391200EUISAEF39QR6182023-12-31391200EUISAEF39QR6182023-01-012023-12-31391200EUISAEF39QR6182022-01-012022-12-31391200EUISAEF39QR6182022-12-31391200EUISAEF39QR6182021-01-012021-12-31391200EUISAEF39QR6182021-12-31391200EUISAEF39QR6182022-12-31ifrs-full:IssuedCapitalMember391200EUISAEF39QR6182022-12-31ifrs-full:RetainedEarningsMember391200EUISAEF39QR6182022-12-31ifrs-full:RevaluationSurplusMember391200EUISAEF39QR6182022-01-012022-12-31ifrs-full:IssuedCapitalMember391200EUISAEF39QR6182022-01-012022-12-31ifrs-full:RetainedEarningsMember391200EUISAEF39QR6182022-01-012022-12-31ifrs-full:RevaluationSurplusMember391200EUISAEF39QR6182021-12-31ifrs-full:IssuedCapitalMember391200EUISAEF39QR6182021-12-31ifrs-full:RetainedEarningsMember391200EUISAEF39QR6182021-12-31ifrs-full:RevaluationSurplusMember391200EUISAEF39QR6182022-12-31br31a:TranslationReserveMember391200EUISAEF39QR6182023-12-31ifrs-full:IssuedCapitalMember391200EUISAEF39QR6182023-12-31ifrs-full:RetainedEarningsMember391200EUISAEF39QR6182023-12-31ifrs-full:RevaluationSurplusMember391200EUISAEF39QR6182023-12-31br31a:TranslationReserveMember391200EUISAEF39QR6182023-01-012023-12-31br31a:TranslationReserveMember391200EUISAEF39QR6182023-01-012023-12-31ifrs-full:IssuedCapitalMember391200EUISAEF39QR6182023-01-012023-12-31ifrs-full:RetainedEarningsMember391200EUISAEF39QR6182023-01-012023-12-31ifrs-full:RevaluationSurplusMemberISO4217:EUR
Company Registration Number: C95118
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements
31 December 2023
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
Contents Pages
Directors’ Report 1 – 6
Corporate Governance - Statement of Compliance 7 – 11
Consolidated Statement of Profit or Loss and Other Comprehensive Income 12
Consolidated Statement of Financial Position 13 – 14
Consolidated Statement of Changes in Equity 15 – 17
Consolidated Statement of Cash Flows 18 – 19
Notes to the Consolidated Financial Statements 20 – 70
Independent Auditor’s Report 71 – 77
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
1
Directors’ Report
The Board of Directors present their annual report and the audited consolidated and separate financial
statements of the Group and the Company for the year ended 31 December 2023.
Principal activities
The Company’s principal activity is to hold shares in four subsidiary companies registered in Malta, Brown’s
Pharma Limited, Mediva Pharma Limited, Brown’s Pharma IP Limited and JP Pharma Retail Holdings
Limited. Brown’s Pharma Limited operates pharmacies in various localities in Malta, Mediva Pharma Limited
operates an aesthetic pharmacy in the United Kingdom, Brown’s Pharma IP Limited holds the Group’s
intellectual property whereas JP Pharma Retail Holdings Limited holds shares in various subsidiary
companies registered in Malta. These subsidiary companies hold the pharmacy licences under their names.
These companies provide Brown’s Pharma Limited the right to operate the licences.
The parent company and any of its subsidiaries do not hold any branches in Malta or abroad.
Review of the business, results and dividends
The Group and the Company continued its trading operations during the year and has reported positive
results. The consolidated and separate statement of profit or loss and other comprehensive income is set
out on page 12.
In 2023, the Group’s revenue registered an increase of 16% (2022: 6%) when compared to previous year.
This growth was the result of an organic grown of its existing retail operations; the acquisition and operation
of an additional pharmacy licence towards the second half of the year, as well as the acquisition of Mediva
Pharma Limited, a UK-based mail order pharmacy business specialising in the sale of aesthetic products to
UK-based healthcare professionals. The acquisition of Mediva Pharma Limited was an important milestone
in the Group’s internationalisation strategy.
Total expenditure increased by 21% to €34,565,805 (2022: €28,611,318). This increase is primarily attributed
to significantly higher, market driven, wages and salaries to pharmacists, and costs associated with the
restructuring of the Group’s UK operations following its acquisition. Management does not expect
extraordinary increases in HR costs during 2024, and expects Mediva Pharma Limited to make a profit during
the year ended 31 December 2024.
During the year ended 31 December 2023, the Company generated a profit before tax of €2,144,854 (2022:
€3,930,602). The decrease is mainly due to a decrease in dividends received during the year.
The level of business and the Group’s and the Company’s financial position remain satisfactory, and the
Board of Directors expect that the present level of activity will be improved in the foreseeable future. The
Group did not revalue its pharmacy licences during the year ended 31 December 2023. The last revaluation
was performed as at 31 December 2022 with a revaluation gain of €1,947,053 recorded in other
comprehensive income. The Board of Directors proposed an interim gross dividend of €1,153,846 (2022:
€Nil) and a final gross dividend of €954,340 (2022: €3,894,219) to the ordinary shareholders. These
dividends are being declared out of taxable profits resulting in a total net dividend to the ordinary
shareholders of €1,370,321 (2022: €2,531,242) equivalent to €0.07 (2022: €0.13) per share.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
2
Directors’ Report – continued
Events after the reporting period
As noted in Note 33 of these consolidated and separate financial statements, there were no other adjusting
or other significant non-adjusting events between the end of the reporting year and the date of authorisation
by the Board of Directors.
Board of Directors
The Board of Directors of the Group who held office during the year ended 31 December 2023 and as at the
date of this report are:
Mr. Alexander Fenech (Retail Director)
Mr. Benjamin Muscat (Chairman)
Mr. David Camilleri (appointed on 1 August 2023)
Mr. Jean-Pierre Miceli
Mr. Joseph Caruana
Mr. Mark Grech
Mr. Paul Camilleri
Mr. Robert Spiteri
In accordance with the Group’s Articles of Association, the Board members are appointed every 1 year and
are eligible for re-appointment at the Annual General Meeting. All Directors shall retire from office, at least,
once every three (3) years but shall be eligible for re-election.
Statement of Board of Directors’ responsibilities
The Board of Directors are required by the Companies Act, 1995 to prepare consolidated and separate
financial statements which give a true and fair view of the state of affairs of the Group and the Company as
at the end of each financial year and of the profit or loss for that year.
In preparing the consolidated and separate financial statements, the Board of Directors are responsible for:
• ensuring that the consolidated and separate financial statements have been drawn up in accordance
with International Financial Reporting Standards as adopted by the European Union;
• selecting and applying appropriate accounting policies;
• making accounting estimates that are reasonable in the circumstances; and
• ensuring that the consolidated and separate financial statements are prepared on the going concern
basis unless it is inappropriate to presume that the Group and the Company will continue in business
as going concern;
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
3
Directors’ Report – continued
Statement of Board of Directors’ responsibilities – continued
The Board of Directors is also responsible for keeping proper accounting records which disclose with
reasonable accuracy at any time the financial position of the Group and the Company and to enable them to
ensure that the consolidated and separate financial statements comply with the Companies Act, 1995. This
responsibility includes designing, implementing, and maintaining such internal controls, as the Board of
Directors determines the necessary procedures to enable the preparation of the consolidation and separate
financial statements that are free from material misstatement, whether due to fraud or error. They are also
responsible for safeguarding the assets of the Group and the Company, and hence for taking reasonable
steps for the prevention and detection of fraud and other irregularities.
The financial statements of Brown’s Pharma Holdings plc, for the year ended 31 December 2023 are
included in the Annual Report 2023 which is published in iXBRL format, in line with the ESEF requirements,
and are made available on the Group’s website. In view of their responsibility for the controls over, and the
security of, the website, the Board of Directors are responsible for the maintenance and integrity of the
Annual Report on the website, https://browns.pharmacy/investor-relations. Access to information published
on the Group’s website is available in other countries and jurisdictions, where legislation governing the
preparation and dissemination of financial statements may differ from requirements or practice in Malta.
Financial reporting framework
The Board of Directors resolved to prepare the Group’s consolidated financial statements and the Company’s
separate financial statements for the year ended 31 December 2023 in accordance with International
Financial Reporting Standards as adopted by the European Union.
Disclosures in terms of the Capital Market Rules
Pursuant to the Capital Market Rule 5.62
Going Concern
The Board of Directors, as required by Capital Market Rule 5.62 have considered the Group’s and
Company’s operational performance, the statements of financial position as at year end as well as the
business plans for the coming year, and declare that they have a reasonable expectation that the Group and
the Company have adequate resources to continue in operational existence for the foreseeable future. For
this reason, in preparing the consolidated and separate financial statements, the Group and the Company
are in a position to continue operating as a going concern for the foreseeable future.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
4
Directors’ Report – continued
Disclosures in terms of the Capital Market Rules – continued
Pursuant to the Capital Market Rule 5.64
Share capital structure
The Group’s and the Company’s authorised and issued share capital amounts to €14,662,916 Ordinary “A”
shares of €1 each and €5,423,270 Ordinary “B” shares of €1 each. Class ‘A’ shares have the right to appoint
1 director who shall have 2.5 votes each in meetings of the Board of Directors. Class ‘A’ and ‘B’ share shall,
together, be entitled to appoint 3 directors to the Board of Directors of the Group and the Company who shall
have 1 vote each in meetings of the Board of Directors. Each holder of ‘B’ shares shall have the right to
appoint 1 director to the Board of Directors of the Group who shall have 1 vote each in meetings of the Board
of Directors. Except as otherwise provided, all ordinary shares irrespective of class, shall rank equally in all
respects, including without limitation, equal participation in profits distributed by the Group and the Company
and equal rights upon distribution of the Group’s and Company’s assets upon its winding up. Each ordinary
share shall entitle the holder to 1 vote at each general meeting. No restrictions apply to the transfer of shares.
Holding in excess of 5% of the Share Capital
On the basis of the information available to the Company as at 31 December 2023, 13i Limited and N&N
Investments Limited held 7,331,458 ordinary shares of €1 each, which is equivalent to 36.5% each of the
Company’s authorized and issued share capital, whilst Elka Investments Limited and JLMX Investments
Limited held 2,711,635 ordinary shares of €1 each, which is equivalent to 13% each of the Company’s
authorized and issued share capital.
Appointment and Replacement of Directors
Board members are appointed every 1 year and are eligible for re-appointment at the Annual General
Meeting. All Directors shall retire from office, at least, once every three (3) years but shall be eligible for re-
election.
Board Member Powers
The powers of the Board members are contained in Article 54 of the Company’s Articles of Association.
Contracts with Board Members and Employees
The Company has no agreements between the Company and the Directors of the Company’s Board or
employees providing for compensation on termination or cessation of their office for any reason whatsoever.
It is hereby declared that as at 31 December 2023, information required under Capital Market Rules 5.64.4,
5.64.5, 5.64.6, 5.64.7 and 5.64.10 are not applicable to the Company.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
5
Directors’ Report – continued
Disclosures in terms of the Capital Market Rules – continued
Pursuant to the Capital Market Rule 5.68
We confirm that to the best of our knowledge:
a) The consolidated and separate financial statements give a true and fair view of the consolidated and
separate financial position of the Group and the Company as at 31 December 2023, and of its consolidated
and separate financial performance and its cash flows for the year then ended in accordance with
International Financial Reporting Standards as adopted by the EU.
b) The annual report includes a fair review of the development and performance of the business and the
position of the Group and the Company, together with a description of the principal risks and uncertainties
that the Group and the Company faces.
Pursuant to the Capital Market Rule 5.70
There were no material contracts in relation to which a Director of the Group and the Company was directly
or indirectly interested.
Pursuant to the Capital Market Rule 5.70.2
The Company secretary is Mr. Jean Carl Farrugia and the registered address is 168, Triq Santa Margerita,
Siggiewi, SGW 1017,Malta.
Disclosure of information to auditors
At the date of making this report the Board of Directors confirm the following:
a) As far as each Director is aware, there is no relevant information needed by the independent auditor in
connection with preparing the audit report of which the independent auditor is unaware, and
b) Each Director has taken all steps that they ought to have taken as Directors in order to make themselves
aware of any relevant information needed by the independent auditor in connection with preparing the
audit report and to establish that the independent auditor is aware of that information.
Principal risks and uncertainties faced by the Group and the Company
The Board as a whole, including the Audit Committee members, considers the nature and extent of the risk
management framework and risk profile that is acceptable to the Board of Directors. The Audit Committee
regularly reviews the work carried out and ensures that risks are identified and mitigated in a timely manner
so as not to have any adverse impact on the Group and the Company.
The Group and the Company’s principal risks and uncertainties are included in Note 30 of these consolidated
and separate financial statements.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
6
Directors’ Report – continued
Auditor
The auditor, Equis Assurance Limited, has intimated its willingness to continue in office and a resolution to
reappoint them as auditor of the Group and the Company will be proposed at the forthcoming Annual General
Meeting.
Registered address:
The registered office of the Group and the Company is Q3, Level 2, Unit 1, Quad Central, Triq l-Esportaturi,
Central Business District, Birkirkara, CBD1020, Malta.
Signed on behalf of the Group’s and the Company’s Board of Directors on 24 April 2024 by Mr. Benjamin
Muscat (Chairman), Mr. Alexander Fenech (Retail Director) and Mr. Paul Camilleri (Director) as per the
Director’s Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Report and
Accounts 2023.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
7
Corporate Governance - Statement of Compliance
The Capital Market Rules issued by the Malta Financial Services Authority, require listed companies to
observe The Code of Principles of Good Corporate Governance (the "Code"). Although the adoption of the
Code is not obligatory, Listed Companies are required to include, in their Annual Report, a Directors'
Statement of Compliance which deals with the extent to which Brown’s Pharma Holdings plc (the ‘Company’)
has adopted the Code of Principles of Good Corporate Governance and the effective measures that the
Company has taken to ensure compliance with the Code, accompanied by a report of the auditors thereon.
Compliance
The Company’s Board of Directors (the "Board") believe in the adoption of the Code and has endorsed them
except where the size and/or circumstances of the Company are deemed by the Board not to warrant the
implementation of specific recommendations. In this context, it is relevant to note that the Company has
issued bonds to the public and has no employees. Accordingly, some of the provisions of the Code are not
applicable whilst others are applicable to a limited extent.
The Board
The Board of Directors is responsible for devising a strategy, setting policies and the management of the
Company. It is also responsible for reviewing internal control procedures, financial performance and business
risks facing the Company. The Board is also responsible for decisions relating to the redemption of the Bond,
and for monitoring that its operations are in conformity with the Prospectus and all relevant rules and
regulations.
Throughout the year under review, the Board regularly reviewed management performance. The Company
has in place systems whereby the Board of Directors obtains timely information from the Retail Director, not
only at meetings of the Board but at regular intervals or when the need arises.
Chairperson and Chief Executive Officer
The Chairperson's main function is to lead the Board, set the agenda and ensure that all board members
partake in discussions of complex and contentious issues.
The Company did not appoint any Chief Executive Officer, however, the day-to-day operations of the Group
is under the responsibility of the Retail Director.
Composition of the Board
The Board is composed of one executive and seven non-executive directors, as listed below. The directors
were appointed on 5 March 2020, upon incorporation of the Company, while David Camilleri, was appointed
on 21
st
August 2023. All directors can be reappointed to their posts on a three-yearly basis.
Executive Director
Mr. Alexander Fenech (Retail Director)
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
8
Corporate Governance - Statement of Compliance – continued
Composition of the Board – continued
Non-Independent Non-Executive Directors
Mr. Jean-Pierre Miceli
Mr. Paul Camilleri
Mr. Robert Spiteri
Independent Non-Executive Directors
Mr. Benjamin Muscat (Chairman)
Mr. David Camilleri
Mr. Joseph Caruana
Mr. Mark Grech
Directors are appointed during the Company's Annual General Meeting for periods of one year, at the end of
which term they may stand again for re-election. All Directors shall retire from office at least once in each
three (3) years but shall be eligible for re-election. The Articles of Association of the Company clearly set out
the procedures to be followed in the appointment of directors.
Internal Control
The Board is responsible for the Company's system of internal controls and for reviewing its effectiveness.
Such a system is designed to achieve business objectives and to manage rather than to eliminate the risk of
failure to achieve business objectives and can only provide reasonable assurance against material error,
losses or fraud.
Authority to manage the Company is delegated to the Retail Director within the limits set by the Board of
Directors. Systems and procedures are in place for the Company to control, report, monitor and assess risks
and their financial implications, and to take timely corrective actions where necessary. Regular financial
budgets and strategic plans are prepared, and performance against these plans is actively monitored and
reported to the Board of Directors on a regular basis.
The Board also approves, after review and recommendation by the Audit Committee, the transfer of funds
and other amounts payable to companies within the same group and ensures that these are subject to terms
and conditions which are on an arm's length basis.
Directors' Attendance at Board Meetings
The Board believes that it has systems in place to fully comply with the principles of the Code. Board of
Directors meet regularly, mainly to review the financial performance of the Company and to review internal
control processes. Board members are notified of forthcoming meetings by the Company Secretary with the
issue of an agenda and supporting Board papers, which are circulated well in advance of the meeting. All the
directors have access to independent professional advice at the Company's expense should they so require.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
9
Corporate Governance - Statement of Compliance – continued
Directors' Attendance at Board Meetings – continued
The Board met formally six times during the year under review. The number of board meetings attended by
Directors for the year ended 31 December 2023 is as follows:
Member Attended
Mr. Alexander Fenech 6
Mr. Benjamin Muscat 6
Mr. David Camilleri 3
Mr. Joseph Caruana 6
Mr. Jean-Pierre Miceli 5
Mr. Mark Grech 5
Mr. Paul Camilleri 6
Mr. Robert Spiteri 6
Committees
The Board of Directors believe that, due to the Company's size and operation, the remuneration, evaluation
and nominations committees that are suggested in the Code are not required, and that the function of these
can efficiently be undertaken by the board itself. However, the Board on an annual basis undertakes a review
of the remuneration paid to the Board of Directors and carries out an evaluation of their performance and of
the audit committee. The shareholders approve the remuneration paid to the Board of Directors at the annual
general meeting.
Audit Committee
The Board established an Audit Committee (the "Committee") in 2021 and has formally set out Terms of
Reference as outlined in the Principles laid out in the Capital Markets Rules. The purpose of the Committee
is to protect the interest of the Company's share and bondholders and assist the Board of Directors in
conducting their role effectively. The Audit Committee also monitors the financial reporting process, the
effectiveness of internal control and the audit of the annual financial statements. Additionally, it is responsible
for monitoring the performance of the entities borrowing funds from the Company, to ensure that budgets are
achieved and if not that corrective action is taken as necessary. It also scrutinises and supervises related
party transactions for materiality and ensures that these are carried out at arm's length basis.
The Members of the Audit Committee are:
Mr. Benjamin Muscat
Mr. Joseph Caruana (Chairman of the Audit Committee)
Mr. Mark Grech
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
10
Corporate Governance - Statement of Compliance – continued
Audit Committee – continued
Mr. Joseph Caruana graduated with a Bachelor of Mechanical Engineering (Hons.) in 1986 and obtained a
Master’s degree in Business Administration from Brunel University in 2000. An engineer by profession,
Joseph held various posts in several companies worldwide including Sulzer Escher-Wyss A.G., and Air Malta
Co. Ltd. He also acted as Operations Director and Deputy Chief Executive Officer at Toly Products and was
a General Manager in FXB Furniture Ltd., Marsovin Ltd., H.H. Ltd., and MGC Electronics Ltd. In 2005 he set
up Inspectra Limited, providing custom quality control inspections and sorting as well as calibration services
to the Maltese industry. Joseph acted as Chief Executive Officer of Mater Dei Hospital between 2011 and
2014 and currently is the joint-owner and director of Omnigene Medical Technologies Ltd.
Mr. Benjamin Muscat is a Certified Public Accountant by profession (Fellow of the Association of Chartered
and Certified Accountants – ACCA) with a long career in finance and management at senior executive
positions. He has worked in various industry sectors including switchgear manufacturing, food production,
beer and soft drink brewing and production and bottling, international fast food franchising, hospitality and
timeshare, construction and real estate development, including marketing and selling luxury condominiums.
In his capacity as Chief Executive Officer of MIDI Plc, a Maltese listed company, Benjamin was key in the
development of the Tigné Point Project. Benjamin was also instrumental in the promotion of the re-generation
of part of Malta’s historical Grand Harbour including the development of a cruise ship porting facility locally
known as the Valletta Waterfront project. He also has extensive experience in raising project specific funding
via banking facilities, third party investment, private placements, and issue of equity and debt instruments
through retail offers subsequently listed on the Malta Stock Exchange. Today, Benjamin provides professional
services as a freelance consultant and sits on the Board of Directors of a number of listed companies, three
on the MSE Main Market, namely; Merkanti Holdings Plc, Shoreline Mall Plc, Phoenicia Finance Company
Plc and The Convenience Shop (Holding) Plc (also listed on the Prospects MTF).
Mr. Mark Grech is a lawyer by profession (graduated as Doctor of Laws from the University of Malta in 2016)
with a passion for business. Mark co-founded One Culture Limited a company that specialises in mass events.
Mark is a co-founder of Eleven Entertainment Group and Thirteen Media Limited. In 2018, Mark co-founded
X Factor Malta and, in 2020, Malta’s Got Talent - two television entertainment-related projects.t
The Committee met formally six times during the year to 31 December 2023.
The Audit Committee is independent and is constituted in accordance with the requirements of the Capital
Market Rules. The Head of Finance and the external auditors of the Company attend the meetings of the
Committee by invitation. Other executive directors and external consultants are requested to attend when
required. The Company Secretary also acts as Secretary to the Audit Committee.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
11
Corporate Governance - Statement of Compliance – continued
Remuneration Statement
In terms of the Company's Memorandum and Articles of Association, it is the shareholders of the Company
in the General Meeting who determine the maximum annual aggregate remuneration of the Board of
Directors.
None of the Board of Directors is employed or has a service contract with the Company.
No part of the remuneration paid to the Board of Directors is performance-based. The Directors of the
Company are not entitled to profit sharing, share options or pension benefits.
The Board of Directors of the Group received €193,841 in aggregate for services rendered to the Group
during 2023, whilst the Board of Directors of the Company received €49,800 in aggregate for services
rendered to the Company during 2023.
Relations with bondholders and the market
The Company publishes interim and annual financial statements, and when required, Company
announcements. The Board feels these provide the market with adequate information about its activities.
Conflicts of Interest
On joining the Board and regularly thereafter, directors and officers of the Company are informed and
reminded of their obligations on dealing in securities of the Company within the parameters of law and Capital
Markets Rules. The Company has also set reporting procedures in line with the Capital Markets Rules, Code
of Principles, and internal code of dealing.
Signed on behalf of the Group’s and the Company’s Board of Directors on 24 April 2024 by Mr. Benjamin
Muscat (Chairman), Mr. Alexander Fenech (Retail Director) and Mr. Paul Camilleri (Director) as per the
Director’s Declaration on ESEF Annual Financial Report submitted in conjunction with the Annual Report and
Accounts 2023
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
12
Consolidated Statement of Profit or Loss and Other Comprehensive Income
Year ended 31 December
The Group
The Group
The Company
Notes
2023
2022
2022
€
€
€
Revenue
2
38,343,467
32,926,679
-
Cost of Sales
3
(24,703,481)
(20,822,696)
-
Gross profit
13,639,986
12,103,983
-
Administrative expenses
3
(9,128,417)
(7,006,303)
(168,635)
Selling and distribution expenses
3
(733,907)
(782,319)
-
Other income
6
249,709
101,925
160,711
Operating profit/(loss)
4,027,371
4,417,286
(7,924)
Investment Income
5
16,358
873
4,480,740
Finance costs
7
(1,214,119)
(1,069,450)
(542,214)
Profit before income tax
2,829,610
3,348,709
3,930,602
Income tax
8
(1,258,894)
(1,233,712)
(1,399,360)
Profit for the year – attributable to
the owners of the Company
1,570,716
2,114,997
2,531,242
Other comprehensive income
Items that will not be reclassified
subsequently to profit or loss
Revaluation increase on
intangible assets
10
-
1,947,053
-
Deferred income tax increase
relating to components of other
comprehensive income
8
-
(681,469)
-
Other comprehensive income
for the financial year, net of
income tax
-
1,265,584
-
Total comprehensive income for
the financial year – attributable to
the owners of the Company
1,570,716
3,380,581
2,531,242
not
The accounting policies and explanatory notes on pages 20 to 70 form an integral part of the consolidated
and separate financial statements.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
13
Consolidated Statement of Financial Position
As at 31 December
The Group
The Group
The Company
The Company
Notes
2023
2022
2023
2022
€
€
€
€
ASSETS
Non-current assets
Intangible assets
10
49,538,885
48,020,338
-
-
Goodwill
12
2,348,351
2,152,825
-
-
Tangible assets
Property, plant and equipment
11
2,838,201
2,522,283
-
-
Right-of-use assets
13
9,684,552
9,880,396
-
-
Investments in subsidiaries
14
-
-
20,086,189
20,086,188
Trade and other receivables
17
-
57,460
13,272,362
14,394,134
Financial assets
Investments in financial assets
15
150,000
-
-
-
64,559,989
62,633,302
33,358,551
34,480,322
Current assets
Financial assets
Investments in financial assets
15
1,000,000
1,000,000
-
-
Inventories
16
3,544,867
2,913,791
-
-
Trade and other receivables
17
5,824,449
3,655,913
114,631
16,853
Current tax asset
26
174,409
270,450
-
-
Cash and cash equivalents
28
2,904,803
2,531,457
285,157
23,619
13,448,528
10,371,611
399,788
40,472
Total assets
78,008,517
73,004,913
33,758,339
34,520,794
EQUITY AND LIABILITIES
Capital and reserves
Share capital
18
20,086,186
20,086,186
20,086,186
20,086,186
Retained earnings
20
843,102
642,707
-
-
Revaluation reserve
19
6,998,405
6,998,405
-
-
Translation reserve
21
(4,198)
-
-
-
Total equity
27,923,495
27,727,298
20,086,186
20,086,186
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
14
Consolidated Statement of Financial Position – continued
As at 31 December
The Group
The Group
The Company
The Company
Notes
2023
2022
2023
2022
€
€
€
€
LIABILITIES
Non-current liabilities
Interest-bearing borrowings
22
15,010,866
12,763,538
12,791,366
12,763,538
Deferred taxation
24
14,662,905
13,880,043
-
-
Lease liabilities
23
9,470,721
9,454,930
-
-
39,144,492
36,098,511
12,791,366
12,763,538
Current liabilities
Interest-bearing borrowings
22
185,538
100,000
-
-
Trade and other payables
25
10,193,100
8,569,876
880,787
1,671,070
Lease liabilities
23
561,892
509,228
-
-
10,940,530
9,179,104
880,787
1,671,070
Total liabilities
50,085,022
45,277,615
13,672,153
14,434,608
Total equity and liabilities
78,008,517
73,004,913
33,758,339
34,520,794
The official closing rate of exchange used by the European Central Bank between the Great Britain Pound
(GBP) and the Euro (EUR) at 31 December 2023 was 0.86905 (2022: 0.88693).
The accounting policies and explanatory notes on pages 20 to 70 form an integral part of the consolidated
and separate financial statements.
The consolidated and separate financial statements on pages 12 to 70 were approved and authorised for
issue by the Board of Directors on 24 April 2024 and signed on behalf of the Group’s and the Company’s
Board of Directors by Mr. Benjamin Muscat (Chairman), Mr. Alexander Fenech (Retail Director) and Mr. Paul
Camilleri (Director) as per the Directors’ Declaration on ESEF Annual Financial Report submitted in
conjunction with the Annual Report and Accounts 2023.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
15
Consolidated Statement of Changes in Equity
The Group
Share
Retained
Revaluation
Note
capital
earnings
reserve
Total
€
€
€
€
Balance at 1 January 2022
20,086,186
1,058,952
5,732,821
26,877,959
Profit for the year
-
2,114,997
-
2,114,997
Other comprehensive income for the year
-
-
1,265,584
1,265,584
Total comprehensive income for the financial year
-
2,114,997
1,265,584
3,380,581
Transaction with owners
Dividends declared
9
-
(2,531,242)
-
(2,531,242)
Balance at 31 December 2022
20,086,186
642,707
6,998,405
27,727,298
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
16
Consolidated Statement of Changes in Equity – continued
The Group
Share
Retained
Revaluation
Translation
Note
capital
earnings
reserve
reserve
Total
€
€
€
€
€
Balance at 1 January 2023
20,086,186
642,707
6,998,405
-
27,727,298
Transfer upon acquisition of new subsidiary
-
-
-
(10,102)
(10,102)
Movement for the year
-
-
-
5,904
5,904
Profit for the year
-
1,570,716
-
-
1,570,716
Total comprehensive income for the financial year
-
1,570,716
-
-
1,570,716
Transaction with owners
Dividends declared
9
-
(1,370,321)
-
-
(1,370,321)
Balance at 31 December 2023
20,086,186
843,102
6,998,405
(4,198)
27,923,495
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
17
Consolidated Statement of Changes in Equity – continued
The Company
Note
Share
Retained
capital
earnings
Total
€
€
€
Balance at 1 January 2022
20,086,186
-
20,086,186
Total comprehensive income
for the financial year
-
2,531,242
2,531,242
Transactions with owners
Dividends declared
9
-
(2,531,242)
(2,531,242)
Balance at 31 December 2022
20,086,186
-
20,086,186
Balance at 1 January 2023
20,086,186
-
20,086,186
Total comprehensive income
for the financial year
-
1,370,321
1,370,321
Transactions with owners
Dividends declared
9
-
(1,370,321)
(1,370,321)
Balance at 31 December 2023
20,086,186
-
20,086,186
The accounting policies and explanatory notes on pages 20 to 70 form an integral part of the consolidated
and separate financial statements.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
18
Consolidated Statement of Cash Flows
Year ended 31 December
The Group
The Company
Notes
2022
2022
Operating activities
€
€
Cash generated from/(used in)
operations
27
6,809,441
(7,025)
Net tax paid
26
(1,443,126)
-
Net cash generated from/(used in)
operating activities
5,366,315
(7,025)
Investing activities
Interest received
873
-
Purchase of property,
plant and equipment
11
(915,155)
-
Purchase of website costs
10
(80,510)
-
Purchase of pharmacy licence
10
(2,803,799)
-
Purchase of shares in
subsidiary companies
14
-
(1,200)
Purchase of investment in
financial assets
15
(1,000,000)
-
Disposal of investment in
financial assets
15
-
-
Increase in amounts due from
subsidiaries net of dividend
-
(1,885,264)
Net cash (used in)/generated from
investing activities
(4,798,591)
(1,886,464)
Financing activities
Interest paid
(522,386)
(514,386)
(Redemption)/issue of redeemable
preference shares
(14)
-
Increase in bank borrowings
22
-
-
Net movement in amounts held by
Trustee
3,939,143
3,939,143
Net movements in ultimate parent
companies balance (net of dividend
declared)
(2,259,919)
(1,510,049)
Net movements in other related
parties’ balances
(386,568)
1,200
Principal payments of lease liabilities
(1,208,926)
-
Net cash (used in)/generated from
financing activities
(438,670)
1,915,908
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
19
Consolidated Statement of Cash Flows – continued
Year ended 31 December
The Group
The Company
Notes
2022
2022
€
€
Effect of foreign exchange rate changes
-
-
Movement in cash and cash
equivalents
129,054
22,419
Cash and cash equivalents at
beginning of year
2,402,403
1,200
Cash and cash equivalents acquired
upon acquisition of subsidiary
-
-
Cash and cash equivalents at end of
year
28
2,531,457
23,619
The accounting policies and explanatory notes on pages 20 to 70 form an integral part of the consolidated
and separate financial statements.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
20
Notes to the Financial Statements
1. Accounting policies
The principal material accounting policies adopted in the preparation of these consolidated and
separate financial statements are set out below. These policies have been consistently applied to all
the years presented, unless otherwise stated.
a. Basis of preparation
The consolidated and separate financial statements are prepared in accordance with International
Financial Reporting Standards (IFRSs) as adopted by the European Union (EU) and comply with the
Companies Act (Cap.386). The consolidated and separate financial statements have also been
prepared in accordance with IFRS Standards adopted by the European Union and comply with the
Companies Act (Cap.386) and therefore the Group consolidated financial statements comply with
Article 4 of the EU IAS Consolidated Regulation.
The consolidated and separate financial statements are prepared under the historical cost convention,
except for the revaluation of intangible assets and financial instruments that are measured at revalued
amounts, as explained in the accounting policies below. Historical cost is generally based on the fair
value of the consideration given in exchange for goods and services.
i. Use of estimates and judgements
In preparing the consolidated and seperate financial statements, the Board of Directors are required
to make judgements, estimates and assumptions that affect reported income, expenses, assets,
liabilities and disclosure of contingent assets and liabilities. Use of available information and
application of judgment are inherent in the formation of estimates. Actual results in the future could
differ from such estimates and the differences may be material to the consolidated and separate
financial statements. These estimates are reviewed on a regular basis and, if a change is needed, it
is accounted for in the year the changes become known. Except for the below, in the opinion of the
Board of Directors, the accounting estimates, assumptions and judgements made in the course of
preparing these consolidated and separate financial statements are not difficult, subjective or complex
to a degree which would warrant their description as significant in terms of the requirements of IAS 1
(revised) - ‘Presentation of financial statements’. 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 amount of assets and liabilities within the next financial year, are
described below.
Fair value of intangible assets
The Group uses a valuation methodology to determine the fair value of its pharmacy licences. The fair
value of these licences is calculated on market-based valuation techniques by applying the acquisition
price to pre-takeover turnover using acquisition transactions in process of being completed or recently
completed. In the opinion of the Board of Directors, there are no other areas involving a higher degree
of judgement or complexity, or areas where assumptions and estimates are significant to the
consolidated and separate financial statements.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
21
1. Accounting policies – continued
a. Basis of preparation – continued
i. Use of estimates and judgements – continued
Business model assessment
Classification and measurement of financial assets depends on the results of the SPPI and the
business model test (please see financial instruments sections of Note 1n). The Group and the
Company determines the business model at a level that reflects how groups of financial assets are
managed together to achieve a particular business objective. This assessment includes judgement
reflecting all relevant evidence including how the performance of the assets is evaluated and their
performance measured, the risks that affect the performance of the assets and how these are
managed and how the managers of the assets are compensated. The Group and the Company
monitors financial assets measured at amortised cost or fair value through other comprehensive
income that are derecognised prior to their maturity to understand the reason for their disposal and
whether the reasons are consistent with the objective of the business for which the asset was held.
Monitoring is part of the Group’s and the Company’s continuous assessment of whether the business
model for which the remaining financial assets are held continues to be appropriate and if it is not
appropriate whether there has been a change in business model and so a prospective change to the
classification of those assets. No such changes were required during the years presented.
ii. New and amended IFRS Standards that are effective for the current year
In 2023, the Group and the Company has applied a number of amendments to IFRS Accounting
Standards issued by the International Accounting Standards Board (IASB) that are mandatory for the
Group and the Company’s accounting year beginning on 1 January 2023. The adoption of these
revisions to the requirements of IFRSs as adopted by the EU did not result in changes to the Group
and the Company’s accounting policies impacting the financial performance and position.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
22
1. Accounting policies – continued
a. Basis of preparation – continued
ii. New and amended IFRS Standards that are effective for the current year – continued
Amendments to IAS 1
Presentation of
Financial Statements
and IFRS Practice
Statement 2 Making
Materiality
Judgements—
Disclosure of Material
Accounting Policies
The Group and the Company has adopted the amendments to IAS 1 for
the first time in the current year. The amendments change the
requirements in IAS 1 with regards to disclosure of material accounting
policies. The amendments replace all instances of the term ‘significant
accounting policies’ with ‘material accounting policy information’.
Accounting policy information is material if, when considered together with
other information included in an entity’s financial statements, it can
reasonably be expected to influence decisions that the primary users of
general purpose financial statements make on the basis of those financial
statements.
The supporting paragraphs in IAS 1 are also amended to clarify that
accounting policy information that relates to immaterial transactions, other
events or conditions is immaterial and need not be disclosed. Accounting
policy information may be material because of the nature of the related
transactions, other events or conditions, even if the amounts are
immaterial. However, not all accounting policy information relating to
material transactions, other events or conditions is itself material.
The IASB has also developed guidance and examples to explain and
demonstrate the application of the ‘four-step materiality process’ described
in IFRS Practice Statement 2
Amendments to IAS
12 Income Taxes—
Deferred Tax related
to Assets and
Liabilities arising from
a Single Transaction
The Group and the Company has adopted the amendments to IAS 12 for
the first time in the current year. The amendments introduce a further
exception from the initial recognition exemption. Under the amendments,
an entity does not apply the initial recognition exemption for transactions
that give rise to equal taxable and deductible temporary differences.
Depending on the applicable tax law, equal taxable and deductible
temporary differences may arise on initial recognition of an asset and
liability in a transaction that is not a business combination and affects
neither accounting profit nor taxable profit.
Following the amendments to IAS 12, an entity is required to recognise the
related deferred tax asset and liability, with the recognition of any deferred
tax asset being subject to the recoverability criteria in IAS 12.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
23
1. Accounting policies – continued
a. Basis of preparation – continued
ii. New and amended IFRS Standards that are effective for the current year – continued
Amendments to IAS 8
Accounting Policies,
Changes in
Accounting Estimates
and Errors—Definition
of Accounting
Estimates
The Group and the Company has adopted the amendments to IAS 8 for
the first time in the current year. The amendments replace the definition of
a change in accounting estimates with a definition of accounting estimates.
Under the new definition, accounting estimates are “monetary amounts in
financial statements that are subject to measurement uncertainty”. The
definition of a change in accounting estimates was deleted
iii. New and revised IFRS Standards in issue but not yet effective
At the date of authorisation of these consolidated and separate financial statements, the Group and
the Company has not applied the following new and revised IFRS Standards that have been issued
but are not yet effective had not yet been adopted by the EU:
Amendments to IFRS 10 and IAS 28
Sale or Contribution of Assets between an
Investor and its Associate or Joint Venture
Amendments to IAS 1
Classification of Liabilities as Current and Non-
current
Amendments to IAS 1
Non-current Liabilities with Covenants
Amendments to IAS 7 and IFRS 7
Supplier Finance Arrangements
Amendments to IFRS 16
Lease Liability in a Sale and Leaseback
The Board of Directors do not expect that the adoption of the Standards listed above will have a
material impact on the consolidated and separate financial statements of the Group and the Company
in future years.
b. Going concern
The Board of Directors have, at the time of approving the consolidated financial statements, a
reasonable expectation that the Group have adequate resources to continue in operational existence
for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in
preparing the consolidated financial statements.
With regards to the Company, during the year ended 31 December 2023, the Company registered a
profit for the year of €1,370,321 (2022: €2,531,242) and at the statement of financial position date its
current liabilities exceeded it current assets by €480,999 (2022: €1,630,598). These standalone
financial statements have been prepared on a going concern basis, on the basis of undertakings given
by the Company’s ultimate parent companies to continue to provide financial support to the Company
in the foreseeable future and not to demand payments for their dues unless the Company has
sufficient liquidity to finance its commitments.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
24
1. Accounting policies – continued
c. Basis of consolidation
The Group’s consolidated financial statements consolidate those of the parent Company and all of its
subsidiaries and sub-subsidiaries as of 31 December 2023 each year. The subsidiaries and sub-
subsidiaries have a reporting date of 31 December. Control is achieved when the Company:
▪ has the power over the investee.
▪ Is exposed, or has rights, to variable returns from its involvement with the investee.
▪ Has the ability to use its power to affect its returns.
The Company reassesses whether or not it controls an investee if facts and circumstances indicate
that there are changes to one or more of the three elements of control listed above.
When the Company has less than a majority of the voting rights of an investee, it considers that it has
power over the investee when the voting rights are sufficient to give it the practical ability to direct the
relevant activities of the investee unilaterally. The Company considers all relevant facts and
circumstances in assessing whether or not the Company’s voting rights in an investee are sufficient
to give it power, including:
▪ The size of the Company’s holding of voting rights relative to the size and dispersion of
holdings of the other vote holders
▪ Potential voting rights held by the Company, other vote holders or other parties
▪ Rights arising from other contractual arrangements
▪ Any additional facts and circumstances that indicate that the Company has, or does not have,
the current ability to direct the relevant activities at the time that decisions need to be made,
including voting patterns at previous shareholder’s meetings.
Consolidation of a subsidiary begins when the Company obtains control over the subsidiary and
ceases when the Company loses control of the subsidiary. Specifically, the results of subsidiaries
acquired or disposed of during the year are included in profit or loss from the date the Company gains
control until the date when the Company ceases to control the subsidiary.
Where necessary, adjustments are made to the financial statements of subsidiaries to bring the
accounting policies used into line with the Group’s accounting policies.
All intragroup assets and liabilities, equity, income, expenses and cash flows relating to transactions
between the members of the Group are eliminated on consolidation.
Non-controlling interests in subsidiaries are identified separately from the Group’s equity therein.
Those interests of non-controlling shareholders that are present ownership interests entitling their
holders to a proportionate share of net assets upon liquidation may initially be measured at fair value
or at the non-controlling interests’ proportionate share of the fair value of the acquiree’s identifiable
net assets. The choice of measurement is made on an acquisition-by-acquisition basis. Other non-
controlling interests are initially measured at fair value. Subsequent to acquisition, the carrying amount
of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling
interests’ share of subsequent changes in equity.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
25
1. Accounting policies – continued
c. Basis of consolidation – continued
Profit or loss and each component of other comprehensive income are attributed to the owners of the
Group and to the non-controlling interests. Total comprehensive income of the subsidiaries is
attributed to the owners of the Group and to the non-controlling interests even if this results in the non-
controlling interests having a deficit balance.
Changes in the Group’s interests in subsidiaries that do not result in a loss of control are accounted
for as equity transactions. The carrying amount of the Group’s interests and the non-controlling
interests are adjusted to reflect the changes in their relative interests in the subsidiaries. Any difference
between the amount by which the noncontrolling interests are adjusted and the fair value of the
consideration paid or received is recognised directly in equity and attributed to the owners of the
Group.
When the Group loses control of a subsidiary, the gain or loss on disposal recognised in profit or loss
is calculated as the difference between (i) the aggregate of the fair value of the consideration received
and the fair value of any retained interest and (ii) the previous carrying amount of the assets (including
goodwill), less liabilities of the subsidiary and any non-controlling interests. All amounts previously
recognised in other comprehensive income in relation to that subsidiary are accounted for as if the
Group had directly disposed of the related assets or liabilities of the subsidiary (i.e. reclassified to
profit or loss or transferred to another category of equity as required/permitted by applicable IFRS
Accounting Standards). The fair value of any investment retained in the former subsidiary at the date
when control is lost is regarded as the fair value on initial recognition for subsequent accounting under
IFRS 9 Financial Instruments when applicable, or the cost on initial recognition of an investment in an
associate or a joint venture.
d. Business combinations
Acquisitions of businesses are accounted for using the acquisition method. The consideration
transferred in a business combination is measured at fair value, which is calculated as the sum of the
acquisition-date fair values of assets transferred by the Group, liabilities incurred by the Group to the
former owners of the acquiree and the equity interest issued by the group in exchange for control of
the acquiree. Acquisition-related costs are recognised in profit or loss as incurred.
At the acquisition date, the identifiable assets acquired and the liabilities assumed are recognised at
their fair value at the acquisition date, except that:
• Deferred tax assets or liabilities and assets or liabilities related to employee benefit
arrangements are recognised and measured in accordance with IAS 12 and IAS 19 Employee
Benefits respectively.
• Liabilities or equity instruments related to share-based payment arrangements of the acquiree
or share-based payment arrangements of the group entered into to replace share-based
payment arrangements of the acquiree are measured in accordance with IFRS 2 Share-based
Payment at the acquisition date (see below).
• Assets (or disposal groups) that are classified as held for sale in accordance with IFRS 5 Non-
current Assets Held for Sale and Discontinued Operations are measured in accordance with
that Standard.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
26
1. Accounting policies – continued
d. Business combinations – continued
Goodwill is measured as the excess of the sum of the consideration transferred, the amount of any
non-controlling interests in the acquiree, and the fair value of the acquirer’s previously held equity
interest in the acquiree (if any) over the net of the acquisition-date amounts of the identifiable assets
acquired and the liabilities assumed. If, after reassessment, the net of the acquisition-date amounts of
the identifiable assets acquired and liabilities assumed exceeds the sum of the consideration
transferred, the amount of any non-controlling interests in the acquiree and the fair value of the
acquirer’s previously held interest in the acquiree (if any), the excess is recognised immediately in
profit or loss as a bargain purchase gain.
When the consideration transferred by the Group in a business combination includes a contingent
consideration arrangement, the contingent consideration is measured at its acquisition-date fair value
and included as part of the consideration transferred in a business combination. Changes in fair value
of the contingent consideration that qualify as measurement period adjustments are adjusted
retrospectively, with corresponding adjustments against goodwill. Measurement period adjustments
are adjustments that arise from additional information obtained during the ‘measurement period’ (which
cannot exceed one year from the acquisition date) about facts and circumstances that existed at the
acquisition date.
The subsequent accounting for changes in the fair value of the contingent consideration that do not
qualify as measurement period adjustments depends on how the contingent consideration is classified.
Contingent consideration that is classified as equity is not remeasured at subsequent reporting dates
and its subsequent settlement is accounted for within equity. Other contingent consideration is
remeasured to fair value at subsequent reporting dates with changes in fair value recognised in profit
or loss.
e. Goodwill
Goodwill is initially recognised and measured as set out above.
Goodwill is not amortised but is reviewed for impairment at least annually. For the purpose of
impairment testing, goodwill is allocated to each of the Group’s cash-generating units (or groups of
cash-generating units) expected to benefit from the synergies of the combination. Cash-generating units
to which goodwill has been allocated are tested for impairment annually, or more frequently when there
is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is
less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying
amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis
of the carrying amount of each asset in the unit. An impairment loss recognised for goodwill is not
reversed in a subsequent period. On disposal of a cash-generating unit, the attributable amount of
goodwill is included in the determination of the profit or loss on disposal.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
27
1. Accounting policies – continued
f. Revenue recognition
Revenue is measured at the fair value of the consideration received or receivable for services provided
in the normal course of business, net of value-added tax and discounts, where applicable.
To determine whether to recognise revenue, the Group follows a 5-step process:
i. Identifying the contract with a customer
ii. Identifying the performance obligations
iii. Determining the transaction price
iv. Allocating the transaction price to the performance obligations
v. Recognising revenue when/as performance obligations are satisfied.
The Group and the Company recognises revenue from the following major sources:
i. Revenue is recognised upon delivery of pharmaceutical products and similar services across
twenty six retail pharmacy outlets in Malta and one pharmacy in the United Kingdom. They are
reported in the consolidated financial statements as revenue, net of VAT and discounts.
ii. Interest income – as it accrues, unless collectability is in doubt.
iii. Dividend income – when the shareholders’ right to receive payment is established.
g. Foreign currencies
(i) Functional and presentation currency
Items included in the Group’s consolidated and the Company’s separate financial statements are
measured using the currency of the primary economic environment in which the entity operates. The
Euro is the Group’s and the Company’s functional and presentation currency.
(ii) Transactions and balances
Foreign currency transactions are translated into the functional currency (Euro) using the exchange
rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the
settlement of such transactions and from the translation at year-end exchange rates of monetary
assets and liabilities denominated in foreign currencies are recognised in the consolidated and
separate statement of profit or loss and other comprehensive income.
Non-monetary items that are measured at fair value in a foreign currency are translated using the
exchange rates at the date when the fair value was determined. Translation differences on assets and
liabilities carried at fair value are reported as part of the fair value gain or loss.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
28
1. Accounting policies – continued
h. Intangible assets
Intangible assets comprise of pharmacy licences and website costs. The subsidiary companies within
the Group hold the licence to operate the pharmacy outlets and gave the rights to operate these
licences to Brown’s Pharma Limited, the Company’s subsidiary.
The licences are initially measured at cost. After initial recognition, the licences are carried at revalued
amount, being its fair value at the date of revaluation less any subsequent accumulated amortisation
and any subsequent accumulated impairment losses. Fair value is based on active market prices,
adjusted, if necessary, for any difference in the nature, location or condition of the specific asset. It is
the Group’s policy to revalue its licences every two years.
If the carrying amount is increased as a result of a revaluation, the increase shall be recognised in
other comprehensive income and accumulated in equity under the heading of revaluation reserve.
However, the increase shall be recognised in profit or loss to the extent that it reverses a revaluation
decrease of the same asset previously recognised in profit or loss.
If the carrying amount is decreased as a result of a revaluation, the decrease shall be recognised in
profit or loss. However, the decrease shall be recognised in other comprehensive income to the extent
of any credit balance in the revaluation surplus in respect of that asset. The decrease recognised in
other comprehensive income reduces the amount accumulated in equity under the heading of
revaluation surplus.
The licenses have an indefinite useful life thus should not be amortised. An asset is considered as
having an indefinite useful life when, based on an analysis of all of the relevant factors, there is no
foreseeable limit to the period over which the asset is expected to generate net cash inflows for the
entity. The useful life should be reviewed each reporting period to determine whether events and
circumstances continue to support an indefinite useful life assessment for that asset. If they do not,
the change in the useful life assessment from indefinite to definite should be accounted for as a change
in an accounting estimate.
Acquired website costs are capitalised on the basis of the costs incurred to acquire and bring to use
the specific software. These costs are amortised over their estimated useful life of 4 years. Costs
associated with maintaining the website are recognised as an expense incurred.
Where an indication of impairment exists, in that the carrying amount of an intangible asset is greater
than its estimated recoverable amount, a charge is made to write down the value of the asset to its
estimated recoverable amount (Accounting policy (l)).
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
29
1 Accounting policies – continued
i. Leases
The Group as lessee
The Group assesses whether a contract is, or contains, a lease, at inception of the contract. The Group
recognises a right-of-use asset and a corresponding lease liability with respect to all lease
arrangements in which it is the lessee, except for short-term leases (defined as leases with a lease
term of 12 months or less) and leases of low value assets (such as tablets and personal computers,
small items of office furniture and telephones). For these leases, the Group recognises the lease
payments as an operating expense on a straight-line basis over the term of the lease unless another
systematic basis is more representative of the time pattern in which economic benefits from the leased
assets are consumed.
The lease liability is initially measured at the present value of the lease payments that are not paid at
the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily
determined, the Group uses its incremental borrowing rate of 5.5% for leased properties situated in
Malta and 10.5% for leased properties situated in the United Kingdom.
The incremental borrowing rate depends on the term, currency and start date of the lease and is
determined based on a series of inputs including: the risk-free rate based on government bond rates;
a country-specific risk adjustment; a credit risk adjustment based on bond yields; and an entity-specific
adjustment when the risk profile of the entity that enters into the lease is different to that of the Group
and the lease does not benefit from a guarantee from the Group.
Lease payments included in the measurement of the lease liability comprise:
▪ Fixed lease payments (including in-substance fixed payments), less any lease incentives
receivable
▪ Variable lease payments that depend on an index or rate, initially measured using the index
or rate at the commencement date
▪ The amount expected to be payable by the lessee under residual value guarantees
▪ The exercise price of purchase options if the lessee is reasonably certain to exercise the
options
▪ Payments of penalties for terminating the lease, if the lease term reflects the exercise of an
option to terminate the lease
The lease liability is presented as a separate line in the consolidated statement of financial position.
The lease liability is subsequently measured by increasing the carrying amount to reflect interest on
the lease liability (using the effective interest method) and by reducing the carrying amount to reflect
the lease payments made.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
30
1. Accounting policies – continued
i. Leases – continued
The Group as lessee – continued
The Group remeasures the lease liability (and makes a corresponding adjustment to the related right-
of-use asset) whenever:
▪ The lease term has changed or there is a significant event or change in circumstances
resulting in a change in the assessment of exercise of a purchase option, in which case the
lease liability is remeasured by discounting the revised lease payments using a revised
discount rate
▪ The lease payments change due to changes in an index or rate or a change in expected
payment under a guaranteed residual value, in which cases the lease liability is remeasured
by discounting the revised lease payments using an unchanged discount rate (unless the lease
payments change is due to a change in a floating interest rate, in which case a revised discount
rate is used)
▪ A lease contract is modified and the lease modification is not accounted for as a separate
lease, in which case the lease liability is remeasured based on the lease term of the modified
lease by discounting the revised lease payments using a revised discount rate at the effective
date of the modification
The Group did not make any such adjustments during the years presented.
The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease
payments made at or before the commencement day, less any lease incentives received and any initial
direct costs. They are subsequently measured at cost less accumulated depreciation and impairment
losses.
Whenever the Group incurs an obligation for costs to dismantle and remove a leased asset, restore
the site on which it is located or restore the underlying asset to the condition required by the terms and
conditions of the lease, a provision is recognised and measured under IAS 37. To the extent that the
costs relate to a right-of-use asset, the costs are included in the related right-of-use asset, unless those
costs are incurred to produce inventories.
Right-of-use assets are depreciated over the shorter period of lease term and useful life of the right-
of-use asset. If a lease transfers ownership of the underlying asset or the cost of the right-of-use asset
reflects that the Group expects to exercise a purchase option, the related right-of-use asset is
depreciated over the useful life of the underlying asset. The depreciation starts at the commencement
date of the lease.
The right-of-use assets are presented as a separate line in the consolidated statement of financial
position.
The Group applies IAS 36 to determine whether a right-of-use asset is impaired and accounts for any
identified impairment loss as described in the ‘Property, Plant and Equipment’ policy.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
31
1. Accounting policies – continued
i. Leases – continued
The Group as lessee – continued
Variable rents that do not depend on an index or rate are not included in the measurement the lease
liability and the right-of-use asset. The related payments are recognised as an expense in the period
in which the event or condition that triggers those payments occurs and are included in the line “Other
expenses” in profit or loss.
As a practical expedient, IFRS 16 permits a lessee not to separate non-lease components, and instead
account for any lease and associated non-lease components as a single arrangement. The Group has
not used this practical expedient. For contracts that contain a lease component and one or more
additional lease or nuclease components, the Group allocates the consideration in the contract to each
lease component on the basis of the relative stand-alone price of the lease component and the
aggregate stand-alone price of the non-lease components.
j. Property, plant and equipment
Property, plant and equipment, comprising improvements to premises, computer equipment, furniture
and fittings, electrical installations, motor vehicle, plant and machinery and shop equipment are initially
recorded at cost and are subsequently stated at cost less depreciation. Historical cost includes
expenditure that is directly attributable to the acquisition of items.
Subsequent costs are included in the asset’s carrying amount, or recognised as a separate asset, as
appropriate, only when it is probable that future economic benefits associated with the item will flow to
the Group, and the cost of the item can be measured reliably. All other repairs and maintenance are
charged to the statement of profit or loss and other comprehensive income.during the financial period
in which they are incurred.
Depreciation is calculated on the straight-line method to allocate the cost of the assets to their residual
values over their estimated useful lives as follows:
• Computer equipment 33%
• Electrical installations 6.66%
• Furniture and fittings 10%
• Improvements to premises 1% – 20%
• Motor vehicle 20%
• Plant and machinery 25%
• Shop equipment 15%
The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at the end of
each reporting period.
Gains and losses on disposal of property, plant and equipment are determined by comparing proceeds
with the carrying amount, and are taken into account in determining operating profit.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
32
1. Accounting policies – continued
j. Property, plant and equipment – continued
An asset’s carrying amount is written down immediately to its recoverable amount if its carrying amount
is greater than its estimated recoverable amount (Accounting policy (l)).
k. Investments in subsidiaries
In the Company’s separate financial statements, investments in subsidiaries are accounted for by the
cost method of accounting. The dividend income from such investments is included in the separate
statement of profit or loss and other comprehensive income.in the accounting period in which the
Company’s rights to receive payment of any dividend is established. The Company gathers objective
evidence that an investment is impaired. On disposal of an investment, the difference between the net
disposal proceeds and the carrying amount is charged or credited to the separate statement of profit
or loss and other comprehensive income.
l. Impairment of non-financial assets
At each reporting date, the Group and the Company reviews the carrying amounts of its property, plant
and equipment and intangible assets to determine whether there is any indication that those assets
have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is
estimated to determine the extent of the impairment loss (if any). Where the asset does not generate
cash flows that are independent from other assets, the Group and the Company estimates the
recoverable amount of the cash-generating unit to which the asset belongs. When a reasonable and
consistent basis of allocation can be identified, corporate assets are also allocated to individual cash-
generating units, or otherwise they are allocated to the smallest group of cash-generating units for
which a reasonable and consistent allocation basis can be identified.
Recoverable amount is the higher of fair value less costs of disposal and value in use. In assessing
value in use, the estimated future cash flows are discounted to their present value using a pre-tax
discount rate that reflects current market assessments of the time value of money and the risks specific
to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying
amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable
amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is
carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease
and to the extent that the impairment loss is greater than the related revaluation surplus, the excess
impairment loss is recognised in profit or loss.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-
generating unit) is increased to the revised estimate of its recoverable amount, but so that the
increased carrying amount does not exceed the carrying amount that would have been determined
had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A
reversal of an impairment loss is recognised immediately in profit or loss to the extent that it eliminates
the impairment loss which has been recognised for the asset in prior years. Any increase in excess of
this amount is treated as a revaluation increase.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
33
1. Accounting policies – continued
l. Impairment of non-financial assets – continued
Intangible assets with an indefinite useful life are tested for impairment at least annually and whenever
there is an indication at the end of a reporting period that the asset may be impaired.
m. Inventories
Inventories are stated at the lower of cost and net realisable value. Cost is calculated using the
weighted average method and comprises expenditure incurred in acquiring the inventories and other
costs incurred in bringing the inventories to their present location and condition. Net realisable value
is the estimate of the selling price in the ordinary course of business, less the costs of completion and
selling expenses.
n. Fair value measurement
The Group measures non-financial assets such as goodwill, intangible assets and financial assets at
fair value at each statement of financial position date.
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:
- In the principal market for the asset or liability, or
- In the absence of a principal market, in the most advantageous market for the asset or liability.
The principal or the most advantageous market must be accessible by the Group. 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, maximising the use of relevant observable inputs and
minimising the use of unobservable inputs.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
34
1. Accounting policies – continued
n. Fair value measurement – continued
All assets and liabilities for which fair value is measured or disclosed in the consolidated and separate
financial statements are categorised within the fair value hierarchy, described as follows, based on
the lowest level input that is significant to the fair value measurement as a whole:
- Level 1: Quoted (unadjusted) market prices in active markets for identical assets or liabilities
- Level 2: Valuation techniques for which the lowest level input that is significant to the fair value
measurement is directly or indirectly observable
- Level 3: Valuation techniques for which the lowest level input that is significant to the fair value
measurement is unobservable.
For assets and liabilities that are recognised in the consolidated and separate financial statements at
fair value on a recurring basis, the Group and the Company determines whether transfers have
occurred between levels in the hierarchy by re-assessing categorisation (based on the lowest level
input that is significant to the fair value measurement as a whole) at the end of each reporting period.
o. Financial instruments
Financial assets and financial liabilities are recognised in the Group’s and the Company consolidated
and separate statement of financial position when the Group and the Company becomes a party to
the contractual provisions of the instrument.
Financial assets and financial liabilities are initially measured at fair value, except for trade receivables
that do not have a significant financing component which are measured at transaction price.
Transaction costs that are directly attributable to the acquisition or issue of financial assets and
financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss)
are added to or deducted from the fair value of the financial assets or financial liabilities, as
appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial
assets or financial liabilities at fair value through profit or loss are recognised immediately in profit or
loss.
i) Financial assets
(a) Initial recognition and measurement
Financial assets are classified, at initial recognition either at amortised cost, fair value through other
comprehensive income (“OCI”) 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 and Company’s business model for managing them. With
the exception of trade receivables that do not contain a significant financing component, or for which
the Group and the Company has applied the practical expedient, the Group and the Company initially
measures a financial asset at its fair value.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
35
1. Accounting policies – continued
o. Financial instruments – continued
i) Financial assets – continued
(a) Initial recognition and measurement - continued
Trade and other receivables that do not contain a significant financing component or for which the
Group and the Company has applied the practical expedient are measured at the transaction price
determined under IFRS 15.
In order for a financial asset to be classified and measured at amortised cost or fair value through OCI,
it needs to give rise to cash flows that are ‘solely payments of principal and interest (SPPI)’ on the
principal amount outstanding. This assessment is referred to as the SPPI test and is performed at an
instrument level.
The Group’s and the Company’s business model for managing financial assets refer 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.
(b) Subsequent measurement
For purposes of subsequent measurement, financial assets are classified in four categories:
a) Financial assets at amortised cost;
b) Financial assets at fair value through OCI with recycling of cumulative gains and losses (debt
instruments);
c) Financial assets designated at fair value through OCI with no recycling of cumulative gains
and losses upon derecognition (equity instruments); and
d) Financial assets at fair value through profit or loss
The Group holds financial assets at fair value through profit or loss and at amortised costs whilst the
Company holds financial assets at amortised costs.
Financial assets at amortised cost
The Group and the Company measures financial assets at amortised cost if both of the following
conditions are met:
a) The financial asset is held within a business model with the objective to hold financial assets in
order to collect contractual cash flows; and
b) The contractual terms of the financial asset give rise on specified dates to cash flows that are
solely payments of principal and interest on the principal amount outstanding.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
36
1. Accounting policies – continued
o. Financial instruments – continued
i) Financial assets – continued
(b) Subsequent measurement – continued
Financial assets at amortised cost are subsequently measured using the effective interest rate (“EIR”)
method and are subject to impairment. Gains and losses are recognised in profit or loss when the asset
is derecognised, modified or impaired. The Group’s and the Company’s financial assets at amortised
cost are trade and other receivables which are expected to be received within 1 year from year end.
For financial assets other than purchased or originated credit-impaired financial assets (i.e. assets that
are credit-impaired on initial recognition), the effective interest rate is the rate that exactly discounts
estimated future cash receipts (including all fees and points paid or received that form an integral part
of the effective interest rate, transaction costs and other premiums or discounts) excluding expected
credit losses, through the expected life of the debt instrument, or, where appropriate, a shorter period,
to the gross carrying amount of the debt instrument on initial recognition.
The amortised cost of a financial asset is the amount at which the financial asset is measured at initial
recognition minus the principal repayments, plus the cumulative amortisation using the effective
interest method of any difference between that initial amount and the maturity amount, adjusted for
any loss allowance. The gross carrying amount of a financial asset is the amortised cost of a financial
asset before adjusting for any loss allowance.
Interest income is recognised using the effective interest method for debt instruments measured
subsequently at amortised cost. For financial assets other than purchased or originated credit-impaired
financial assets, interest income is calculated by applying effective interest rate to the gross carrying
amount of a financial asset.
Interest income is recognised in profit or loss and is included in the “investment income” line item (Note
5).
Financial assets at fair value through profit or loss
The Group and the Company measures financial assets fair value through profit or loss if there are no
contractual terms of the financial asset that give rise on specified dates to cash flows that are solely
payments of principal and interest on the principal amount outstanding and they are not classified as
financial assets at fair value through OCI.
Financial assets at fair value through profit or loss are carried in the consolidated statement of financial
position at fair value with net changes in fair value recognised in the consolidated statement of profit
or loss.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
37
1. Accounting policies – continued
o. Financial instruments – continued
i) Financial assets – continued
(c) Derecognition
A financial asset is primarily derecognised when:
a) The rights to receive cash flows from the asset have expired; or
b) The Group and the Company has transferred its rights to receive cash flows from the asset, or
has assumed an obligation to pay the received cash flows in full without material delay to a third
party and either the Group and the Company has transferred substantially all the risks and
rewards of the asset or the Group and the Company has neither transferred nor retained
substantially all the risks and rewards of the asset, but has transferred control of the asset.
(d) Impairment
The Group and the Company recognises an allowance for expected credit losses (“ECLs”) for all debt
instruments not held at fair value through profit or loss. ECLs are based on the difference between the
contractual cash flows due in accordance with the contract and all the cash flows that the Group and
the Company expects to receive, discounted at an approximate of the original effective interest rate.
The expected cash flows will include cash flows from the sale of a collateral held or other credit
enhancements that are integral to the contractual terms.
For trade and other receivables, the Group and the Company applies a simplified approach in
calculating ECLs. Therefore, the Group and the Company does not track changes in credit risk, but
instead recognises a loss allowance based on lifetime ECLs at each reporting date. The Group and
the Company has established a provision matrix that is based on its historical credit loss experience,
adjusted for forward-looking factors specific to debtors and the economic environment. The Group and
the Company considers a financial asset in default when contractual payments are ninety (90) days
past due. However, in certain cases, the Group and the Company may also consider a financial asset
to be in default when internal or external information indicates that the Group and the Company is
unlikely to receive the outstanding contractual amounts in full before taking into account any credit
enhancements held by the Group and the Company. A financial asset is written-off when there is no
reasonable expectation of recovering the contractual cash flows.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
38
1. Accounting policies – continued
o. Financial instruments – continued
ii) Financial liabilities and equity
a) Classification as debt or equity
Debt and equity instruments are classified as either financial liabilities or as equity in accordance with
the substance of the contractual arrangements and the definitions of a financial liability and an equity
instrument.
b) Equity instruments
An equity instrument is any contract that evidences a residual interest in the assets of an entity after
deducting all of its liabilities. Equity instruments issued by the Group and the Company are recognised
at the proceeds received, net of direct issue costs.
Repurchase of the Group’s and the Company’s own equity instruments is recognised and deducted
directly in equity. No gain or loss is recognised in profit or loss on the purchase, sale, issue or
cancellation of the Group’s and the Company’s own equity instruments.
c) Financial liabilities
All financial liabilities are measured subsequently at amortised cost using the effective interest method
or at FVTPL.
However, financial liabilities that arise when a transfer of a financial asset does not qualify for
derecognition or when the continuing involvement approach applies, and financial guarantee contracts
issued by the Group and the Company, are measured in accordance with the specific accounting
policies set out below.
Financial liabilities at amortised cost
Financial liabilities that are not (i) contingent consideration of an acquirer in a business combination,
(ii) held-for-trading, or (iii) designated as at FVTPL, are measured subsequently at amortised cost using
the effective interest method.
Financial liabilities are classified, at initial recognition, as loans and borrowings, payables, or as
derivatives designated as hedging instruments in an effective hedge, as appropriate. All financial
liabilities are recognised initially at fair value and, in the case of loans and borrowings and payables,
net of directly attributable transaction costs.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
39
1. Accounting policies – continued
o. Financial instruments – continued
ii) Financial liabilities and equity
c) Financial liabilities – continued
Financial liabilities at amortised cost – continued
The effective interest method is a method of calculating the amortised cost of a financial liability and of
allocating interest expense over the relevant period. The effective interest rate is the rate that exactly
discounts estimated future cash payments (including all fees and points paid or received that form an
integral part of the effective interest rate, transaction costs and other premiums or discounts) through
the expected life of the financial liability, or (where appropriate) a shorter period, to the amortised cost
of a financial liability.
The Group’s and Company’s financial liabilities include debt securities in issue.
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised
cost using the effective interest rate, the “EIR” method. Gains and losses are recognised in profit or
loss when the liabilities are derecognised as well as through the EIR amortisation process.
Any difference between the proceeds (net of transaction costs) and the redemption amount is
recognised in profit or loss over the period of the borrowings using the effective interest method. Fees
paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent
that it is probable that some or all of the facility will be drawn down. In this case, the fee is deferred
until the draw down occurs. To the extent there is no evidence that it is probable that some or all of the
facility will be drawn down, the fee is capitalised as a prepayment for liquidity services and amortised
over the period of the facility to which it relates. The EIR amortisation is included as finance costs in
the consolidated and separate statement of profit or loss and other comprehensive income.
A financial liability is derecognised when the obligation under the liability is discharged or cancelled or
expires. 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 the derecognition of the original liability and the recognition of a new liability.
The difference in the respective carrying amounts is recognised in the consolidated and separate
statement of profit or loss and other comprehensive income.
p. Cash and cash equivalents
Cash and cash equivalents are carried in the consolidated and separate statement of financial position at
face value. For the purposes of the consolidated and separate statement of cash flows, cash and cash
equivalents comprise cash in hand and deposits held at call with banks.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
40
1. Accounting policies – continued
q. Current and deferred taxation
The tax expense for the year comprises current and deferred taxation.
Taxation is recognised in profit or loss, except to the extent that it relates to items recognised in other
comprehensive income or directly in equity. In this case, the tax is also recognised in other
comprehensive income or equity, respectively.
Current tax is based on the taxable result for the year. The taxable result for the year differs from the
results as reported in profit or loss because it excludes items which hare non-assessable or disallowed
and it further excludes items that are taxable or deductible in other periods. Current tax also includes
any tax arising from dividends. It is calculated using the tax rates that have enacted or substantively
enacted by the end of the reporting year, and any adjustments in relation to the prior years.
Deferred taxation is provided using the liability method, for all temporary differences arising between
the tax bases of assets and liabilities and their carrying values for financial reporting purposes.
Deferred taxation is determined using tax rates (and laws) that have been enacted or substantially
enacted by the end of the reporting year and are expected to apply when the related deferred tax asset
is realised or the deferred tax liability is settled. Deferred tax assets are recognised only to the extent
that it is probable that future taxable profits will be available against which the temporary differences
can be utilised.
r. Share capital and dividends
Ordinary shares are classified as equity.
Dividend distribution to the Company’s shareholders is recognised as a liability in the Company’s
financial statements in the year in which the dividends are approved by the Company’s shareholders.
s. Employee benefits
The Group contribute towards the state pension in accordance with local legislation. The only obligation
is to make the required contributions. Costs are expensed in the year in which they are incurred.
t. Borrowing costs
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets,
which are assets that necessarily take a substantial period of time to get ready for their intended use
or sale, are added to the cost of those assets, until such time as the assets are substantially ready for
their intended use or sale.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
41
1. Accounting policies – continued
t. Borrowing costs – continued
To the extent that variable rate borrowings are used to finance a qualifying asset and are hedged in
an effective cash flow hedge of interest rate risk, the effective portion of the derivative is recognised in
other comprehensive income and reclassified to profit or loss when the qualifying asset affects profit
or loss. To the extent that fixed rate borrowings are used to finance a qualifying asset and are hedged
in an effective fair value hedge of interest rate risk, the capitalised borrowing costs reflect the hedged
interest rate.
Investment income earned on the temporary investment of specific borrowings pending their
expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation. All
other borrowing costs are recognised in profit or loss in the period in which they are incurred.
u. Provisions and contingent liabilities
Provisions are recognised when the Group and the Company has a present obligation (legal or
constructive) as a result of a past event, it is probable that the Group and the Company will be required
to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the
present obligation at the reporting date, taking into account the risks and uncertainties surrounding the
obligation. Where a provision is measured using the cash flows estimated to settle the present
obligation, its carrying amount is the present value of those cash flows (when the effect of the time
value of money is material). When some or all of the economic benefits required to settle a provision
are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually
certain that reimbursement will be received and the amount of the receivable can be measured reliably.
v. Segment reporting
The Group determines and presents operating segments based on the information that internally is
provided to the Board of Directors, which is the Group’s chief operating decision-maker in accordance
with the requirements of IFRS 8, Operating Segments.
An operating segment is a component of the Group that engages in business activities from which it
may earn revenues and incur expenses, including revenues and expenses that relate to transactions
with any of the Group’s other components, and for which discrete financial information is available. An
operating segment’s operating results are reviewed regularly by the Board of Directors to make
decisions about resources to be allocated to the segment and to assess its performance executing the
function of the chief-operating decision-maker.
The Board of Directors considers the Group to constitute one reporting segment in view of its activities.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
42
2. Revenue
All the Group’s revenue is generated from the sales and export of pharmaceutical products generated
in Malta and the UK. The timing of revenue recognition are all at a point in time.
3. Expenses by nature
The major items included within the consolidated and separate statement of profit or loss and other
comprehensive income are included below:
The Group
The Company
2022
2022
€
€
Amortisation of intangible assets
(Note 10)
78,120
-
Auditor’s remuneration
56,643
22,225
Cost of sales
20,822,696
-
Directors’ remuneration
149,123
46,801
Depreciation of property, plant and
equipment (Note 11)
382,684
-
Depreciation of right-of-use assets
(Note 13)
687,065
-
Realised differences on exchange
1,532
70,921
Staff costs (Note 4)
4,220,222
-
Cost of sales by category of activity:
The Group
The Company
The Company
2022
2023
2022
€
€
€
Cost of sales of pharmaceutical and
similar goods or services
20,578,948
-
-
Laser expenses
136,166
-
-
Other
107,582
-
-
20,822,696
-
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
43
3. Expenses by nature – continued
Auditor’s fees
Fees charged, excluding VAT, by the auditor for the services rendered during the financial years ended
31 December 2023 and 2022 relate to the following:
The Group
The Company
2022
2022
€
€
Annual statutory auditors
56,643
22,225
Tax compliance & advisory services
6,000
354
Other non – audit services
295
295
62,938
22,874
4. Staff costs
The Group
The Company
2022
2022
€
€
Wages and salaries
4,078,602
-
Social security costs
141,620
-
Pension costs
-
4,220,222
-
Average number of full-time equivalents employed by the Group and the Company during the year:
The Group
The Company
2022
2022
Operational
198
-
Administration
14
-
Selling and distribution
4
-
214
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
44
5. Investment income
The Group
The Company
The Company
2022
2023
2022
€
€
€
Dividend receivable
-
2,212,951
3,998,171
Interest receivable on amounts due
from subsidiary
-
505,539
482,569
Interest receivable on bank balances
873
-
-
873
2,718,490
4,480,740
6. Other income
The Group
The Company
2022
2022
€
€
Other income
91,588
-
Disbursement of expenses
-
160,711
Tax credit utilised
9,837
-
Reimbursement of salaries
500
-
Release due to termination charge of
leases
-
-
Write-off of other payables
-
-
101,925
160,711
7. Finance costs
The Group
The Company
2022
2022
€
€
Interest payable on debt security in
issue
514,394
514,394
Amortisation of debt security in issue
costs
27,820
27,820
Interest payable on bank loans
-
-
Interest payable on third party loan
8,000
-
Finance cost – lease liability
519,236
-
1,069,450
542,214
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
45
8. Income tax
The Group
The Company
2022
2022
€
€
Current tax:
At 15%
131
-
At 35%
509,107
1,399,360
Over provision of
prior year tax
(1,200)
-
Deferred tax charge for
the year (Note 24)
725,674
-
1,233,712
1,399,360
The tax expense and the result of accounting profit multiplied by the statutory domestic income tax rate
is reconciled as follows:
The Group
The Company
2022
2022
€
€
Profit before tax
3,348,709
3,930,602
Tax on accounting profit at 35%
thereon
1,172,048
1,375,711
Tax effect of:
Net effect on right-of-use assets
depreciation and lease liabilities
finance charge
(1,222)
-
Income not subject to tax
(3,443)
(225,148)
Income subject to reduced tax rates of
tax
(175)
-
Non-allowable expenses
77,030
248,797
Allowance on amortisation of
intellectual property
(735,000)
-
Movement in deferred tax
725,674
-
Over provision of prior-year tax
(1,200)
-
1,233,712
1,399,360
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
46
8. Income tax – continued
In addition to the amount charged to profit or loss, the following amounts relating to tax have been
recognised in consolidated other comprehensive income:
The Group
The Group
The Company
2023
2022
2022
€
€
€
Deferred tax:
Gains on pharmacy licences
revaluation
-
681,469
-
Total income tax recognised in
other comprehensive income
-
681,469
-
9. Dividends
The Group and the Company
2022
€
Ordinary shares
Interim dividend
-
Final dividend
2,531,242
2,531,242
Ordinary shares
Final dividend
2,531,242
Euro per share
0.13
As at 31 December 2023, the Board of Directors proposed final gross dividend of €2,108,186 (2022:
€3,894,219) to the ordinary shareholders. These dividends are being declared out of taxable profits
resulting in a total net dividend to the ordinary shareholders of €1,370,321 (2022: €2,531,242) which
is equivalent to €0.07 (€0.13) per share.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
47
10. Intangible assets
Pharmacy
Website
The Group
Licences
Costs
Total
€
€
€
At 1 January 2022
Cost
7,317,095
236,422
7,553,517
Accumulated amortisation
-
(85,950)
(85,950)
Revaluation surplus
35,799,529
-
35,799,529
Net book amount
43,116,624
150,472
43,267,096
Movements for the year ended 31 December 2022
Opening net book amount
43,116,624
150,472
43,267,096
Additions
2,803,799
80,510
2,884,309
Amortisation charge
-
(78,120)
(78,120)
Revaluation surplus
1,947,053
-
1,947,053
Closing net book amount
47,867,476
152,862
48,020,338
At 31 December 2022
Cost
10,120,894
316,932
10,437,826
Accumulated amortisation
-
(164,070
)
(164,070)
Revaluation surplus
37,746,582
-
37,746,582
Net book amount
47,867,476
152,862
48,020,338
Movements for the year ended 31 December 2023
Opening net book amount
47,867,476
152,862
48,020,338
Additions
1,515,000
96,640
1,611,640
Amortisation charge
-
(93,093)
(93,093)
Closing net book amount
49,382,476
156,409
49,538,885
At 31 December 2023
Cost
11,635,894
413,572
12,049,466
Accumulated amortisation
-
(257,163
)
(257,163)
Revaluation surplus
37,746,582
-
37,746,582
Net book amount
49,382,476
156,409
49,538,885
The pharmacy licences were valued by the Board of Directors as at 31 December 2022. There were
no revaluations during the year ended 31 December 2023.
Amortisation charge of €93,093 (2022: €78,120) is included in administrative expenses.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
48
11. Property, plant and equipment
The Group
Improvements
Computer
Furniture &
Shop
Motor
Electrical
to premises
equipment
fittings
equipment
Vehicle
Installations
Total
€
€
€
€
€
€
€
At 1 January 2022
Cost
746,084
469,090
1,552,693
859,625
19,555
313,701
3,960,748
Accumulated depreciation
(51,969)
(402,207)
(884,253)
(472,730)
(19,555)
(140,222)
(1,970,936)
Net book amount
694,115
66,883
668,440
386,895
-
173,479
1,989,812
Movements for year ended
31 December 2022
Opening net book amount
694,115
66,883
668,440
386,895
-
173,479
1,989,812
Additions
201,857
155,789
355,055
48,628
-
153,826
915,155
Depreciation charge
(9,479)
(92,252)
(137,221)
(112,572)
-
(31,160)
(382,684)
Closing net book amount
886,493
130,420
886,274
322,951
-
296,145
2,522,283
At 31 December 2022
Cost
947,941
624,879
1,907,748
908,253
19,555
467,527
4,875,903
Accumulated depreciation
(61,448)
(494,459)
(1,021,474)
(585,302)
(19,555)
(171,382)
(2,353,620)
Net book amount
886,493
130,420
886,274
322,951
-
296,145
2,522,283
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
49
11. Property, plant and equipment – continued
The Group
Improvements
Computer
Furniture &
Shop
Motor
Electrical
Plant &
to premises
equipment
fittings
equipment
Vehicle
Installations
Machinery
Total
€
€
€
€
€
€
€
€
Movements for year ended
31 December 2023
Opening net book amount
886,493
130,420
886,274
322,951
-
296,145
-
2,522,283
Acquired upon acquisition of
subsidiary
-
-
-
-
-
-
58,491
58,491
Additions
315,888
159,381
94,176
24,713
-
15,352
102,700
712,210
Depreciation charge
(19,897)
(128,764)
(145,798)
(100,895)
-
(30,684)
(28,745)
(454,783)
Closing net book amount
1,182,484
161,037
834,652
246,769
-
280,813
132,446
2,838,201
At 31 December 2023
Cost
1,263,829
784,260
2,001,924
932,966
19,555
482,879
180,186
5,665,598
Accumulated depreciation
(81,345)
(623,223)
(1,167,272)
(686,197)
(19,555)
(202,066)
(47,740)
(2,827,398)
Net book amount
1,182,484
161,037
834,652
246,769
-
280,813
132,446
2,838,201
Fully depreciated assets which were still in use at 31 December 2023 had a cost of €1,539,254 (2022: €1,137,611), on which depreciation otherwise chargeable would
have amounted to €281,416 (2022: €203,850).
Depreciation charge of €454,783 (2022: €382,684) is included in administrative expenses.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
50
12. Goodwill
The Group
€
Cost and carrying amount
At 1 January 2022/2023
2,152,825
At 1 January 2023
2,152,825
Additions
195,526
At 31 December 2023
2,348,351
The Group tests goodwill annually for impairment, or more frequently if there are indications that
goodwill might be impaired.
13. Right-of-use assets
The Group
Buildings
€
Cost
At 1 January 2022
9,157,977
Additions
2,527,151
Net effect on modifications made on existing contracts
(55,141)
At 31 December 2022
11,629,987
At 1 January 2023
11,629,987
Additions
664,901
Disposal
(120,943)
At 31 December 2023
12,173,945
Accumulated depreciation
At 1 January 2022
1,062,526
Depreciation charge
687,065
At 31 December 2022
1,749,591
At 1 January 2023
1,749,591
Depreciation charge
790,727
Release of depreciation upon disposal
(50,925)
At 31 December 2023
2,489,393
Carrying amount
At 31 December 2022
9,880,396
At 31 December 2023
9,684,552
The Group leases buildings. The average lease term is 15 years (2022: 16 years).
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
51
13. Right-of-use assets – continued
Amounts recognised in profit and loss
2023
2022
€
€
Depreciation expense on right-of-use assets
(790,727)
(687,065)
Interest expense on lease liabilities
(554,647)
(519,236)
Expense relating to leases of low value assets
(8,792)
(8,650)
Expense related to variable lease payments not included in the
measurement of lease liability
(223,363)
(150,094)
Net release of Right-of-use assets and lease liabilities upon disposal
6,086
-
Variable lease payments
Some of the property leases in which the Group is the lessee contain variable lease payment terms
that are linked to sales generated from the leased property or depend on the change in the consumer
price index. The breakdown of lease payments for these retail outlets is as follows:
2023
2022
€
€
Fixed payments
1,075,773
1,209,793
Variable payments
223,363
150,094
Total payments
1,299,136
1,359,887
Overall, the variable payments constitute up to 18% (2022: 11%) of the Group’s entire lease payments.
The Group expects this ratio to change in future years as the variable payments depend on sales,
consumer price index and consequently on the overall economic development over the next few years.
The total cash outflow for leases amount to €1,299,136 (2022: € 1,359,887)
14. Investments in subsidiaries
The Company
2023
2022
€
€
Movements for the year ended 31 December
Opening net book amount
20,086,188
20,084,988
Additions
1
1,200
Closing net book amount
20,086,189
20,086,188
At 31 December
Cost/net book amount
20,086,189
20,086,188
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
52
14. Investments in subsidiaries – continued
The carrying amount of the investments at 31 December 2023 and 2022 is equivalent to the cost of
the investments. The subsidiaries, all of which are unlisted, at 31 December are shown below:
Percentage of
shares held
Name
Registered office
Principal activities
2023
2022
Brown’s Pharma
Limited
Q3, Level 2, Unit 1,
Quad Central,
Triq L-Esportaturi,
Central Business District,
Birkirkara,CBD 1020
Operation of retail pharmacies
100%
100%
Brown’s Pharma IP
Limited
Q3, Level 2, Unit 1,
Quad Central,
Triq L-Esportaturi,
Central Business District,
Birkirkara,CBD 1020
Holding of the Group’s
intellectual property
100%
100%
JP Pharma Retail
Holdings Limited
Q3, Level 2, Unit 1,
Quad Central,
Triq L-Esportaturi,
Central Business District,
Birkirkara,CBD 1020
Holding company of companies
holding the pharmacy licences
100%
100%
Mediva Pharma
Limited
66 Tanners Drive,
Blakelands, Milton Keynes,
Bucks, MK 14 5BP
Operation of an aesthetics
pharmacy
100%
-
As at 31 December 2023 JP Pharma Retail Holdings Limited held 100% (2022: 100%) in Brown’s
Grognet Pharmacy Ltd., Brown’s Medical Plaza Ltd., Brown’s Pharmacy Fleur-de-Lys Ltd., Brown’s
Pharmacy Hamrun Ltd., Brown’s Pharmacy Kalkara Ltd., Brown’s Pharmacy M1 Ltd., Brown’s
Pharmacy M2 Ltd., Brown’s Pharmacy Paola Ltd., Brown’s Pharmacy Pieta’ Ltd., Brown’s Pharmacy
Rahal Gdid Ltd., Brown’s Pharma Qormi Ltd., Brown’s Pharma St. Andrews Ltd., Brown’s Pharmacy
Sliema Ltd., Brown’s Pharmacy Zebbug Ltd., Brown’s Quad Pharmacy Ltd., Brown’s Victor Pharmacy
Ltd., Brown’s SM Pharmacy Ltd, JP Pharma B’Kara Limited, JP Pharma Iklin Limited, JP Pharma
Naxxar Limited, JP Pharma San Gwann Limited and JP Pharma St. Julians Limited. The registered
address of these companies is Q3, Level 2, Unit 1, Quad Central,Triq L-Esportaturi,Central Business
District, Birkirkara,CBD 1020.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
53
15. Investment in financial assets
The Group
a) Financial assets measured at fair value through profit or loss:
2023
2022
€
€
Investment in equity instrument (Note i)
150,000
-
Note i: Equity instrument is unlisted and such investment is redeemable at par by 9 June 2025 at the
discretion of the Group or converted to 25% shares of ordinary share capital. Should the Group not
convert into shares, the Group is entitled to a dividend of 8% per annum from the date of issue.
b) Financial assets measured at amortised cost:
2023
2022
€
€
Short-term term deposit (Note i)
-
1,000,000
Investment in debt instrument (Note ii)
1,000,000
-
1,000,000
1,000,000
Note i: Bank term deposit earned average interest of 2% per annum. This term deposit matured during
the year.
Note ii: These related to the allocation of €1,000,000 in secured senior notes of a securitisation cell
company, which is secured, subject to an interest of 14.5% per annum and repayable by 23 November
2024. As at year end, the carrying amount approximated to its fair value. These notes are secured
through a guarantee by the Group of the securitisation cell company, pledge over the bank account of
the securitisation cell company and a pledge over the funding of such notes.
16. Inventories
The Group
The Group
The Company
2023
2022
2022
€
€
€
Goods held for resale
3,237,621
2,791,619
-
Goods in transit
307,246
122,172
-
3,544,867
2,913,791
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
54
17. Trade and other receivables
The Group
The Group
The Company
2023
2022
2022
€
€
€
Non-current
Amounts held by Trustee (Note iii)
-
57,460
57,460
Amounts due from subsidiary (Note iv)
-
-
14,336,674
-
57,460
14,394,134
Current
Trade receivables (Note i)
3,810,805
1,685,243
-
Amounts due from
Ultimate beneficial owner (Note ii)
90,084
-
-
Amounts due from
other related parties (Note ii)
210,076
334,118
-
Amounts due from
subsidiary (Note ii)
-
-
245
Other receivables
253,787
562,467
-
Prepayments and accrued income
1,459,697
1,074,085
16,608
5,824,449
3,655,913
16,853
Notes:
i. The average credit period on sales of goods and services made on credit sales is 90 days. Trade
receivables disclosed above include amounts that are past due at the end of the reporting year for
which the Group has not recognised an allowance in credit quality and the amounts are still considered
recoverable.
ii. Amounts due from ultimate beneficiary owner, other related parties and subsidiary are unsecured,
interest free and are repayable on demand.
iii. Amount held by Trustee related to proceeds from the debt securities in issue held by in a Trust
company and were drawn down against the presentation of agreements, requests for payments and/or
invoices in accordance with the provisions of the prospectus as noted in Note 22.
iv. Amount due from subsidiary includes a portion of proceeds from the debt security in issue that have
been advanced by the Issuer in accordance with the provisions of the prospectus as noted in Note 22.
These amounts are unsecured, subject to interest at 3.9% per annum and repayable after more than
twelve months from the date of the reporting period.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
55
17. Trade and other receivables – continued
Age of receivables that are past due but not impaired
The Group
The Group
The Company
2023
2022
2022
€
€
€
91-120 days
644,632
10,883
-
120-365 days
671,092
28,261
-
365 days +
31,178
46,282
-
Total
1,346,902
85,426
-
In determining the recoverability of a trade receivable, the Group considers any change in the credit
quality of the trade receivable from the date credit was initially granted up to the end of the reporting
year and any receipts made after year end. The concentration of credit risk is limited due to the fact
that the customer base is large and unrelated.
18. Share capital
The Group and the Company
2023
2022
€
€
Authorised
14,662,916 Ordinary “A” shares of €1 each
14,662,916
14,662,916
5,423,270 Ordinary “B” shares of €1 each
5,423,270
5,423,270
20,086,186
20,086,186
Issued and fully paid
14,662,916 Ordinary “A” shares of €1 each
14,662,916
14,662,916
5,423,270 Ordinary “B” shares of €1 each
5,423,270
5,423,270
20,086,186
20,086,186
Class ‘A’ shares have the right to appoint 1 director who shall have 2.5 votes each in meetings of the
Board of Directors. Class ‘A’ and ‘B’ share shall, together, be entitled to appoint 4 directors to the Board
of Directors of the Group and the Company who shall have 1 vote each in meetings of the Board of
Directors. Each holder of ‘B’ shares shall have the right to appoint 1 director to the Board of Directors
of the Group and the Company who shall have 1 vote each in meetings of the Board of Directors.
Except as otherwise provided, all ordinary shares irrespective of class, shall rank equally in all respects,
including without limitation, equal participation in profits distributed by the Group and the Company and
equal rights upon distribution of the Group’s and the Company’s assets upon its winding up. Each
ordinary share shall entitle the holder to 1 vote at each general meeting.
19. Revaluation reserve
The revaluation reserve comprises revaluation surplus/(decrease) on intangible assets used in the
production and supply of goods and services, net of deferred tax. The revaluation reserve is not
available for distribution to the Group’s and the Company’s shareholders.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
56
20. Retained earnings
Retained earnings represent accumulated losses or profits. Dividends paid out of retained earnings
during the year is disclosed in Note 9.
21. Translation reserve
This is a non-distributable reserve and is arising following the translation of a subsidiary’s net assets
to the Group’s functional currency.
22. Interest-bearing borrowings
The Group
The Group
The Company
2023
2022
2022
€
€
€
Non-current
Bank loan
2,119,500
-
-
Other loan
100,000
-
-
Debt securities in issue
12,791,366
12,763,538
12,763,538
Total non-current
15,010,866
12,763,538
12,763,538
\
Current
Other loan
-
100,000
-
Bank loan
185,538
-
-
Total current
185,538
100,000
-
\
Total borrowings
15,196,404
12,863,538
12,763,538
\
Debt securities in issue
By virtue of a prospectus dated 10 June 2021, Brown’s Pharma Holdings plc (the ‘Issuer’) issued
€13,000,000 unsecured bond with a face value of €100 each. The bonds have a coupon interest of
3.9% which is payable annually in arrears on 9 July of each year. The bonds are redeemable at par
and are due for redemption between 2027 and 2031, unless they are previously re-purchased and
cancelled or redeemed in the case of an Early redemption or a partial conditional early redemption.
The bonds shall constitute the general, direct, unconditional, and unsecured obligations of the Issuer
to the Bondholders and shall at all times, rank pari passu, without any priority or preference among
themselves and with other outstanding and unsecured debt of the Issuer, present and future.
The bonds were admitted on the Official List of the Malta Stock Exchange on 15 July 2021. The quoted
market price as at 31 December 2023 for the bonds was €96.50 (2022: €98.00).
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
57
22. Interest-bearing borrowings – continued
Debt securities in issue – continued
As noted in Note 17, in accordance with the provisions of the prospectus, a portion of the proceeds
from the bond issue have been advanced by the Issuer to its subsidiary, whilst the rest of the proceeds
are held by a Trustee and will be draw down against the presentation of agreements, requests for
payments and/or invoices.
The bond is are measured at the amount of the net proceeds adjusted for the amortisation of the
difference between the net proceeds and the redemption value of such bond, using the effective
interest rate as follows:
The Group and the Company
2023
2022
€
€
Original face value of the bond issued
13,000,000
13,000,000
Bond issue costs
(278,200)
(278,200)
Accumulated amortisation
69,566
41,738
Unamortised bond issue costs
(208,634)
(236,462)
-
-
Amortised costs and closing carrying amount
of the debt securities in issue
12,791,366
12,763,538
-
-
-
-
Other loan
The other loan is unsecured, bears an interest of 8% per annum and is repayable by 31 December
2025 in lump sum payments at the option of the Group.
Bank loan
Bank loan bears an interest of 2.9% per annum over 3 months Euribor and is repayable by March
2033. Such loan is secured through the following:
• General Hypothec of €2,440,000 on subsidiary’s presented and/or future assets.
• First general hypothecary guarantee of €2,440,000 by other related party.
• First special hypothecary guarantee of €2,440,000 over properties owned by other related party.
• Subsidiary guarantee by other related party.
• Contracting undertaking to all terms and conditions entered in the lease agreement by the subsidiary.
• Personal guarantee by the Subsidiary’s ultimate beneficiary owners.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
58
22. Interest-bearing borrowings - continued
The interest rate profile of the Group’s and the Company’s interest-bearing borrowings at the end of
the reporting periods is analysed below:
The Group
The Group
The Company
2023
2022
2022
€
€
€
Subject to fixed rates
Debt securities in issue
12,791,366
12,763,538
12,763,538
Other loan
100,000
100,000
-
-
-
Total borrowings
12,891,366
12,863,538
12,763,538
-
-
Subject to variable costs
Bank loan
2,305,038
-
-
-
-
Weighted average effective interest rates during the reporting year:
The Group
The Group
The Company
2023
2022
2022
%
%
%
Bank loan
6.75
-
-
Other loan
8
8
-
\
As at 31 December 2023, one of the subsidiary of the Group, Brown’s Pharma Limited, had unutilised
credit facility of €250,000 (2022: €250,000) which are subject to an interest rate of 2.90% over 3-month
Euribor (2022: 4.95% over 3-month Euribor) and secured as follows:
a) First general hypothec for €100,000 over all the subsidiary’s present and future assets
b) First general hypothec guarantee for €100,000 over the present and future assets of an other
related party.
c) First special hypothec guarantee for €100,000 over properties held by other related party.
d) Company guarantee by other related party
e) Joint and several guarantee by two of the ultimate beneficiary owners
f) Pledge over business insurance over Mosta and Qormi Pharmacy
g) Pledge over building insurance over property leased by other related party
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
59
23. Lease Liabilities
The Group
The Group
The Company
2023
2022
2022
€
€
€
Maturity Analysis
Year 1
561,892
509,228
-
Year 2
564,215
536,112
-
Year 3
526,957
540,523
-
Year 4
566,487
500,680
-
Year 5
541,484
552,020
-
Onwards
7,271,578
7,325,595
-
10,032,613
9,964,158
-
Analysed as:
Non-current
9,470,721
9,454,930
-
Current
561,892
509,228
-
10,032,613
9,964,158
-
24. Deferred taxation
The Group
The Group
The Company
2023
2022
2022
€
€
€
At beginning of year
13,880,043
12,472,900
-
Charged to the
consolidated profit or loss (Note 8)
771,731
725,674
-
Charged to the consolidated other
comprehensive income
-
681,469
-
Effect of foreign exchange
11,131
-
At end of year
14,662,905
13,880,043
-
Deferred tax is analysed as follows:
The Group
The Group
The Company
2023
2022
2022
€
€
€
Net deferred tax liability at:
Fair value movement on pharmacy
licenses
13,211,304
13,211,304
-
Temporary difference on intangible
assets
1,470,000
735,000
-
Excess of capital allowances over
accumulated depreciation
(18,399)
(66,261)
-
14,662,905
13,880,043
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
60
25. Trade and other payables
The Group
The Group
The Company
2023
2022
2022
€
€
€
Current
Trade payables
7,167,604
5,584,997
-
Amounts due to
ultimate parent companies (Note)
499,869
717,018
1,393,291
Amounts due to other
related parties (Note)
784,981
567,730
1,200
Other payables and indirect tax
1,124,582
1,020,916
-
Accruals
616,064
679,215
276,579
10,193,100
8,569,876
1,671,070
Note:
Amounts due to other related parties and ultimate parent companies are unsecured, interest free and
repayable on demand.
26. Current taxation
Income tax payable is made up as follows:
The Group
The Group
The Company
2023
2022
2022
€
€
€
Balance at 1 January
270,450
(674,475)
-
Current tax charge
for the year (Note 8)
(487,163)
(509,238)
(1,399,360)
Settlement tax paid
-
673,513
-
Tax refund received
(272,612)
-
-
Provisional tax paid
661,280
769,482
-
Tax credit utilised
-
9,837
-
Over provision of
prior year tax (Note 8)
-
1,200
-
Tax paid at source
2,454
131
1,399,360
Balance at 31 December
174,409
270,450
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
61
27. Cash generated from/(used in) operations
Reconciliation of operating profit/(loss) to cash generated from/(used in) operations:
The Group
The Group
The Company
2023
2022
2022
€
€
€
Operating profit/(loss)
3,913,566
4,417,286
(7,924)
Adjustments for:
Depreciation of property, plant and
equipment (Note 11)
454,783
382,684
-
Depreciation of right-of-use assets
(Note 13)
790,727
687,065
-
Amortisation of intangible assets
(Note 10)
93,093
78,120
-
Tax credit utilised (Note 26)
-
(9,837)
-
Release upon termination of right of
use asset
(6,086)
-
-
Changes in working capital:
Inventories
(631,076)
(400,010)
-
Trade and other receivables
(1,896,223)
(539,966)
(2,516)
Trade and other payables
1,580,058
2,194,099
3,415
Working capital acquired upon
acquisition of subsidiary
(372,562)
-
-
Cash generated from/(used in)
operations
3,926,280
6,809,441
(7,025)
Non-cash transaction
The Group’s principal non-cash transaction during the year ended 31 December 2023, related to
dividends declared but not paid in the current year amounting to €650,321 (2022: €1,482,120), write-
off of other payables amounting to €113,805 (2022: €Nil) and to finance costs – lease liability
amounting to €554,647 (2022: €519,236). These have been recorded as amounts due to ultimate
parent companies, other payables and finance costs respectively.
28. Cash and cash equivalents
For the purposes of the consolidated statement of cash flows, the cash and cash equivalents at the
end of the year comprise the following:
The Group
The Group
The Company
The Company
2023
2022
2023
2022
€
€
€
€
Cash at bank and in hand
2,904,803
2,531,457
285,157
23,619
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
62
29. Related party transactions
Year-end balances due from or to other related parties, from subsidiaries, from ultimate beneficial
owner, due to ultimate parent companies are disclosed in notes 17 and 25 to these consolidated and
separate financial statements.
The Group and the Company also entered into related party transactions on an arm’s length basis with
its subsidiaries. Transactions between the Group have been eliminated on consolidation. Transactions
with related parties are also made on an arm’s length basis.
The following transactions were carried out with related parties:
The Group
The Group
The Company
The Company
2023
2022
2023
2022
€
€
€
€
(a) Rental charge
Other related party
459,149
478,251
-
-
(b) Purchase of stock
Other related party
2,299,868
2,162,825
-
-
(c) Other income
Subsidiary
-
-
88,257
160,711
(d) Dividend receivable
Subsidiary
-
-
2,212,951
3,998,171
(e) Interest income
Subsidiary
-
-
505,539
482,569
(f) Amounts due from subsidiary
(Non-current)
Beginning of the year
-
-
14,336,674
9,370,275
Dividend receivable net of tax
-
-
1,438,418
2,598,811
Disbursement of expenses
-
-
88,257
160,711
Interest charged
-
-
505,539
482,569
Debt securities in issue proceeds
transferred to subsidiary
-
-
57,340
3,935,000
Payments made on behalf of the
Company
-
-
(507,006)
(2,210,692)
Advances during the year
-
-
(2,646,860)
-
-
-
13,272,362
14,336,674
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
63
29. Related party transactions – continued
The Group
The Group
The Company
2023
2022
2022
€
€
€
(g) Amounts due from
other related parties
Beginning of the year
334,118
56,029
-
Transfer from amounts due to
other related parties
(79,111)
-
-
Payments made on behalf of
the other related parties
27,038
20,282
-
Advances made during the year
727,635
-
-
Eliminated upon consolidation
(257,808)
257,807
-
Rental charge
(541,796)
-
-
210,076
334,118
-
(h) Amounts due from
ultimate parent companies
Beginning of the year
-
5,776
5,776
Transfer to amounts due from
shareholder
-
(5,776)
(5,776)
-
-
-
(i) Amounts due from
subsidiary (Current)
Beginning of the year
-
-
-
Incorporation of new subsidiary
-
-
(1,200)
Payments made on behalf of the
subsidiary
-
-
1,445
-
-
245
(j) Amounts due from
ultimate beneficial owner
Payments made on behalf of the
ultimate beneficial owner
90,084
-
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
64
29. Related party transactions – continued
The Group
The Group
The Company
2023
2022
2022
€
€
€
(k) Amounts due to
other related parties
Beginning of the year
(567,730)
(676,215)
-
Rental Charge
-
(564,336)
-
Purchase of stock
made during the year
(2,713,844)
(2,552,134)
-
Repayments made during the year
2,415,436
3,226,155
-
Transfer to amounts due
from other related parties
79,111
-
-
Other movements during the year
2,046
(1,200)
(1,200)
(784,981)
(567,730)
(1,200)
(l) Amounts due to
ultimate parent companies
Beginning of the year
(717,018)
(377,874)
(377,874)
Transfer from amounts due to
shareholders
-
5,776
5,776
Dividend declared
(1,370,321)
(2,531,242)
(2,531,242)
Payments made during the year
2,729,522
2,186,322
1,510,049
Payments received during the year
(1,142,052)
-
-
(499,869)
(717,018)
(1,393,291)
Key management personnel compensation, consisting of directors’ remuneration, has been disclosed
in Note 3. Dividends paid to ultimate parent companies have been disclosed in Note 9.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
65
30. Financial risk management
Overview
The Group and the Company has an exposure to the following risks arising from the use of financial
instruments within its activities:
• Credit risk
• Liquidity risk
• Market risk
This note presents information about the Group’s and the Company’s exposure to each of the above
risks, policies and processes for measuring and managing risk, and the Group’s and the Company’s
management of capital. Further quantitative disclosures are included in these consolidated and separate
financial statements.
The responsibility for the management of risk is vested in the Board of Directors. Accordingly, it is the
Board of Directors who have the overall responsibility for establishing an appropriate risk management
framework.
Credit risk
Credit risk is the risk of financial loss to the Group and the Company if a counterparty to a financial
instrument fails to meet its contractual obligations and arises principally from the Group and the
Company’s trade and other receivables and cash and cash equivalents held at banks. The carrying
amounts of financial assets represent the maximum credit exposure.
The Group assesses the credit quality of its customers by taking into account their financial standing,
past experience, any payments made post reporting date and other factors, such as bank references
and the customers’ financial position.
Management is responsible for the quality of the Group’s credit portfolios and has established credit
processes involving delegated approval authorities and credit procedures, the objective of which is to
build and maintain assets of high quality.
The Group’s and the Company’s policy is to deal only with credit worthy counterparties. The credit terms
are generally 90 days. The Group regularly review the ageing analysis together with the credit limits per
customer.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
66
30. Financial risk management – continued
Credit risk – continued
Trade and other receivables
The level of credit risk is minimum as the majority of the Group’s clients are paid in cash upon the delivery
of services or goods sold.
To measure the expected credit losses, trade receivables have been grouped based on shared credit
risk characteristics and the days past due. Management considers the probability of default from such
trade receivables to be not material. More than 35% of trade receivables that exceeded the 90 days
credit term has been received after reporting period date. In view of this, the amount calculated using the
12-month expected credit loss model is considered to be very insignificant. Therefore, based on the
above, no loss allowance has been recognized by the Group.
Trade receivables are written off when there is no reasonable expectation of recovery. Indicators that
there is no reasonable expectation of recovery include, amongst others, the failure of a debtor to engage
in a repayment plan with the Group and the Company, and a failure to make contractual payments for a
period of greater than a year past due.
The ageing analysis of trade receivables have been disclosed in Note 17.
The Group’s and the Company’s concentration to credit risk arising from other receivables, that
comprise amounts due from ultimate beneficial owner, ultimate parent companies, other related parties
and from subsidiary, are considered limited as there were no indications that these counterparties are
unable to meet their obligations. Management considers these counterparties to be of a good credit
quality. Furthermore, management does not consider these counterparties to have deteriorated in
credit quality and the effect of management’s estimate of the 12-month credit loss has been
determined to be insignificant to the results of the Group and the Company.
Cash and cash equivalents
The cash and cash equivalents held with banks as at 31 December 2023 and 2022 are callable on
demand and held with local financial institutions with high quality standing or rating. Management
considers the probability of default from such banks to be insignificant. Therefore, based on the above,
no loss allowance has been recognized by the Group and the Company.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
67
30. Financial risk management – continued
Liquidity risk
Liquidity risk is the risk that the Group and the Company will not be able to meet its financial obligations
as they fall due. The Group’s and the Company’s approach to managing liquidity is to ensure, as far as
possible, that it will always have sufficient liquidity to meet its liabilities when due. Generally, the Group
and the Company ensures that it has sufficient cash on demand to meet expected operational
expenditure, including the servicing of financial obligations.
The table below analyses the Group and the Company’s financial liabilities into relevant maturity
grouping based on the remaining period at the end of the reporting year to the contractual maturity date.
The amounts disclosed in the table are the contractual undiscounted cash flows with respect to the debt
securities in issue.
The Group
As at
Less than
1 year
Between 1
and 2
years
Over 5
years
Total
Carrying
amount
31 December 2023
€
€
€
€
€
Interest-bearing
borrowings
692,538
805,674
16,264,355
19,968,038
15,168,576
Trade and other
payables
10,193,100
-
-
10,193,100
10,193,100
10,885,638
805,674
16,264,355
30,161,138
25,361,676
-
-
-
-
As at
Less than
1 year
Between 1
and 2 years
Over 5
years
Total
Carrying
amount
31 December 2022
€
€
€
€
€
Interest-bearing
borrowings
607,000
507,000
15,028,000
17,663,000
12,863,538
Trade and other
payables
8,569,876
-
-
8,569,876
8,569,876
9,176,876
507,000
15,028,000
26,232,876
21,433,414
-
-
-
-
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
68
30. Financial risk management – continued
Liquidity risk – continued
The Company
As at
Less than
1 year
Between 1
and 2 years
Over 5
years
Total
Carrying
amount
31 December 2023
€
€
€
€
€
Interest-bearing
borrowings
507,000
507,000
15,028,000
17,563,000
12,763,538
Trade and other
payables
880,787
-
-
880,787
880,787
1,387,787
507,000
15,028,000
18,443,787
16,644,325
-
-
-
-
As at
Less than
1 year
Between 1
and 2 years
Over 5
years
Total
Carrying
amount
31 December 2022
€
€
€
€
€
Interest-bearing
borrowings
507,000
507,000
15,028,000
17,563,000
12,763,538
Trade and other
payables
1,671,070
-
-
1,671,070
1,671,070
2,178,070
507,000
15,028,000
19,234,070
14,434,608
-
-
-
-
Market risk
Market risk is the risk that changes in market prices, such as foreign exchange rates or interest rates,
will affect the fair value or future cash flows of a financial instrument. The objective of market risk is to
manage and control market risk exposures within acceptable parameters, while optimising the return on
risk.
i) Foreign exchange risk
Foreign exchange risk arises from future commercial transactions and recognised assets and liabilities
which are denominated in a currency that is not the respective Group’s and the Company’s functional
currency. The Group and the Company is not exposed to significant foreign exchange risk arising from
the Group’s and Company’s financing transactions as assets and liabilities are principally denominated
in euro and the Group and the Company is not exposed to foreign exchange risk arising on trading
transactions as these are principally conducted in Euro.
The Group’s and the Company’s cash and cash equivalents, borrowings, trade and other receivables,
finance lease and payables are denominated in Euro. Accordingly, a sensitivity analysis for foreign
exchange risk disclosing how profit or loss and equity would have been affected by changes in foreign
exchange rates that were reasonably possible at the end of the reporting period is not deemed
necessary.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
69
30. Financial risk management – continued
Market risk – continued
ii) Cash flow and fair value interest rate risk
The Group’s and the Company’s income and operating cash flows are substantially independent of
changes in market interest rates. The Group’s and the Company’s interest rate risk arises from
borrowings.
Borrowings issued at variable rates, comprising short-term bank borrowings (refer to Note 22), expose
the Group and the Company to cash flow interest rate risk. Certain Group’s and Company’s borrowings
are subject to an interest rate that varies according to revisions made to the Bank’s base rate.
Management monitors the level of floating rate borrowings as a measure of cash flow risk taken on.
Interest rates on these financial instruments are linked with the Central Intervention Rate issued by the
European Central Bank. Management considers the potential impact on profit or loss of a defined interest
rate shift that is reasonably possible at the end of the reporting period to be immaterial. Up to the end of
the reporting period, the Group and the Company did not have any hedging arrangements with respect
to the exposure of floating interest rate risk.
The Group and the Company has considerable bank borrowings issued at fixed rates (Note 22). These
bank loans do not expose the Group and the Company to cash flow interest rate risk.
Capital management
It is the policy of the Board of Directors to maintain an adequate capital base in order to sustain the future
development of the business and safeguard the ability of the Group and the Company to continue as a
going concern. In this respect, the Board of Directors monitor the operations and results of the Group
and the Company, and also monitor the level of dividends, if any, payable to the ordinary shareholders.
The Group and the Company is not subject to externally imposed capital requirements.
There were no changes in the Group and the Company’s approach to capital management during the
year.
Fair values
At 31 December 2023 and 2022 the carrying amounts of cash at bank, receivables, payables and accrued
expenses and short-term borrowings reflected in the financial statements are reasonable estimates of
fair value. The fair values of loans and long-term borrowings are not materially different from their carrying
amounts.
31. Guarantees
One of the Group’s subsidiary, Brown’s Pharma Limited, stands as a joint and several surety with a
related party in favour of a local bank for the repayment of the loan facilities granted to the related
party, its payment of interest accrued thereon and the faithful performance and observance of all the
obligations undertaken by the said related party.
BROWN’S PHARMA HOLDINGS PLC
Annual Report and Consolidated Financial Statements - 31 December 2023
70
32. Statutory information
Brown’s Pharma Holdings plc is a public limited company and is registered in Malta.
As at 31 December 2023, the ownership of Brown’s Pharma Holdings plc is ultimately shared between
13i Limited, N&N Investments Limited, Elka Investments Limited and JLMX Investments Limited. The
ownership of such Company’s share capital and voting rights related to such holding are such that no
particular individual or identifiable group may be deemed to exercise control over the Company.
33. Events after the reporting period
There were no adjusting or significant non-adjusting events that have occurred between the end of the
reporting year and at the date of authorisation by the Board of Directors.
71
Independent Auditor’s Report
To the Members of BROWN’S PHARMA HOLDINGS PLC
Report on the Audit of the Consolidated and Separate Financial Statements
Opinion
We have audited the consolidated and separate financial statements of Brown’s Pharma Holdings plc (the
“Company”) and its subsidiaries (collectively the “Group”), set out on pages 12 to 70, which comprise the
consolidated and separate statement of financial position as at 31 December 2023, the consolidated and separate
statement of profit or loss and other comprehensive income, the consolidated and separate statement of changes
in equity and the consolidated and separate statement of cash flows for the year then ended, and notes to the
consolidated and separate financial statements, including a summary of significant accounting policies.
In our opinion, the accompanying consolidated and separate financial statements give a true and fair view of the
financial position of the Group and the Company as at 31 December 2023, and of its financial performance for the
year then ended in accordance with International Financial Reporting Standards as adopted by the European Union
(EU IFRSs) and have been prepared in accordance with the requirements of the Companies Act (Cap. 386).
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under
those standards are further described in the Auditor’s Responsibilities for the Audit of the Consolidated and
Separate Financial Statements section of our report. We are independent of the Group and the Company in
accordance with the International Ethics Standards Board for Accountants’ Code of Ethics for Professional
Accountants (IESBA Code) together with the ethical requirements that are relevant to our audit of the consolidated
and separate financial statements in accordance with the Accountancy Profession (Code of Ethics for Warrant
Holders) Directive issued in terms of the Accountancy Profession Act (Cap. 281) in Malta, and we have fulfilled our
other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit
evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of
the consolidated and separate financial statements of the current year. These matters were addressed in the
context of our audit of the consolidated and separate financial statements as a whole and in forming our opinion
thereon, and we do not provide a separate opinion on those matters.
We have fulfilled the responsibilities described in the Auditor’s responsibilities for the audit of the consolidated and
separate financial statements section of our report, including in relation to these matters. Accordingly, our audit
included the performance of procedures designed to respond to our assessment of the risks of material
misstatement of the consolidated and separate financial statements. The results of our audit procedures, including
the procedures performed to address the matters below, provide the basis of our audit opinion on the
accompanying consolidated and separate financial statements.
72
Independent Auditor’s Report – continued
Key Audit Matters – continued
(i) Intangible assets – Pharmacy licences
Included of the Group’s intangible assets is the revaluation of pharmacy licences purchased and operated by the Group,
which is being further described in Note 1 Accounting policies - Section h and Note 10 of the consolidated and separate
financial statements. This represents 63% of the total assets of the Group as at 31 December 2023.
Management assess the fair value of its pharmacy licences on a periodical basis. The fair value of these licences is
calculated on market-based valuation techniques by revaluing the acquisition price to pre-takeover turnover using the
most recent prices paid for the acquisition of the new licences by the Group.
The valuation of such licences at its fair value is highly dependent on estimates and assumptions made by
management. We have considered the valuation of the intangible assets as a key audit matter in view of the subjectivity
surrounding the judgement applied and our audit focus on this area.
We gained understanding of the design and implementation of key controls over the Group’s valuation process by
inquiring with the process owners. We have also gained understanding on the Group’s valuation methodology and
assumptions used in estimating the fair value of the intangible assets as at the reporting date. As part of our procedures,
we have analysed the key assumptions used by comparing to independent sources, market data and condition and
assessing the completeness, relevance and accuracy of the revenue values underlying the model with the audited
revenue figures per pharmacy. No issues were identified.
(ii) Investments in subsidiaries
The Company holds shares in Brown’s Pharma Limited, Brown’s Pharma IP Limited, Mediva Pharma Limited and JP
Pharma Holdings Limited as further explained in Note 1 Accounting policies - Section k and Note 14 of the separate
financial statements. This represents 59% of the total assets of the Company as at 31 December 2023.
During the year ended 31 December 2023, management carried out an assessment to establish whether the carrying
amount of the investments in subsidiaries in the separate financial statements at 31 December 2023 is impaired. We
focused on this area because of the significance of the investments in subsidiaries at 31 December 2023. Moreover,
the Board of Directors’ assessment process is complex and highly judgemental and is based on assumptions, such as
forecasted growth rates and profit margin which are driven by expected future market or economic conditions.
We evaluated the suitability and appropriateness of the impairment methodology applied by management to assess
the reliability of the Board of Directors’ forecasts and to challenge the methodology used and the underlying
assumptions. We concluded that the parameters utilised were reasonable. We also assessed the adequacy of the
disclosures made in the separate financial statements related to investments in subsidiaries including those concerning
the key assumptions used in assessing it carrying amount. Those disclosures specifically explain that the Board of
Directors have assessed the carrying amount of investments as at 31 December 2023 and concluded that no provision
for impairment of investments in subsidiaries was required.
73
Independent Auditor’s Report – continued
Other Information
The Board of Directors are responsible for the other information. The other information comprises the Directors’ Report
and the corporate governance – statement of compliance. Our opinion on the consolidated and separate financial
statements does not cover this information, including the Directors' report and the corporate government – statement
of compliance. In connection with our audit of the consolidated and separate financial statements, our responsibility is
to read the other information and, in doing so, consider whether the other information is materially inconsistent with the
consolidated and separate financial statements or our knowledge obtained in the audit, or otherwise appears to be
materially misstated.
With respect to the Directors’ Report, we also considered whether the Directors’ Report includes the disclosures
required by Article 177 of the Maltese Companies Act (Cap. 386). Based on the work we have performed, in our opinion:
▪ the information given in the Directors’ report for the financial year for which the consolidated and separate financial
statements are prepared is consistent with the financial statements; and
▪ the Directors’ Report has been prepared in accordance with the Maltese Companies Act (Cap.386).
In addition, in light of the knowledge and understanding of the Group and the Company and its environment obtained
in the course of the audit, we are required to report if we have identified material misstatements in the Directors’ Report.
We have nothing to report in this regard.
With respect to the Corporate Governance – Statement of Compliance, the Capital Market Rules issued by the Malta
Listing Authority require the Board of Directors to prepare and include in the Annual Report, the Corporate Governance
- Statement of Compliance within Appendix 5.1 to Chapter 5 of the Capital Market Rules. The Statement’s required
minimum contents are determined by reference to Capital Market Rule 5.97. The Statement provides explanation as to
how the Group has complied with the provisions of the Code, presenting the extent to which the Group has adopted
the Code and the effective measures that the Board has taken to ensure compliance throughout the accounting period
with those Principles.
We are required to report on the Corporate Governance - Statement of Compliance by expressing an opinion as to
whether, in light of the knowledge and understanding of the Group and its environment obtained in the course of the
audit, we have identified any material misstatements with respect to the information referred to in Capital Market Rules
5.97.4 and 5.97.5, giving an indication of the nature of any such misstatement.
We are also required to assess whether the Corporate Governance - Statement of Compliance includes all the other
information required to be presented as per Capital Market Rule 5.97.
We are not required to, and we do not consider whether the Board’s statements on internal control included in the
Corporate Governance - Statement of Compliance cover all risks and controls or form an opinion on the effectiveness
of the Group’s corporate governance procedures or its risk and control procedures.
In our opinion, the Corporate Governance - Statement of Compliance has been properly prepared in accordance with
the requirements of the Capital Market Rules issued by the Malta Listing Authority.
Responsibilities of the Board of Directors
The Board of Directors are responsible for the preparation of the consolidated and separate financial statements that
give a true and fair view in accordance with EU IFRSs, and for such internal control as the Board of Directors determine
is necessary to enable the preparation of consolidated and separate financial statements that are free from material
misstatement, whether due to fraud or error.
74
Independent Auditor’s Report – continued
Responsibilities of the Board of Directors – continued
In preparing the consolidated and separate financial statements, the Board of Directors are responsible for assessing
the Group’s and the Company’s ability to continue as a going concern, disclosing, as applicable, matters related to
going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group
and the Company or to cease operations, or have no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the consolidated and separate Financial Statements
Our objectives are to obtain reasonable assurance about whether the consolidated and separate financial statements
as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that
includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted
in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud
or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence
the economic decisions of users taken on the basis of these consolidated and separate financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional scepticism
throughout the audit. We also:
▪ Identify and assess the risks of material misstatement of the consolidated and separate financial statements,
whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit
evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material
misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery,
intentional omissions, misrepresentations, or the override of internal control.
▪ Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the
Group’s and the Company’s internal control.
▪ Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and
related disclosures made by the directors.
▪ Conclude on the appropriateness of the Board of Directors’ use of the going concern basis of accounting and
based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that
may cast significant doubt on the Group’s and the Company’s ability to continue as a going concern. If we conclude
that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures
in the consolidated and separate financial statements or, if such disclosures are inadequate, to modify our opinion.
Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future
events or conditions may cause the Group and the Company to cease to continue as a going concern.
▪ Evaluate the overall presentation, structure and content of the consolidated and separate financial statements,
including the disclosures, and whether the consolidated and separate financial statements represent the underlying
transactions and events in a manner that achieves fair presentation.
▪ Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities
within the Group to express an opinion on the consolidated financial statements. We are responsible for the
direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion.
75
Independent Auditor’s Report – continued
Auditor’s Responsibilities for the Audit of the consolidated and separate Financial Statements – continued
We communicate with the Board of Directors regarding, among other matters, the planned scope and timing of the
audit and significant audit findings, including any significant deficiencies in internal control that we identify during our
audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other matters that may
reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most
significance in the audit of the financial statements of the current period and are therefore the key audit matters. We
describe these matters in our auditors’ report unless law or regulation precludes public disclosure about the matter or
when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because
the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such
communication.
Report on Other Legal and Regulatory Requirements
Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard
(the “ESEF RTS”), by reference to Capital Markets Rule 5.55.6
We have undertaken a reasonable assurance engagement in accordance with the requirements of Directive 6 issued
by the Accountancy Board in terms of the Accountancy Profession Act (Cap. 281) - the Accountancy Profession
(European Single Electronic Format) Assurance Directive (the “ESEF Directive 6”) on the Annual Financial Report of
Brown’s Pharma Holdings plc. for the year ended 31 December 2023, entirely prepared in a single electronic reporting
format.
Responsibilities of the Board of Directors
The Board of Directors are responsible for the preparation of the Annual Financial Report, including the consolidated
financial statements and the relevant mark-up requirements therein, by reference to Capital Markets Rule 5.56A, in
accordance with the requirements of the ESEF RTS.
Our responsibilities
Our responsibility is to obtain reasonable assurance about whether the Annual Financial Report, including the
consolidated financial statements and the relevant electronic tagging therein, comply in all material respects with the
ESEF RTS based on the evidence we have obtained. We conducted our reasonable assurance engagement in
accordance with the requirements of ESEF Directive 6.
Our procedures included:
▪ Obtaining an understanding of the Group’s financial reporting process, including the preparation of the Annual
Financial Report, in accordance with the requirements of the ESEF RTS.
▪ Obtaining the Annual Financial Report and performing validations to determine whether the Annual Financial Report
has been prepared in accordance with the requirements of the technical specifications of the ESEF RTS.
▪ Examining the information in the Annual Financial Report to determine whether all the required taggings therein
have been applied and whether, in all material respects, they are in accordance with the requirements of the ESEF
RTS.
76
Independent Auditor’s Report – continued
Report on Other Legal and Regulatory Requirements – continued
Report on compliance with the requirements of the European Single Electronic Format Regulatory Technical Standard
(the “ESEF RTS”), by reference to Capital Markets Rule 5.55.6 – continued
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the Annual Financial Report for the year ended 31 December 2023 has been prepared, in all material
respects, in accordance with the requirements of the ESEF RTS.
Report on the Statement of Compliance with the Principles of Good Corporate Governance
The Capital Market Rules issued by the Malta Listing Authority (the “Capital Market Rules”) require the Board of
Directors to prepare and include in their Annual Report a Statement of Compliance providing an explanation of the
extent to which they have adopted the Code of Principles of Good Corporate Governance and the effective measures
that they have taken to ensure compliance throughout the accounting period with those Principles.
The Capital Market Rules also require us, as the auditor of the Group, to include a report on the Statement of
Compliance prepared by the Board of Directors.
We read the Corporate Governance - Statement of Compliance with the Code of Principles of Good Corporate
Governance and consider the implications for our report if we become aware of any apparent misstatements or material
inconsistencies with the consolidated financial statements included in the Annual Report. Our responsibilities do not
extend to considering whether this statement is consistent with any other information included in the Annual Report.
Our responsibilities and opinion over the Corporate Governance - Statement of Compliance is disclosed the Other
Information section of our report.
Other reporting requirements
Under the Maltese Companies Act (Cap. 386) we are required to report to you if, in our opinion:
▪ We have not received all the information and explanations we require for our audit.
▪ Adequate accounting records have not been kept, or that returns adequate for our audit have not been received
from branches not visited by us.
▪ The consolidated and separate financial statements are not in agreement with the accounting records and returns.
We have nothing to report to you in respect of these responsibilities.
Other matter – use of this report
Our report, including the opinions, has been prepared for and only for the Group’s and the Company’s members as a
body in accordance with Article 179 of the Maltese Companies Act (Cap. 386) and for no other purpose. We do not, in
giving these opinions, accept or assume responsibility for any other purpose or to any other person to whom this report
is shown or into whose hands it may come save where expressly agreed by our prior written consent.
77
Independent Auditor’s Report – continued
Appointment
This is the third year that we were appointed as auditors of the Group and the Company with effect from 17 January
2022. Our total period of uninterrupted engagement appointment is 3 years. The Company became listed on a regulated
market on 15 July 2021.
Non-audit services
To the best of our knowledge and belief, we declare that non-audit services that we have provided to the Group and
the Company are in accordance with the applicable law and regulations in Malta and we have not provided non-audit
services that are prohibited under Article 18A(1) of the Accountancy Profession Act, Cap. 281 of the Laws of Malta
were provided by us to the Group and the Company. We remain independent of the Group and the Company as
described in the Basis for Opinion section of our report. No other services besides statutory audit services and services
disclosed in the annual report and in the consolidated and separate financial statements were provided by us to the
Group and the Company and its controlled undertakings.
Donatella Bondin
Director
For and on behalf of
Equis Assurance Limited
Certified Public Accountants
NOUV
MRO Frank Galea Road
Zebbug ZBG 9019
Malta
24 April 2024