
145
B&S Group S.A.
Annual Report 2021
Introduction About B&S Results Governance Financial statements
theinationrateformarketsintheterritoriesB&Soperatesin.Company’sassumptions
used in the recoverable amount calculations, such as capital expenditure and other
assumptions are inherently uncertain and may ultimately differ from actual amounts.
InthenancialyearturnoverinourFoodSegmenthasbeensubjecttoongoing
challenges like Covid-19, impacting the demand in its business lines Maritime & Industrial
Catering and Duty Free. Furthermore although we anticipated on the withdrawal of
troops from Afghanistan the effect of the abrupt ending of all military business in
Afghanistan exceeded our expectations. Segment management counterbalanced the
turnover impact with increased sales in other regions however the margin at these sales
wassignicantlylower.Therelativelyhighcostfootprintofthesegmentincombination
withthepressureonthegrossprotmarginputsapressureontheEBITDAmarginand
cash generating capacity. Although management’s base case assumptions resulted in a
value in use calculation exceeding the operating asset at carrying value, we also
considered less likely but also less positive scenario’s given the limited headroom in the
base case. Based thereon the carrying amount of this CGU was determined to be higher
than its scenario based weighted recoverable amount of € 81,929,000 and an impairment
loss of € 10,193,000 during 2021 (2020: nil) was recognised.
B&S Health
The recoverable amounts of the cash-generating unit is determined based on a value in
usecalculationwhichusescashowprojectionsbasedonnancialbudgetsand
nanciallong-termplansapprovedbytheExecutiveBoardcoveringave-yearperiod,
and a discount rate of 8.7 per cent per annum (2020: 7.5 per cent per annum). Increases
in market volume (due to increase of population and rising consumption) have been
taken into consideration as well as the scarcity of products, growing market pressure on
prices, government-induced or otherwise. Assumptions for average selling prices and
cost of sales are based on historical experience and expectations of future changes in
themarket.Cashowsbeyondtheve-yearperiodhavebeencalculatedusingasteady
0.5 per cent (2020: 0.5 per cent) terminal growth rate. This growth rate does not exceed
theinationrateformarketsintheterritoriesB&Soperatesin.Company’sassumptions
used in the recoverable amount calculations, such as capital expenditure and other
assumptions are inherently uncertain and may ultimately differ from actual amounts.
The impairment testing for 2021 did not result in impairments for this CGU
(2020: nil).
B&S Personal Care
The recoverable amounts of the cash-generating unit is determined based on a value in
usecalculationwhichusescashowprojectionsbasedonnancialbudgetsand
nanciallong-termplansapprovedbytheExecutiveBoardcoveringave-yearperiod,
and a discount rate of 8.0 per cent per annum (2020: 7.5 per cent per annum). Increases
in market volume (due to increase of population and rising consumption) have been
taken into consideration as well as the scarcity of products, growing market pressure on
prices, government-induced or otherwise. Assumptions for average selling prices and
cost of sales are based on historical experience and expectations of future changes in
themarket.Cashowsbeyondtheve-yearperiodhavebeencalculatedusingasteady
0.5 per cent (2020: 0.5 per cent) terminal growth rate. This growth rate does not exceed
theinationrateformarketsintheterritoriesB&Soperatesin.Company’sassumptions
used in the recoverable amount calculations, such as capital expenditure and other
assumptions are inherently uncertain and may ultimately differ from actual amounts.
The impairment testing for 2021 did not result in impairments for this CGU
(2020: nil).
B&S Food
The recoverable amounts of the cash-generating unit is determined based on a value in
usecalculationwhichusescashowprojectionsbasedonnancialbudgetsand
nanciallong-termplansapprovedbytheExecutiveBoardcoveringave-yearperiod,
and a discount rate of 7.8 per cent per annum (2020: 7.5 per cent per annum). Increases
in market volume (due to increase of population and rising consumption) have been
taken into consideration as well as the scarcity of products, growing market pressure on
prices, government-induced or otherwise. Assumptions for average selling prices and
cost of sales are based on historical experience and expectations of future changes in
themarket.Cashowsbeyondtheve-yearperiodhavebeencalculatedusingasteady
0.5 per cent (2020: 0.5 per cent) terminal growth rate. This growth rate does not exceed