,783 |
-654 |
-1,063 |
-3,500 |
Disposals |
– |
215 |
210 |
425 |
Currency exchange differences |
-96 |
21 |
5 |
-70 |
Balance as at 31 December 2022 |
-4,935 |
-1,437 |
-1,951 |
-8,323 |
Carrying value as at 31 December 2022 |
16,975 |
1,310 |
3,131 |
21,416 |
Set out below are the carrying amounts of the lease liabilities recognized in the statement of financial position and the movements during the year:
kEUR |
Buildings |
Cars |
Other equipment |
Total |
|
|
|
|
|
Lease liabilities |
|
|
|
|
Balance as at 1 January 2023 |
17,172 |
1,314 |
2,732 |
21,218 |
Additions |
379 |
2,083 |
3,983 |
6,445 |
Interest expenses |
441 |
47 |
139 |
627 |
Remeasurements |
27 |
-7 |
38 |
58 |
Lease payments |
-2,007 |
-842 |
-1,701 |
-4,550 |
Currency exchange differences |
-470 |
-2 |
-4 |
-476 |
Balance as at 31 December 2023 |
15,542 |
2,593 |
5,187 |
23,322 |
|
|
|
|
|
Lease liabilities |
|
|
|
|
Balance as at 1 January 2022 |
14,232 |
1,270 |
2,503 |
18,005 |
Additions |
1,054 |
730 |
1,419 |
3,203 |
Interest expenses |
440 |
36 |
83 |
559 |
Remeasurements |
1,918 |
-11 |
– |
1,907 |
Lease payments |
-1,293 |
-696 |
-1,265 |
-3,254 |
Currency exchange differences |
821 |
-15 |
-8 |
798 |
Balance as at 31 December 2022 |
17,172 |
1,314 |
2,732 |
21,218 |
The maturity of the total undiscounted lease liability as at 31 December is disclosed in Note 23.
The following amounts are recognized in the income statement:
kEUR |
2023 |
2022 |
|
|
|
Depreciation expense of right-of-use assets |
3,922 |
3,500 |
Interest expense on lease liabilities |
627 |
559 |
Variable lease payments not included in the lease liabilities |
18 |
244 |
Short-term leases (included in G&A expenses) |
991 |
508 |
Leases of low-value assets (included in G&A expenses) |
494 |
671 |
Total amount recognized in the income statement |
6,052 |
5,482 |
The Group had total cash outflows for leases of kEUR 6,053 in 2023 (2022: kEUR 4,677).
The total lease liability of the Group mainly relates to leases of buildings in Torrance, California, USA. The remaining lease liability largely consists of machinery and company cars in various Group companies, primarily having fixed monthly lease payments.
Financial Report
The consolidated financial statements include the financial statements of the Company and the subsidiaries listed below. Details of investments in subsidiaries as at 31 December are as follows:
Name |
Location |
Percentage of ownership |
|
|
|
2023 |
2022 |
|
|
|
|
Polypeptide Laboratories Holding (PPL) AB |
Limhamn, Sweden |
100% |
100% |
Polypeptide Laboratories (Sweden) AB |
Limhamn, Sweden |
100% |
100% |
PolyPeptide SA |
Braine-l’Alleud, Belgium |
100% |
100% |
PolyPeptide Laboratories France S.A.S. |
Strasbourg, France |
100% |
100% |
PolyPeptide Laboratories Inc. |
Torrance, CA, USA |
100% |
100% |
PolyPeptide Laboratories San Diego, LLC 1 |
San Diego, CA, USA |
100% |
100% |
PolyPeptide Laboratories Pvt. Ltd. |
Ambernath (East), India |
100% |
100% |
PolyPeptide Laboratories A/S 2 |
Hillerød, Denmark |
100% |
100% |
1 PolyPeptide Laboratories San Diego, LLC is a wholly owned subsidiary of PolyPeptide Laboratories Inc.
2 PolyPeptide Laboratories A/S is a dormant company.
Percentage of voting shares is equal to percentage of ownership.
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Raw materials and supplies |
72,068 |
61,435 |
Work in progress |
37,116 |
51,417 |
Finished goods |
19,323 |
32,221 |
Balance as at 31 December |
128,507 |
145,073 |
Raw materials that are expired or that are no longer used in production, and finished goods for which no future sales are expected, are fully written down at the balance sheet date. Finished goods that are expected to be sold after retesting are written down for the expected loss during this retesting. The estimated loss is approximately 10% of the original weight of the batch.
Costs of inventories recognized in cost of sales in the income statement during the financial year amounted to kEUR 158,857 (2022: kEUR 85,952).
Provisions for obsolete stock amounted to kEUR 52,724 as at 31 December 2023 (2022: kEUR 39,916). Inventory write-downs recognized in cost of sales in the income statement during the financial year 2023 amounts to kEUR 26,483, mainly due to inventory write-downs in Belgium and USA (2022: kEUR 7,154, mainly due to inventory write-downs in France and Sweden).
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Trade receivables |
76,674 |
46,486 |
Balance as at 31 December |
76,674 |
46,486 |
Trade receivables are non-interest bearing and are generally on 30-90 day terms.
In 2023, the Group decided to enter a non-recourse factoring agreement with a bank for a few selected customers. The arrangement is non-recourse between the Group and the bank where all risks and rewards of ownership of receivables are fully transferred to the bank, and where the Group does not provide any guarantee about the receivables’ performance. As a result, PolyPeptide has no continuing involvement in the transferred receivables.
When the receivable is derecognized, the difference between the carrying amount of the receivable and the consideration received from the bank is recognized as a financial expense in the income statement.
In 2023, consideration received from the bank as part of the non-recourse factoring agreement amounted to kEUR 8,300 which resulted in a related financial expense of kEUR 84.
The aging analysis of trade receivables is as follows:
kEUR |
Total |
< 30 days |
30-60 days |
60-90 days |
90-120 days |
> 120 days |
31 December 2023 |
76,674 |
73,876 |
1,724 |
545 |
163 |
366 |
31 December 2022 |
46,486 |
42,069 |
1,349 |
1,667 |
832 |
569 |
The Group applies the IFRS 9 simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables and contract assets. To measure expected credit losses on a collective basis, trade receivables and contract assets are grouped based on similar credit risk and aging. The contract assets have similar risk characteristics to the trade receivables for similar types of contracts.
A significant part of the outstanding accounts receivable balance relates to large reputable pharmaceutical companies with no known history of write-offs. The expected credit loss for these large pharmaceutical companies is estimated at nil. For smaller outstanding debtors, the expected loss rates are based on the Group’s historical credit losses experienced over a three-year period prior to the end of the reporting period. These historical loss rates are then adjusted for current and forward-looking information on macroeconomic factors affecting the Group’s customers.
Movements in the bad debt allowance for trade receivables are as follows:
kEUR |
2023 |
2022 |
|
|
|
Balance as at 1 January |
187 |
131 |
Increase in bad debt allowance |
187 |
55 |
Receivable written-off during the year as uncollectible |
-80 |
-8 |
Unused amounts reversed |
-10 |
0 |
Currency exchange difference |
-5 |
9 |
Balance as at 31 December |
279 |
187 |
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Prepaid expenses |
5,089 |
5,003 |
VAT receivable |
9,783 |
5,892 |
Other |
1,316 |
1,555 |
Balance as at 31 December |
16,188 |
12,450 |
Other current assets are non-interest-bearing and are normally settled on 60-day terms.
Financial Report
For the purpose of the Consolidated Statement of Cash Flows, cash and cash equivalents comprise the following as at 31 December of each year:
kEUR |
2023 |
2022 |
|
|
|
Cash and cash equivalents |
95,706 |
37,528 |
Balance as at 31 December |
95,706 |
37,528 |
As described in Note 19, PolyPeptide Group AG signed a revolving credit facility agreement with three banks during 2023. In addition, it secured a short-term credit facility from its main shareholder, Draupnir Holding B.V.
For the purpose of the Consolidated Statement of Cash Flows, changes in liabilities arising from financing activities for the years were as follows:
kEUR |
Non-current interest-bearing loans and borrowings |
Current interest-bearing loans and borrowings |
Non-current other financial liabilities |
Lease liabilities |
Current other financial liabilities |
|
|
|
|
|
|
Balance as at 1 January 2023 |
– |
– |
9,410 |
21,218 |
1,096 |
|
|
|
|
|
|
Cash flows |
49,087 |
40,000 |
– |
-4,550 |
-1,096 |
|
|
|
|
|
|
Non-cash flows |
|
|
|
|
|
New lease liabilities |
– |
– |
– |
6,445 |
– |
Remeasurements |
– |
– |
1,232 |
58 |
– |
Accrued interest |
– |
1,253 |
597 |
627 |
– |
Government loans waived |
– |
– |
– |
– |
– |
Transfer from non-current to current |
– |
– |
-1,227 |
– |
1,227 |
Currency exchange differences |
– |
– |
-119 |
-476 |
– |
Balance as 31 December 2023 |
49,087 |
41,253 |
9,893 |
23,322 |
1,227 |
kEUR |
Non-current interest bearing loans and borrowings |
Current interest-bearing loans and borrowings |
Non-current other financial liabilities |
Lease liabilities |
Current other financial liabilities |
|
|
|
|
|
|
Balance as at 1 January 2022 |
– |
– |
10,302 |
18,005 |
1,145 |
|
|
|
|
|
|
Cash flows |
|
|
– |
-3,254 |
-1,145 |
|
|
|
|
|
|
Non-cash flows |
|
|
|
|
|
New lease liabilities |
– |
– |
– |
3,203 |
– |
Remeasurements |
– |
– |
523 |
1,907 |
– |
Accrued interest |
– |
– |
611 |
559 |
– |
Transfer from non-current to current |
– |
– |
-1,096 |
– |
1,096 |
Currency exchange differences |
– |
– |
-929 |
798 |
– |
Balance as 31 December 2022 |
– |
– |
9,410 |
21,218 |
1,096 |
Financial Report
The Group participates in local pension plans in the countries in which it operates. The pension plans are either structured as defined contribution plans or defined benefit plans:
The majority of the total net defined benefit obligation recognized in the consolidated financial statements relates to the entities in Sweden and Belgium. For each of the defined benefit plans, no trust is established, and the full liability is recorded in the statement of financial position with compulsory insurance coverage.
The Swedish net defined benefit obligation is calculated by a third-party institution, the Pension Registration Institute (PRI). PRI also administrates the pension payments to employees, which are subsequently charged to the company.
The Belgian fund is outsourced to an insurance company called AXA Insurance. All funds requested to cover the year are called by and paid to the insurance company. The net defined benefit obligation is calculated by a third-party institution, Willis Towers Watson.
The movement in the net defined benefit obligation is shown on the following pages.
kEUR |
Present value of obligation |
Fair value of plan assets |
Net defined benefit obligation |
|
|
|
|
Balance as at 1 January 2023 |
44,062 |
-17,425 |
26,637 |
Reclassification from provisions (see Note 17) |
739 |
– |
739 |
|
|
|
|
Amounts recognized in the income statement |
|
|
|
Current service cost |
2,411 |
– |
2,411 |
Past service cost |
9 |
– |
9 |
Interest expense (+) / income (-) |
1,645 |
-682 |
963 |
Total amount recognized in the income statement |
4,065 |
-682 |
3,383 |
|
|
|
|
Remeasurements recognized in other comprehensive income |
|
|
|
Return on plan assets, excluding amounts included in interest (income) |
– |
685 |
685 |
Actuarial gain (-) or loss (+) from changes in demographic assumptions |
-750 |
– |
-750 |
Actuarial gain (-) or loss (+) from changes in financial assumptions |
-2,393 |
– |
-2,393 |
Actuarial gain (-) or loss (+) from changes in experience |
-811 |
– |
-811 |
Change in asset ceiling, excluding amounts included in interest expense |
0 |
– |
– |
Total amount recognized in other comprehensive income |
-3,954 |
685 |
-3,269 |
|
|
|
|
Exchange differences |
139 |
-76 |
63 |
Contributions: |
|
|
|
By employer |
-269 |
-2,173 |
-2,442 |
By plan participants |
167 |
-167 |
– |
Payments from plan: |
|
|
|
Benefit payments |
-826 |
826 |
– |
Settlements |
– |
– |
– |
Balance as at 31 December 2023 |
44,123 |
-19,012 |
25,111 |
The reclassification from provisions relates to wage taxes of 24.26% on Swedish pension premiums. In prior years, this was classified as a provision in the consolidated statement of financial position. However, the classification of the liability was reassessed in 2023, and it was considered more appropriate to classify it as part of the defined benefit obligation. As a result, an adjustment to the opening balance is reflected in the table above.
There was no impact of minimum funding requirements or asset ceiling on the net defined benefit obligation in 2023.
kEUR |
Present value of obligation |
Fair value of plan assets |
Net defined benefit obligation |
|
|
|
|
Balance as at 1 January 2022 |
54,845 |
-15,864 |
38,981 |
|
|
|
|
Amounts recognized in the income statement |
|
|
|
Current service cost |
3,279 |
– |
3,279 |
Past service cost |
– |
– |
– |
Interest expense (+) / income (-) |
730 |
-183 |
547 |
Total amount recognized in the income statement |
4,009 |
-183 |
3,826 |
|
|
|
|
Remeasurements recognized in other comprehensive income |
|
|
|
Return on plan assets, excluding amounts included in interest (income) |
– |
862 |
862 |
Actuarial gain (-) or loss (+) from changes in demographic assumptions |
-110 |
– |
-110 |
Actuarial gain (-) or loss (+) from changes in financial assumptions |
-19,524 |
– |
-19,524 |
Actuarial gain (-) or loss (+) from changes in experience |
6,485 |
– |
6,485 |
Change in asset ceiling, excluding amounts included in interest expense |
– |
– |
– |
Total amount recognized in other comprehensive income |
-13,149 |
862 |
-12,287 |
|
|
|
|
Exchange differences |
-1,578 |
-24 |
-1,602 |
Contributions: |
|
|
|
By employer |
-260 |
-2,021 |
-2,281 |
By plan participants |
151 |
-151 |
– |
Payments from plan: |
|
|
|
Benefit payments |
44 |
-44 |
– |
Settlements |
– |
– |
– |
Balance as at 31 December 2022 |
44,062 |
-17,425 |
26,637 |
There was no impact of minimum funding requirements or asset ceiling on the net defined benefit obligation in 2022.
kEUR |
2023 |
2022 |
|
|
|
Current service costs |
2,411 |
3,279 |
Past service costs |
9 |
– |
Net interest costs |
963 |
547 |
Defined benefit costs |
3,383 |
3,826 |
|
|
|
Defined contribution costs |
2,952 |
2,992 |
Total pension expenses |
6,335 |
6,818 |
kEUR |
2023 |
2022 |
|
|
|
Discount rate (%) |
3.97% |
3.74% |
Future salary increases (%) |
3.43% |
3.57% |
Remaining life expectancy at the time of retirement (years): |
|
|
Male |
22.0 |
22.0 |
Female |
25.2 |
25.3 |
Changes in the assumptions will impact the defined benefit pension obligation as at 31 December as follows:
kEUR |
Increase |
Decrease |
Increase |
Decrease |
|
|
|
|
|
Discount rate (+/- 0.5%) |
-2,517 |
3,084 |
-2,230 |
2,473 |
Future salary increases (+/- 0.5%) |
1,743 |
-1,542 |
1,625 |
-1,478 |
Life expectancy (+/- 1 year) |
1,167 |
-1,068 |
1,160 |
-1,076 |
The Group expects to pay kEUR 1,423 in contributions to defined benefit plans in 2024.
The weighted average duration of the defined benefit obligation is 14.8 years (2022: 15.3 years).
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Provision for pension taxes |
– |
739 |
Provision for restoration costs |
1,545 |
1,600 |
Provision for litigation |
28 |
75 |
Other provisions |
76 |
62 |
Balance as at 31 December |
1,649 |
2,476 |
The provision for pension taxes relates to wage taxes of 24.26% on Swedish pension premiums. In 2023, the classification of this liability was reassessed, and it was considered more appropriate to classify it as part of the defined benefit obligation in note 16. As a result, a reclassification took place, and no amount is included for 2023 in the table above.
The provision for restoration costs relates to the requirement to return leased properties of the Torrance facility into the conditions required by the terms and conditions of the lease agreements.
The provision for litigation relates to labor law claims from former employees.
Movement of the provision for the years was as follows:
kEUR |
2023 |
2022 |
|
|
|
Balance as at 1 January |
2,476 |
4,568 |
Reclassification to pensions (see Note 16) |
-739 |
– |
Utilization |
-47 |
-46 |
Additions through profit or loss |
13 |
36 |
Reversals through profit or loss |
– |
-704 |
(Release)/additions through other comprehensive income |
– |
-1,239 |
Currency exchange differences |
-54 |
-139 |
Balance as at 31 December |
1,649 |
2,476 |
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Financial liability to Monedula AB |
11,120 |
10,506 |
Total other financial liabilities as at 31 December |
11,120 |
10,506 |
|
|
|
Non-current other financial liabilities |
9,893 |
9,410 |
Current other financial liabilities |
1,227 |
1,096 |
Total other financial liabilities as at 31 December |
11,120 |
10,506 |
In December 2019, PolyPeptide Laboratories (Sweden) AB sold all its shares in PolyPeptide Fastighets AB to related party Draupnir Holding B.V.
PolyPeptide Fastighets AB was subsequently renamed into Monedula AB.
Monedula AB is the owner of the premises that are leased by PolyPeptide Laboratories (Sweden) AB. At transaction date, PolyPeptide Laboratories (Sweden) AB and Monedula AB extended the existing lease agreement to 31 December 2035.
Although the legal ownership of the premises was transferred to the buyer, management concluded that the transfer of the premises did not satisfy the requirements of IFRS 15 to be accounted for as a sale of the asset. Therefore, the carrying value of the premises as at the transaction date remained in the consolidated statement of financial position of the Group.
The consideration received for the premises in the amount of SEK 124.8 million (kEUR 11,947) was recognized as a financial liability and accounted for in accordance with IFRS 9 as prescribed in IFRS 16.103(a).
The financial liability is currently measured at amortized cost using an effective interest rate of 5.57% (2022: 5.57%). The financial liability matures on 31 December 2035 and will be settled with future lease terms payable to Monedula AB. The total carrying value of the liability as at 31 December 2023 amounts to SEK 123.4 million (kEUR 11,120), of which SEK 13.6 million (kEUR 1,227) is presented as a current financial liability. The total carrying value of the liability as at 31 December 2022 amounted to SEK 116.8 million (kEUR 10,506), of which SEK 12.2 million (kEUR 1,096) was presented as a current financial liability.
The lease payments change each year based on changes in a consumer price index. When the adjustment to the lease payments takes effect, the financial liability is remeasured to reflect the new net present value of the future lease payments. This remeasurement is the reason for the increase in 2023.
Financial Report
As presented in the PolyPeptide Group Half-year report 2023, the Company secured beginning of July 2023 a short-term credit facility from the main shareholder, Draupnir Holding B.V., in the amount of EUR 40 million.
On 2 October 2023, the Company further announced the signing of a revolving credit facility agreement with Credit Suisse, Danske Bank and Zürcher Kantonalbank as mandated lead arrangers. With Credit Suisse as the coordinator and agent, the banks committed to a three-year revolving credit facility (RCF) in the amount of EUR 111 million with an uncommitted increase option of EUR 40 million. The RCF allowed the Group to refinance its existing borrowings from banks as well as finance its working capital and capital expenditure requirements to support its planned business growth. In parallel, Draupnir Holding B.V. agreed to extend its EUR 40 million subordinated credit facility, which may be refinanced under the RCF subject to certain conditions.
The RCF agreement includes a financial covenant. For each period of twelve months ending on 30 June or 31 December in any year, the Group must thus comply with a predetermined financial ratio that is based on debt and earnings.
The interest rate on the RCF amounts to EURIBOR plus a margin on the amounts drawn. The margin is determined on a semi-annual basis based on the leverage ratio as defined in the RCF. Until the adjustment of the margin on 30 June 2024, the margin is 3.40 per cent per annum. The interest rate on the Draupnir Holding B.V facility amounts to three months EURIBOR plus a margin of between 2.9% and 4.2% per annum on the amounts drawn.
One of the mandated lead arrangers participating in the RCF has issued a bank guarantee in the amount of EUR 10 million in favor of one of the Group’s customers in relation to amounts received pursuant to (i) manufacturing capacity reservations and (ii) raw material prepayments. The amount of the bank guarantee has reduced the available drawings available under the RCF.
As at 31 December 2023, an amount of kEUR 50,000 was drawn from the revolving credit facility, and kEUR 40,000 was drawn from the credit facility provided by Draupnir Holding B.V.
As at 31 December 2023, an amount of kEUR 1,200 was granted by ING Bank (2022: kEUR 1,200), of which nil was drawn as at 31 December 2023 (2022: nil). In 2023, the interest rate on the ING Bank credit facility amounted to 1-month EURIBOR plus a margin of 1.2% on the amounts drawn and a facility fee of 0.30% on the total facility amount (2022: 1-month EURIBOR plus a margin of 1.5% and no facility fee).
As at 31 December 2022, the Group had been granted an overdraft facility by Danske Bank for a total amount of kEUR 25,000, of which nil was drawn as at 31 December 2022. The interest rate on the Danske Bank facility amounted to DANSKE BOR plus a margin of 0.80% on the amounts drawn.
Financial Report
kEUR |
2023 |
2022 |
|
|
|
Trade payables |
60,906 |
45,933 |
Total trade payables |
60,906 |
45,933 |
|
|
|
Taxes and social securities |
9,077 |
4,786 |
Accrued expenses |
14,947 |
12,407 |
Other |
1,391 |
659 |
Total other current liabilities |
25,415 |
17,852 |
Trade payables and other current liabilities are non-interest-bearing.
Financial Report
Limited partnership investment
In November 2021, the Group entered into a limited partnership agreement with a commitment to invest a maximum amount of kUSD 30,000.
A capital call was made during 2023, where the Group invested kUSD 3,300 in addition to investments made in prior years. The investments are recognized as “Other financial assets” in the consolidated statement of financial position and measured at fair value through profit or loss.
As at 31 December 2023, the Group thus has remaining a contingent liability of kUSD 23,700 (kEUR 21,449).
If the general partner of the limited partnership makes an additional capital call, the Group would be obliged to pay the amount within ten business days.
Guarantee pension fund
All members of the PRI Pensionsgaranti, the issuer of the defined benefit plan in Sweden, are subject to a mutual liability. This liability would only be invoked in the event that PRI Pensionsgaranti has consumed all its assets. The mutual liability of the Group is limited to a maximum of 2% of the Group’s individual pension liability with PRI Pensionsgaranti. As such, the Group has a contingent liability of kEUR 264 as at 31 December 2023 (2022: kEUR 225), for which it has issued a guarantee to PRI Pensionsgaranti.
Belgian labor authorities
The Belgian labor authorities (Service Public Federal – Emploi, Travail et Concertation Sociale) conducted a partial audit of the PolyPeptide Braine-l’Alleud site in July 2023. The audit report alleges a number of potential findings. The Group expects that a settlement could be reached in 2024 (provided, however, that any such settlement may be postponed or delayed due to ongoing discussions and/or procedural aspects) and that such settlement may result in an outflow of resources embodying economic benefits ranging from kEUR 53 to kEUR 9,600. The Group has consulted its lawyer and tried to prepare a reliable estimate of the potential outflow within this range in accordance with the guidance of IAS 37, but it has not been possible because of the various potential outcomes of the matter. As a result, no provision is recognized in the consolidated statement of financial position.
Financial Report
The following transactions have been entered into with related parties:
2023 kEUR |
Income from related parties |
Purchases from related parties |
Amounts due from related parties |
Amounts due to related parties |
|
|
|
|
|
Draupnir Holding B.V. |
– |
– |
– |
– |
Thalamus AB |
– |
-167 |
– |
-197 |
Ferring Group |
34,900 |
-93 |
1,279 |
-56 |
Monedula AB |
8 |
-1,270 |
– |
-11,120 |
Amzell B.V. |
21 |
– |
– |
– |
Amring Pharmaceuticals Inc |
3 |
– |
– |
– |
SVAR Life Science AB |
104 |
– |
14 |
– |
Nordic Pharma Ltd. |
– |
-6 |
– |
– |
Limhamn Kajan 37 AB |
– |
-41 |
– |
-182 |
In addition to the information shown in the table above, PolyPeptide Group AG secured a short-term credit facility from its main shareholder, Draupnir Holding B.V., during 2023. As a result, interest expenses at the amount of kEUR 1,224 have been incurred during the year. As at 31 December 2023, an amount of kEUR 40,000 was drawn from the credit facility and is accordingly recognized in the consolidated statement of financial position as a current liability (see Note 19).
2022 kEUR |
Income from related parties |
Purchases from related parties |
Amounts due from related parties |
Amounts due to related parties |
|
|
|
|
|
Draupnir Holding B.V. 1 |
– |
– |
– |
– |
Thalamus AB |
– |
-167 |
– |
-304 |
Ferring Group |
41,300 |
-38 |
5,918 |
-4 |
Monedula AB |
191 |
-1,556 |
– |
-10,506 |
Amzell B.V. |
172 |
– |
– |
– |
Amring Pharmaceuticals Inc |
– |
– |
– |
– |
SVAR Life Science AB |
166 |
– |
– |
– |
Nordic Pharma Ltd. |
– |
-7 |
– |
– |
1 A cash distribution of CHF 0.3 per entitled share was approved by the Annual General Meeting in April 2022. This resulted in a cash distribution of kEUR 5,363 to Draupnir Holding B.V. in May 2022.
All disclosed related parties are either related through the Esperante Investments S.à r.l. ownership structure or through managerial control. Esperante Investments S.à r.l. is a higher parent company of the majority shareholder Draupnir Holding B.V.
Purchases from and amounts due to Thalamus AB relate to rental of premises.
Income from the Ferring Group and amounts due from the Ferring Group relate to sale of goods.
Purchases from Monedula AB relate to the lease of premises. Income and amounts due from Monedula relate to property management fees and recharged improvements to the premises. Amounts due to Monedula AB relate to the financial liability recognized for the lease of premises as disclosed in Note 18.
Income from and amounts due from Amzell B.V. relate to sale of goods.
Income from SVAR Life Science AB relates to sale of goods.
Purchases from and amounts due to Limhamn Kajan 37 AB relate to rental of premises.
During 2023, no provisions for doubtful debt and no write-offs on receivables from related parties were recognized (2022: nil). No guarantees were given or received in 2023 for any outstanding related party balances (2022: nil).
Compensation of key management personnel of the Group:
kEUR |
2023 |
2022 |
|
|
|
Salaries and short-term benefits |
4,341 |
3,112 |
Post-employment benefits |
313 |
292 |
Share-based payment expense |
842 |
1,155 |
Total transactions with key management |
5,497 |
4,559 |
Reference is made to Note 4 for further details on the share-based payment expense.
Key management personnel are considered all members of the Executive Committee and the Board of Directors.
Financial Report
The Group’s principal financial instruments comprise trade receivables, cash and cash equivalents, trade payables, lease liabilities, other financial liabilities and interest-bearing loans and borrowings. The market risk, credit risk and liquidity risk relating to the Group’s financial instruments are described below.
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market prices comprise three types of risk: currency risk, interest rate risk and other price risk. Currency risk and interest rate risk are considered most relevant for the Group and are thus described below.
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Group is primarily exposed to interest rate risk due to the interest-bearing loans and borrowings described in Note 19 which is used as the basis for the sensitivity analysis below.
The Group does not enter into derivatives to hedge interest rate risks.
The table below shows the effect on the Group’s profit before tax if a reasonably possible change in the market interest rate had been applied to the risk exposure in existence at the end of the reporting period. No impact on equity is disclosed because the interest rates on the credit facilities are variable.
Effect on result before tax
kEUR |
2023 |
2022 |
|
|
|
Change in interest rates |
|
|
Increase in basis points: |
|
|
15 |
-135 |
56 |
20 |
-180 |
75 |
|
|
|
Decrease in basis points: |
|
|
(10) |
90 |
-38 |
(15) |
135 |
-56 |
The table shows that an increase in the market interest rate of 15 and 20 basis points would have impacted the result before income taxes negatively in 2023 by kEUR 135 and kEUR 180, respectively. In 2022, changes in the market interest rate of 15 and 20 basis points would have impacted the result before income taxes positively by kEUR 56 and kEUR 75, respectively, because the interest rates on the Group’s bank deposits were positive and the Group did not have any interest-bearing loans and borrowings. As a result, the amounts in the table for 2023 are shown with an opposite sign compared to 2022.
Since the amounts drawn from the revolving credit facility and the credit facility from Draupnir Holding B.V. (see further details in Note 19) have fluctuated significantly during 2023, the Group does not believe the year-end exposure reflects the exposure during 2023. As a result, the sensitivity analysis above for 2023 is considered unrepresentative.
Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. Currency risk arises on financial instruments that are denominated in a currency other than the functional currency in which they are measured.
The Group’s exposure to currency risk is primarily related to an inter-company receivable between the parent company, PolyPeptide Group AG, and PolyPeptide Laboratories Holding (PPL) AB because the functional currency of PolyPeptide Group AG is Swiss franc (CHF) while the loan to PolyPeptide Laboratories Holding (PPL) AB is denominated in Euro (EUR). The Group is also exposed to currency risk from sales and purchases in currencies other than the functional currency of the operating sites. However, as the volumes of these transactions are relatively low compared to the total volume, the currency risk exposure from such transactions is considered low.
The Group does not enter into derivatives to hedge currency risks.
The table below shows the effect on the Group’s result before tax if a reasonably possible change in the exchange rate between CHF and EUR had been applied to the risk exposures in existence at the end of the reporting period.
kEUR |
Effect on result before tax |
|
|
2023 |
2022 |
|
|
|
Change in currency percentage |
|
|
5 percentage points |
-7,494 |
-6,994 |
(5%) percentage points |
7,494 |
6,994 |
Based on the currency exposure at the end of the reporting period, the result before tax would thus have been negatively affected by kEUR 7,494 (2022: 6,994) if CHF appreciated against EUR by 5 percentage points, while it would have been impacted the result before tax positively by the same amounts if the CHF depreciated against EUR by 5 percentage points.
Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. Concentrations of credit risk exist when changes in economic, industry or geographic factors similarly affect groups of counter-parties whose aggregate credit exposure is significant in relation to the Group’s total credit exposure.
The Group has no significant credit risks, other than those that have already been allowed for, nor any concentrations of credit with a single customer or in an industry or geographical region that carries an unusually high credit risk.
Credit risks relating to the trade receivables and cash balances are monitored regularly. Clients are assessed according to Group criteria prior to entering into agreements. The maximum exposure to credit risk at the reporting date is the carrying value of each class of financial assets recognized in the consolidated statement of financial position.
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities that are settled by delivering cash or another financial asset.
The Group monitors its liquidity risk by using a cash flow forecast model. This model considers the timing of expected cash inflows from payments from customers as well as expected cash outflows for inventories, investments, salaries, financial expenses, VAT, taxes, and other operating expenses. The Group uses the cash flow forecast model for reducing the amounts drawn from the credit facilities while still monitoring its liquidity risk.
The table below summarizes the maturity profile of the Group’s financial liabilities as at 31 December based on contractual undiscounted payments.
kEUR |
Less than 1 year |
1-5 years |
More than 5 years |
Total |
|
|
|
|
|
Year ended 2023 |
|
|
|
|
Interest-bearing loans and borrowings |
-41,253 |
-50,000 |
– |
-91,253 |
Other financial liabilities |
-1,258 |
-5,032 |
-8,805 |
-15,095 |
Lease liabilities |
-4,539 |
-11,856 |
-9,770 |
-26,165 |
Trade payables |
-60,906 |
– |
– |
-60,906 |
Other current liabilities |
-3,445 |
– |
– |
-3,445 |
Balance as at 31 December 2023 |
-111,401 |
-66,888 |
-18,575 |
-196,864 |
|
|
|
|
|
|
|
|
|
|
kEUR |
Less than 1 year |
1-5 years |
More than 5 years |
Total |
|
|
|
|
|
Year ended 2022 |
|
|
|
|
Other financial liabilities |
-1,096 |
-4,385 |
-5,025 |
-10,506 |
Lease liabilities |
-3,588 |
-9,522 |
-10,825 |
-23,935 |
Trade payables |
-45,933 |
– |
– |
-45,933 |
Other current liabilities |
-2,522 |
– |
– |
-2,522 |
Balance as at 31 December 2022 |
-53,139 |
-13,907 |
-15,850 |
-82,896 |
The primary objective of the Group’s capital management is to maintain sound capital ratios in order to support its business and maximize shareholder value. The Group manages its capital structure and adjusts it in light of changes in economic conditions. To maintain or adjust the capital structure, the Group may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. No changes were made to the objectives, policies or processes during the years ended 31 December 2023 and 31 December 2022.
The Group monitors capital using shareholder equity ratio, which is the total shareholder equity divided by total equity and liabilities, based on the consolidated financial statements. The Group has no formally approved ratio range but considers a ratio above 25% as being sound.
The table stated below shows the development of the shareholder equity ratio for the years 2023 and 2022.
kEUR |
2023 |
2022 |
|
|
|
Total shareholder equity |
381,225 |
421,677 |
Total equity and liabilities |
689,088 |
575,782 |
Equity ratio as at 31 December |
55.3% |
73.2% |
Financial Report
In view of their short-term nature, the fair values of financial instruments of cash, trade receivables and payables, and short-term liabilities approximate their carrying amounts. All financial assets and liabilities are measured at amortized cost except for the investment in a limited partnership (see Note 21), which is measured at fair value through profit or loss.
Set out below is a comparison by category of carrying amounts and fair values of all the Group’s non-current financial instruments that are recognized in the consolidated statement of financial position.
kEUR |
Carrying value |
Fair value |
||
|
2023 |
2022 |
2023 |
2022 |
Non-current financial assets |
|
|
|
|
Other financial assets |
5,237 |
2,767 |
5,237 |
2,575 |
|
|
|
|
|
Non-current financial liabilities |
|
|
|
|
Interest-bearing loans and borrowings |
-49,087 |
– |
-50,000 |
– |
Other financial liabilities |
-9,893 |
-9,410 |
-9,893 |
-9,410 |
Quantitative disclosures of the Group’s financial instruments in the fair value measurement hierarchy (see Note 1) are as follows:
kEUR |
Level 1 |
Level 2 |
Level 3 |
|
|
|
|
As at 31 December 2023 |
|
|
|
Other financial assets |
– |
– |
5,237 |
Interest-bearing loans and borrowings |
– |
-50,000 |
– |
Other financial liabilities |
– |
-9,893 |
– |
|
|
|
|
|
|
|
|
As at 31 December 2022 |
|
|
|
Other financial assets |
126 |
– |
2,449 |
Interest-bearing loans and borrowings |
– |
– |
– |
Other financial liabilities |
– |
-9,410 |
– |
The fair value of the financial assets and liabilities is included at the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Level 1 inputs include the publicly listed share price of PolyPeptide Group AG. Level 2 inputs include the discounted cash flow method using a discount rate that reflects the issuer’s borrowing rate as at the end of the reporting period. Level 3 inputs include unobservable inputs that reflect the assumptions that market participants would use when pricing the asset, including assumptions about risk.
Financial Report
There have been no significant events subsequent to the balance sheet date that would require additional disclosure in the consolidated financial statements.
The consolidated financial statements for 2023 were approved for issue by the Board of Directors on 8 March 2024 and are subject to approval by the Annual General meeting on 10 April 2024.