ANNUAL REPORT 2022 | RoodMicrotec N.V. |
2 |
Once again, we managed to exceed the outlook and deliver both a higher total income as well as a higher profit. In the first and second quarter of 2022, we generated a total income that was similar to the fourth quarter of 2021, which was a very good start of a year as due to the cyclic nature of business in general and especially for our semiconductor business, the first quarter usually has a lower outcome than the fourth. In the third and fourth quarter of 2022, we saw a steady increase in total income making the full year the best in over 20 years. The profit before tax for the year as well as the overall liquidity put us in a good position for future investments. This will enable us to focus on growing the business with new customer engagements. |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
3 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
4 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
5 |
Automotive | Electronic components for vehicle applications are still one of the drivers for the global semiconductor industry. Devices in the automotive industry are a combination of high complexity, high quality demands and high volumes. Applications range from car infotainment and communication with the outside world up to autonomous vehicles. New opportunities are seen by a specific trend that the industrial sector and the HiRel industry will upgrade / adapt their requirements to automotive standards. | |
Industrial (Industry 4.0, IoT) | In the industry sector the main focus is on Industry 4.0 / Internet of Things. The rapid change and complete novel production possibilities make projects highly sophisticated. Industry 4.0 / Internet of Things means extensive networking, using innovative IT systems which enable entirely new production methods, smart grids and smart metering. For example, starting an oven remotely, opening and shutting down windows when the temperature changes, etc. | |
Medical (IoMT) | In the fields of medical electronic / biological chips the devices are subjected to special requirements and complexity. No matter if they are used afterwards within or outside the body, or whether they have physical connections between internal and external devices – they have to be reliable and long- lasting. Medical projects are defined by long lead times due to complex test environments, which contain a number of biological elements such as temperature, humidity, acidity and heart rate. | |
HiRel / Aerospace | For the HiRel / aerospace sector we serve space exploration, solar sensors for satellites, radio applications in aviation, etc. The most possible quality and reliable components are needed – quite similar to the automotive sector. Also, more and more so-called components-off-the-shelf (COTS) are used. These are commercial and therefore less expensive products. Long lead times and low volumes, but very high commercial value characterize these projects. | |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
6 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
7 |
2022 | 2021 | 2020 | 20191 | 2018 | |
Results & Cash | |||||
Total income | 16,548 | 14,532 | 11,874 | 13,217 | 13,425 |
EBITDA | 3,898 | 2,786 | 1,345 | 1,539 | 1,383 |
EBITDA as % of total income | 23.6% | 19.2% | 11.3% | 11.6% | 10.3% |
EBIT (operating result) | 2,451 | 1,227 | -199 | 123 | 365 |
EBIT as % of total income | 14.8% | 8.4% | -1.7% | 0.9% | 2.7% |
Profit (loss) before tax | 2,271 | 1,038 | -369 | -87 | 124 |
PBT as % of total income | 13.7% | 7.1% | -3.1% | -0.7% | 0.9% |
Net result | 2,380 | 1,435 | -265 | -73 | 125 |
Net cash position (at year-end) | 3,682 | 2,558 | 1,351 | 1,002 | 1,738 |
Net cash flow from operating activities | 3,553 | 2,049 | 1,517 | 1,156 | 563 |
Capital, Debt & Liquidity Ratios (at year-end) | |||||
Total assets | 17,197 | 15,014 | 14,337 | 14,294 | 13,606 |
Equity | 7,850 | 5,583 | 3,844 | 3,945 | 5,209 |
Net debt2 | -805 | 374 | 1,870 | 2,431 | 915 |
Invested capital (net debt + equity) | 7,045 | 5,957 | 5,714 | 6,376 | 6,124 |
Gearing ratio (net debt / invested capital) | -11% | 6% | 33% | 38% | 15% |
Solvency (equity / total assets) | 46% | 37% | 27% | 28% | 38% |
Debt ratio (net debt / EBITDA) | -0.2 | 0.1 | 1.4 | 1.6 | 0.7 |
Net working capital (working capital - net cash position) | 211 | 317 | -55 | 503 | 422 |
Net working capital ratio (net working capital / total income) | 1.3% | 2.2% | -0.5% | 3.8% | 3.1% |
ROCE (EBIT / average invested capital) | 37.7% | 21.0% | -3.3% | 2.0% | 5.5% |
Assets (at year-end) | |||||
Tangible and intangible fixed assets | 8,765 | 8,295 | 9,177 | 9,404 | 7,682 |
Investments in (in)tangible fixed assets | 1,743 | 681 | 866 | 1,895 | 576 |
Depreciation of (in)tangible fixed assets | 1,447 | 1,559 | 1,544 | 1,416 | 1,018 |
Data per share (x EUR 1) | |||||
Equity | 0.105 | 0.074 | 0.051 | 0.053 | 0.072 |
Operating result | 0.033 | 0.016 | -0.003 | 0.002 | 0.005 |
Net cash flow from operating activities | 0.047 | 0.027 | 0.020 | 0.015 | 0.008 |
Net result | 0.032 | 0.019 | -0.004 | -0.001 | 0.002 |
Share price: year-end | 0.205 | 0.201 | 0.183 | 0.247 | 0.250 |
Share price: highest in the year | 0.215 | 0.267 | 0.267 | 0.284 | 0.390 |
Share price: lowest in the year | 0.171 | 0.176 | 0.107 | 0.202 | 0.234 |
Other information | |||||
Number of issued shares at year-end (in millions) | 75.1 | 75.1 | 74.9 | 74.9 | 72.8 |
Average number of employees (FTE) | 94 | 89 | 86 | 96 | 94 |
Total income / average FTE | 176 | 163 | 138 | 138 | 143 |
Market capitalization (in EUR millions) | 15.4 | 15.1 | 13.7 | 18.5 | 18.2 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
8 |
Name | % of shares | Capital interest | Notified on |
Blikkenburg B.V. | 12.35% | Actual / potential3 | February 1, 2018 |
J.H. Langendoen | 10.12% | Actual | April 28, 2022 |
P.C. van Leeuwen | 5.53% | Actual | April 12, 2018 |
Sitimo Ltd. | 5.26% | Actual | August 2, 2018 |
M.H.B. Kok | 3.87% | Potential4 | March 31, 2022 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
9 |
April 20, 2023 | Conference call for media, analysts and shareholders |
April 25, 2023 | Publication of agenda and invitation for the Annual General Meeting of Shareholders |
June 6, 2023 | Annual General Meeting of Shareholders |
July 20, 2023 | Publication interim report 2023 |
July 20, 2023 | Conference call for media, analysts and shareholders |
October 19, 2023 | Trading update quarter 3-2023 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
10 |
Martin Sallenhag (m) & Arvid Ladega (m) | ||||
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
11 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
12 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
13 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
14 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
15 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
16 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
17 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
18 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
19 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
20 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
21 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
22 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
23 |
(x EUR 1,000) | 2022 | 2021 | change |
Automotive | 8,094 | 6,886 | 17.5% |
Industrial / Medical | 6,683 | 6,270 | 6.6% |
HiRel / Aerospace | 849 | 926 | -8.3% |
Others | 922 | 450 | 104.9% |
Total | 16,548 | 14,532 | 13.9% |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
24 |
(x EUR 1,000) | 2022 | 2021 | change |
Supply Chain Management | 3,533 | 3,364 | 5.0% |
Test Operations | 10,035 | 7,938 | 26.4% |
Qualification & Failure Analysis | 2,980 | 3,230 | -7.7% |
Total | 16,548 | 14,532 | 13.9% |
(x EUR 1,000) | 2022 | 2021 | change |
EBIT | 2,451 | 1,227 | 99.8% |
% of total income | 14.8% | 8.4% |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
25 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
26 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
27 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
28 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
29 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
30 |
Chairman (1954) (Dutch) •Mr. Ruud van der Linden joined the Supervisory Board in 2021 after being appointed for a first term of four years. •He became Chairman in 2022. •He holds a Master degree in Physics, Mathematics and Educational Technology from the University of Twente. •In a career spanning more than 35 years in the Electronics and Semiconductor industries he has held senior management positions at Philips, NXP, Hitachi, Freecom, Redmere and is currently a Venture Partner at Capital-E and CEO of Silicon Line GmbH. •He has significant global experience from serving in Europe, the USA and Asia. •As an experienced board member he is well connected with a broad personal network in the industries the Company serves. | ||
Ruud van der Linden (m) | ||
(1966) (Dutch) •Mr. Marc Verstraeten joined the Supervisory Board in 2019 after being appointed for a first term of four years. •He studied Business Economics at Tilburg University (Netherlands), as well as Postdoctoral Accountancy (‘Registeraccountant’). •After university, he started working at KPMG and worked there for 10 years as an external auditor in the international audit practice of KPMG in the Netherlands, including due diligence specialty. •Beginning of 2001, Marc left KPMG and joined DOCDATA N.V. where he worked for almost 17 years in Finance functions (i.e. Corporate Controller, Finance Director, CFO). •He has extensive experience with public listing at Euronext Amsterdam, corporate governance, compliance, internal audit, legal (Company Secretary), M&A, investor relations, stakeholder management and Boardroom dynamics (Secretary of Supervisory Board). •Currently, Marc is working independent on a flexible basis and available for assignments as advisor in the broad Finance domain, interim CFO and Supervisory Board member. | ||
Marc Verstraeten (m) | ||
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
31 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
32 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
33 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
34 |
Member of the Supervisory Board | Start Current Term | End Current Term |
Mr. Ruud van der Linden (Chairman) | 2021 | 2025 |
Mr. Marc Verstraeten | 2019 | 2023 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
35 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
36 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
37 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
38 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
39 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
40 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
41 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
42 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
43 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
44 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
45 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
46 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
47 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
48 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
49 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
50 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
51 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
52 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
53 |
Target | Description | % of total |
Total income | Total income for the RoodMicrotec Group according to the consolidated financial statements | 30% |
Net profit (*) | Net profit after taxes for the RoodMicrotec Group according to the consolidated financial statements | 40% |
Corporate long-term strategy | Development and maintenance of a corporate long-term strategy, in cooperation with the Supervisory Board | 20% |
Personnel plan | Contingency and development plan - key people, retirements, new functions, succession | 10% |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
54 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
55 |
(x EUR 1,000 per FTE, except Net Profit/(Loss)) | 2022 | 2021 | 2020 | 2019 | 2018 |
Average remuneration - Board of Management | 247 | 213 | 132 | 138 | 140 |
Average remuneration - Employees | 65 | 62 | 59 | 57 | 56 |
Net Profit/(Loss) | 2,380 | 1,435 | -265 | -73 | 125 |
(change in % compared to previous year) | 2022 | 2021 | 2020 | 2019 | 2018 |
Board of Management | 16% | 61% | -4% | -1% | 16% |
Employees | 5% | 5% | 4% | 2% | 2% |
Target | Description | % of total | 2022 evaluation |
Total income | Total income for the RoodMicrotec Group according to the consolidated financial statements | 30% | 100% |
Net profit (*) | Net profit after taxes for the RoodMicrotec Group according to the consolidated financial statements | 40% | 100% |
Corporate long-term strategy | Development and maintenance of a corporate long-term strategy, in cooperation with the Supervisory Board | 20% | 100% |
Personnel plan | Contingency and development plan - key people, retirements, new functions, succession | 10% | 100% |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
56 |
(x EUR 1,000) | Fixed compensation | Short-Term Incentive | Long-Term Incentive (accrual) | Other benefits | Total | |||||
2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |
Mr. O.M. Sallenhag | 150 | 150 | 45 | 45 | 81 | 23 | 6 | 6 | 282 | 224 |
Mr. A. Ladega | 132 | 132 | 40 | 40 | 32 | 8 | 7 | 22 | 211 | 202 |
Total | 282 | 282 | 85 | 85 | 113 | 31 | 13 | 28 | 493 | 426 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
57 |
(x EUR 1,000) | 2022 | 2021 |
Mr. R.J.W.M van der Linden | 91 | —2 |
Mr. M.E.T. Verstraeten | 12 | 12 |
Mr. V.G. Tee | 63 | 15 |
Total | 27 | 27 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
58 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
59 |
(x EUR 1,000) | Notes | 2022 | 2021 |
Net sales | 1 | ||
Other income | 2 | ||
Total income | |||
Raw materials and consumables | - | - | |
Personnel expenses | 3 | - | - |
Other expenses, other than depreciation and amortization | 4 | - | - |
EBITDA1 | |||
Depreciation and amortization | 5 | - | - |
Result from operating activities (EBIT)2 | |||
Financial income | 6 | ||
Financial expenses | 6 | - | - |
Profit (loss) before taxes | |||
Taxes | 7 | ||
Net profit (loss) | |||
Net profit (loss) attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
Net profit (loss) | |||
Earnings per share | |||
Basic | 16 | ||
Diluted | 16 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
60 |
(x EUR 1,000) | Notes | 2022 | 2021 |
Net profit (loss) | |||
Items that will not be reclassified to profit or loss | |||
Remeasurement of defined benefit obligations | 18 | ||
Tax implication1 | 7, 11 | - | - |
Total other comprehensive income | |||
Total comprehensive income | |||
Total comprehensive income attributable to: | |||
Equity holders of the parent | |||
Non-controlling interests | |||
Total comprehensive income |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
61 |
(x EUR 1,000) | Notes | 2022 | 20211 |
Assets | |||
Property, plant and equipment | 8 | ||
Right-of-use assets | 9 | ||
Intangible assets | 10 | ||
Deferred tax assets 1 | 11 | ||
Non-current assets | |||
Inventories | 12 | ||
Contract assets | 13 | ||
Trade and other receivables | 14 | ||
Cash and cash equivalents | |||
Current assets | |||
Total assets | |||
Equity and liabilities | |||
Issued share capital | |||
Share premium | |||
Revaluation reserve | |||
Other reserve | |||
Retained earnings | - | - | |
Equity, attributable to equity holders of the parent | 15 | ||
Non-controlling interests | |||
Total equity | 15 | ||
Loans and borrowings | 17 | ||
Lease liabilities | 9 | ||
Defined benefit obligation | 18 | ||
Provisions | 19 | ||
Deferred tax liabilities 1 | 11 | ||
Non-current liabilities | |||
Lease liabilities | 9 | ||
Trade and other payables | 20 | ||
Income tax payable | 7 | ||
Current liabilities | |||
Total equity and liabilities |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
62 |
(x EUR 1,000) | Number of shares x1,000 | Issued share capital | Share premium | Revaluation reserve | Other reserve | Retained earnings | Equity attributable to parent | Non- controlling interests | Total Equity |
Balance at January 1, 2021 | - | ||||||||
Issuance of shares | — | — | — | — | |||||
Issuance of stock warrants | |||||||||
Share options exercised | — | — | — | ||||||
Transactions with equity holders of the Company | - | ||||||||
Net profit (loss) | — | — | — | — | — | — | |||
Other comprehensive income: | |||||||||
Remeasurement of defined benefit obligation | — | — | — | — | — | — | |||
Revaluation of land and buildings | — | — | — | - | — | — | |||
Total comprehensive income for the year | — | — | — | - | — | — | |||
Balance at December 31, 2021 | - | ||||||||
Balance at January 1, 2022 | - | ||||||||
Issuance of shares | — | — | — | — | — | — | — | — | — |
Transactions with equity holders of the Company | - | ||||||||
Redemption perpetual bond1 | — | — | — | — | — | — | — | - | - |
Gain on redemption perpetual bond net of tax effect1 | — | — | — | — | — | — | |||
Changes in ownership interests | — | — | — | — | — | - | - | ||
Net profit (loss) | — | — | — | — | — | — | |||
Other comprehensive income: | |||||||||
Remeasurement of defined benefit obligation | — | — | — | — | — | — | |||
Revaluation of land and buildings | — | — | — | - | — | — | |||
Total comprehensive income for the year | — | — | — | - | — | — | |||
Balance at December 31, 2022 | - |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
63 |
(x EUR 1,000) | Notes | 2022 | 2021 |
Net profit (loss) for the year | |||
Adjustments for: | |||
–Depreciation and amortization | 5 | ||
–Net financial (income) expenses | 6 | ||
–Tax expenses | 7 | - | - |
–Movements in net defined benefit obligations | 18 | - | - |
–Movements in provisions | 19 | ||
Changes in working capital: | |||
–Inventories | 12 | - | |
–Contract assets | 13 | - | |
–Trade and other receivables | 14 | - | - |
–Trade and other payables | 20 | - | |
Cash generated from operating activities | |||
Interest paid | 6 | - | - |
Income tax refund (paid) | 7 | ||
Net cash from operating activities | |||
Cash flows from investing activities | |||
Acquisition of property, plant and equipment | 8 | - | - |
Investments in intangible assets | 10 | - | - |
Divestment of intangible assets | 10 | ||
Net cash from investing activities | - | - | |
Cash flows from financing activities | |||
Redemption of perpetual bond | 15 | - | |
Proceeds from exercise of options | |||
Proceeds from borrowings | 17 | ||
Cash outflow loan issuance costs | 17 | - | |
Payment of lease liabilities | 9 | - | - |
Repayment of borrowings | 17 | - | |
Net cash flow from financing activities | - | - | |
Net cash flow | |||
Cash and cash equivalents less bank overdrafts: | |||
–at January 1 | |||
–at December 31 | |||
Net cash flow |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
64 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
65 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
66 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
67 |
Category | Years |
Buildings | 17 |
Machinery and equipment | 2-10 |
Other fixed assets | 3-10 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
68 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
69 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
70 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
71 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
72 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
73 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
74 |
(x EUR 1,000) | 2022 | 2021 |
Euro denominated net sales | 15,555 | 13,563 |
US-Dollar denominated net sales | 915 | 711 |
Total net sales | 16,470 | 14,274 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
75 |
Contractual cash flows | |||||
(x EUR 1,000) | Carrying amount | Total | < 1 year | 1 to 2 years | > 2 years |
Loan | 2,525 | -2,757 | -126 | -2,631 | — |
Lease liabilities | 352 | -352 | -272 | -47 | -33 |
Trade payables | 603 | -603 | -603 | — | — |
Liquidity position | 3,480 | -3,712 | -1,001 | -2,678 | -33 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
76 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Long term interest-bearing debt | 2,605 | 2,690 |
Short term interest-bearing debt | 272 | 242 |
Less cash and cash equivalents | -3,682 | -2,558 |
Net debt | -805 | 374 |
Total equity | 7,850 | 5,583 |
Invested capital | 7,045 | 5,957 |
Gearing ratio (net debt/capital x 100%) | -11% | 6% |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
77 |
(x EUR 1,000) | 2022 | 2021 |
Test Operations | 10,035 | 7,938 |
Supply Chain Management (SCM) | 3,533 | 3,364 |
Qualification & Failure & Analysis | 2,902 | 2,972 |
Total | 16,470 | 14,274 |
(x EUR 1,000) | 2022 | 2021 |
Germany | 9,284 | 7,776 |
Rest of Europe | 5,838 | 5,326 |
Asia | 839 | 1,154 |
Rest of the world | 509 | 18 |
Total | 16,470 | 14,274 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
78 |
(x EUR 1,000) | 2022 | 2021 |
Other income | 78 | 258 |
Total | 78 | 258 |
(x EUR 1,000) | 2022 | 2021 |
Salaries | 6,243 | 5,669 |
Social securities | 1,241 | 1,186 |
‘Kurzarbeit’ and other credits | — | -115 |
Pension charges | 50 | 42 |
Total | 7,534 | 6,782 |
Category (in FTE) | 2022 | 2021 |
Operational unit | 67 | 67 |
Management and administrative | 15 | 13 |
Sales and support | 12 | 13 |
Short-time work | — | -4 |
Total average number of employees | 94 | 89 |
(x EUR 1,000) | 2022 | 2021 |
Housing and equipment costs | 1,441 | 1,372 |
Selling and administrative expenses | 958 | 958 |
Total | 2,399 | 2,330 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
79 |
2022 | 2021 | ||||||
(x EUR 1,000) | KPMG Accountants N.V. | Other KPMG network | Total | KPMG Accountants N.V. | Other KPMG network | Total | |
Audit of the financial statements | 128 | 91 | 219 | 123 | 127 | 250 | |
Other assurance services | — | — | — | — | — | — | |
Tax-related advisory services | — | — | — | — | — | — | |
Other non-audit services | — | — | — | — | — | — | |
Total | 128 | 91 | 219 | 123 | 127 | 250 | |
(x EUR 1,000) | 2022 | 2021 |
Intangible assets | 121 | 214 |
Land and buildings | 149 | 149 |
Machinery and equipment | 766 | 783 |
Depreciation of right-of-use assets | 282 | 274 |
Other property, plant and equipment | 129 | 139 |
Total | 1,447 | 1,559 |
(x EUR 1,000) | 2022 | 2021 |
Financial income: | -8 | — |
Interest income | -8 | 0 |
Financial expenses: | 188 | 189 |
Interest charges - Loan | 180 | 135 |
Interest charges - Bond loan | — | 49 |
Interest charges - On leases | 2 | 3 |
Other financial expenses | 6 | 2 |
Total | 180 | 189 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
80 |
(x EUR 1,000) | 2022 | 20211 |
Current tax expense (income): | ||
Current year | 706 | 358 |
Changes in estimates related to prior years | -22 | — |
Deferred tax expense (income): | ||
Change in tax rate | 3 | — |
Recognition of previously unrecognized tax losses | -763 | -727 |
Origination and reversal of temporary differences | -33 | -28 |
Tax expense (income) in Consolidated Statement of Profit or Loss | -109 | -397 |
(x EUR 1,000) | 2022 | 20212 | ||
Profit (loss) before taxes | 2,271 | 1,038 | ||
Tax using the Company's domestic tax rate | 661 | 29.1% | 303 | 29.2% |
Effect of tax rates in foreign jurisdictions | -4 | -0.2% | -2 | -0.2% |
Tax effect of: | ||||
Non-deductible expenses | 17 | 0.7% | 31 | 3.0% |
Tax incentives | -1 | —% | -2 | -0.2% |
Recognition of previously unrecognized tax losses | -763 | -33.6% | -727 | -70.0% |
Effect changes in tax rate on deferred taxes | 3 | 0.1% | — | —% |
Changes in estimates related to prior years | -22 | -1.0% | — | —% |
Total | -109 | -4.8% | -397 | -38.2% |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
81 |
(x EUR 1,000) | 2022 | 2021 |
Deferred taxes on positions recognized as comprehensive income: | ||
Tax income (expense) remeasurement of defined benefit obligation | -129 | -61 |
Tax income (expense) in Consolidated Statement of Comprehensive income | -129 | -61 |
(x EUR 1,000) | before tax | tax | net of tax |
Gain on redemption perpetual bond net of tax effect | 100 | 29 | 71 |
(x EUR 1,000) | Land and buildings at fair value | Machinery and equipment | Others | Total |
January 1, 2021 | ||||
Cost or fair value | 3,015 | 21,742 | 2,719 | 27,476 |
Accumulated depreciation | — | -18,947 | -2,327 | -21,274 |
Carrying amount January 1, 2021 | 3,015 | 2,795 | 392 | 6,202 |
Additions | 24 | 483 | 50 | 557 |
Disposals – Cost | -10 | -140 | -142 | -292 |
Disposals – Accumulated Depreciation | 10 | 140 | 142 | 292 |
Depreciation charge | -149 | -783 | -139 | -1,071 |
Carrying amount December 31, 2021 | 2,890 | 2,495 | 303 | 5,688 |
December 31, 2021 | ||||
Cost or fair value | 3,029 | 22,085 | 2,627 | 27,741 |
Accumulated depreciation | -139 | -19,590 | -2,324 | -22,053 |
Carrying amount December 31, 2021 | 2,890 | 2,495 | 303 | 5,688 |
Useful economic life in years | 17 | 2-10 | 3-10 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
82 |
(x EUR 1,000) | Land and buildings at fair value | Machinery and equipment | Others | Total | |
January 1, 2022 | |||||
Cost or fair value | 3,029 | 22,085 | 2,627 | 27,741 | |
Accumulated depreciation | -139 | -19,590 | -2,324 | -22,053 | |
Carrying amount January 1, 2022 | 2,890 | 2,495 | 303 | 5,688 | |
Additions | 13 | 1,601 | 127 | 1,741 | |
Disposals – Cost | -4 | -56 | -4 | -64 | |
Disposals – Accumulated Depreciation | 4 | 56 | 4 | 64 | |
Depreciation charge | -149 | -766 | -129 | -1,044 | |
Carrying amount December 31, 2022 | 2,754 | 3,330 | 301 | 6,385 | |
December 31, 2022 | |||||
Cost or fair value | 3,038 | 23,630 | 2,750 | 29,418 | |
Accumulated depreciation | -284 | -20,300 | -2,449 | -23,033 | |
Carrying amount December 31, 2022 | 2,754 | 3,330 | 301 | 6,385 | |
Useful economic life in years | 17 | 2-10 | 3-10 |
(x EUR 1,000) | 2022 | 2021 |
Initial costs land and buildings | 4,159 | 4,145 |
Additions (disposals) | 9 | 14 |
Accumulated depreciation | -3,891 | -3,879 |
Net book amount at depreciated historical cost | 277 | 280 |
Total square meters | EUR/square meter | Total value in EUR | |
Built land | 14,780 | 55 | 812,900 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
83 |
Sensitivity level M2 built land | EUR 50/M2 | EUR 60/M2 |
Impact in EUR (basis: 14,780 M2) | -73,900 | 73,900 |
Sensitivity level rental building | -5% | 5% |
Rental value in EUR (basis: EUR 292,872) | -152,200 | 152,200 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
84 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
85 |
(x EUR 1,000) | Company offices | Other operating assets | Total assets |
January 1, 2021 | |||
Cost | 1,025 | 293 | 1,318 |
Accumulated depreciation | -433 | -157 | -590 |
Carrying amount January 1, 2021 | 592 | 136 | 728 |
Additions | — | — | — |
Renewal option | — | 4 | 4 |
Terminations - Cost | -40 | -72 | -112 |
Terminations - Accumulated depreciation | 40 | 72 | 112 |
Depreciation charge | -197 | -77 | -274 |
Carrying amount December 31, 2021 | 395 | 63 | 458 |
Cost | 985 | 225 | 1,210 |
Accumulated depreciation | -590 | -162 | -752 |
Carrying amount December 31, 2021 | 395 | 63 | 458 |
January 1, 2022 | |||
Cost | 985 | 225 | 1,210 |
Accumulated depreciation | -590 | -162 | -752 |
Carrying amount January 1, 2022 | 395 | 63 | 458 |
Additions | — | 145 | 145 |
Renewal option | 18 | 11 | 29 |
Terminations - Cost | — | -130 | -130 |
Terminations - Accumulated depreciation | — | 130 | 130 |
Depreciation charge | -199 | -83 | -282 |
Carrying amount December 31, 2022 | 214 | 136 | 350 |
Cost | 1,003 | 251 | 1,254 |
Accumulated depreciation | -789 | -115 | -904 |
Carrying amount December 31, 2022 | 214 | 136 | 350 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
86 |
(x EUR 1,000) | |
Balance at January 1, 2021 | 733 |
Additions | — |
Renewal option | 4 |
Terminations | — |
Interest costs | 3 |
Lease payments | -278 |
Balance at December 31, 2021 | 462 |
Lease liability – non-current | 220 |
Lease liability – current | 242 |
Total | 462 |
(x EUR 1,000) | |
Balance at January 1, 2022 | 462 |
Additions | 145 |
Renewal option | 29 |
Terminations | — |
Interest costs | 2 |
Lease payments | -286 |
Balance at December 31, 2022 | 352 |
Lease liability – non-current | 80 |
Lease liability – current | 272 |
Total | 352 |
(x EUR 1,000) | 2022 | 2021 |
Under one year | 272 | 242 |
One to five years | 80 | 220 |
Over five years | — | — |
Contractual future lease liabilities | 352 | 462 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
87 |
(x EUR 1,000) | 2022 | 2021 |
Costs of short-term leases | 5 | 6 |
Costs of low-value leases | — | 1 |
Total | 5 | 7 |
(x EUR 1,000) | Goodwill | Development expenditure | Other intangible assets | Total |
Cost | ||||
Balance at January 1, 2021 | 1,741 | 997 | 530 | 3,268 |
Investments | — | 93 | 31 | 124 |
Divestment | — | -15 | -55 | -70 |
Balance at December 31, 2021 | 1,741 | 1,075 | 506 | 3,322 |
Accumulated amortization | ||||
Balance at January 1, 2021 | — | 546 | 475 | 1,021 |
Amortization | — | 175 | 39 | 214 |
Divestment | — | -15 | -47 | -62 |
Balance at December 31, 2021 | — | 706 | 467 | 1,173 |
Carrying amount | ||||
Balance at January 1, 2021 | 1,741 | 451 | 55 | 2,247 |
Balance at December 31, 2021 | 1,741 | 369 | 39 | 2,149 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
88 |
(x EUR 1,000) | Goodwill | Development expenditure | Other intangible assets | Total |
Cost | ||||
Balance at January 1, 2022 | 1,741 | 1,075 | 506 | 3,322 |
Investments | — | — | 2 | 2 |
Divestment | — | -56 | -38 | -94 |
Balance at December 31, 2022 | 1,741 | 1,019 | 470 | 3,230 |
Accumulated amortization | ||||
Balance at January 1, 2022 | — | 706 | 467 | 1,173 |
Amortization | — | 105 | 16 | 121 |
Divestment | — | -56 | -38 | -94 |
Balance at December 31, 2022 | — | 755 | 445 | 1,200 |
Carrying amount | ||||
Balance at January 1, 2022 | 1,741 | 369 | 39 | 2,149 |
Balance at December 31, 2022 | 1,741 | 264 | 25 | 2,030 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
89 |
(x EUR 1,000) | Net balance at January 1, 2021 | Recognized directly in equity | Recognized in profit or loss | Recognized in OCI | Net balance at December 31, 2021 | Deferred tax assets at December 31, 2021 | Deferred tax liabilities at December 31, 2021 |
Property, plant and equipment | -776 | — | 9 | — | -767 | -767 | — |
Right-of-use assets | 1 | — | — | — | 1 | 1 | — |
Intangible assets | -124 | — | 17 | — | -107 | -107 | — |
Employee benefits | 664 | — | 1 | -61 | 604 | 604 | — |
Provisions | 3 | — | -1 | — | 2 | 2 | — |
Loan | — | -21 | 2 | — | -19 | — | -19 |
Tax losses carried forward | 1,868 | — | 394 | — | 2,262 | 2,262 | — |
Total deferred tax | 1,636 | -21 | 422 | -61 | 1,976 | 1,995 | -19 |
(x EUR 1,000) | Net balance at January 1, 2022 | Recognized directly in equity | Recognized in profit or loss | Recognized in OCI | Net balance at December 31, 2022 | Deferred tax assets at December 31, 2022 | Deferred tax liabilities at December 31, 2022 |
Property, plant and equipment | -767 | — | 45 | — | -722 | -722 | — |
Right-of-use assets | 1 | — | — | — | 1 | 1 | — |
Intangible assets | -107 | — | 31 | — | -76 | -76 | — |
Employee benefits | 604 | — | -53 | -129 | 422 | 422 | — |
Provisions | 2 | — | 2 | — | 4 | 4 | — |
Loan | -19 | — | 5 | — | -14 | — | -14 |
Tax losses carried forward | 2,262 | — | 201 | — | 2,463 | 2,463 | — |
Total deferred tax | 1,976 | — | 231 | -129 | 2,078 | 2,092 | -14 |
Assumption | change growth rate | |
Sensitivity level | 0.5% increase | 0.5% decrease |
Impact on deferred tax asset in EUR | 362,000 | -358,000 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
90 |
(x EUR 1,000) | 2022 | tax rate | Expiry date | 2021 | tax rate | Expiry date |
Corporate income tax | 10,534 | 16% | 13,176 | 16% | ||
Trade tax | 8,902 | 13% | 11,349 | 13% | ||
Germany1 | 9,789 | 29% | none | 12,359 | 29% | none |
Netherlands | 923 | 19% | none | 1,003 | 19% | none |
Total unrecognized tax losses | 10,712 | 13,362 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Raw materials and consumables | 86 | 98 |
Total | 86 | 98 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Contract Assets | 464 | 341 |
Total | 464 | 341 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
91 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Not overdue | 1,620 | 1,234 |
< 30 days overdue | 256 | 229 |
> 30 days and < 60 days overdue | 26 | 36 |
> 60 days overdue | 16 | 3 |
Allowance for credit losses | -26 | -22 |
Trade receivables | 1,892 | 1,480 |
Other receivables | 216 | 247 |
Total | 2,108 | 1,727 |
(x EUR 1,000) | 2022 | 2021 |
Balance at January 1 | -22 | -25 |
Release/addition to the allowance for credit losses | -4 | 3 |
Utilized during the year | — | — |
Balance at December 31 | -26 | -22 |
(x EUR 1,000) | Number of Shares | Share Capital (EUR) | Share Premium (EUR) |
Balance at January 1 | 75,076 | 8,259 | 20,725 |
Balance at December 31 | 75,076 | 8,259 | 20,725 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
92 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
93 |
2022 | 2021 | |
Net profit (loss) attributable to equity holders of the Company (x EUR 1,000) | 2,380 | 1,435 |
Weighted average number of shares outstanding (in thousands) | 75,076 | 75,016 |
Basic earnings per share (x EUR 1) | 0.03 | 0.02 |
2022 | 2021 | |
Net profit (loss) attributable to equity holders of the Company (x EUR 1,000) | 2,380 | 1,435 |
Weighted average number of shares outstanding (in thousands) | 75,076 | 75,016 |
Adjustments for: | ||
- Warrants (in the money) (in thousands) | 4,990 | 2,495 |
Weighted average number of shares for diluted earnings per share (in thousands) | 80,066 | 77,511 |
Diluted earnings per share (x EUR 1) | 0.03 | 0.02 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
94 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Loan | 2,525 | 2,470 |
Less: current portion of long-term loans | — | — |
Total non-current loans and borrowings | 2,525 | 2,470 |
(x EUR 1,000) | Total | Current liabilities | Non- current liabilities | 1 to 2 years | 2 to 5 years | More than 5 years |
Loan | 2,600 | — | 2,600 | 2,600 | — | — |
Total interest-bearing loans and borrowings | 2,600 | — | 2,600 | 2,600 | — | — |
(x EUR 1,000) | Total | Current liabilities | Non- current liabilities | 1 to 2 years | 2 to 5 years | More than 5 years |
Loan | 157 | 126 | 31 | 31 | — | — |
Total | 157 | 126 | 31 | 31 | — | — |
2022 | 2021 | |
Loan | 4.83% | 4.83% |
Secured bond loan | N/A | 6.00% |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
95 |
2022 | 2021 | |
Discount rate at December 31 | 4.14% | 1.06% |
Salary increase rate | 2.25% | 2.00% |
Pension increase rate | 2.25% | —% |
Expected duration in years, active employees | 20 years | 20 years |
Expected duration in years, pensioners | 10 years | 10 years |
Expected duration in years, mixed | 15 years | 15 years |
Mortality | RT Heubeck 2018 G | RT Heubeck 2018 G |
Disability | RT Heubeck 2018 G | RT Heubeck 2018 G |
Marriage | RT Heubeck 2018 G | RT Heubeck 2018 G |
Withdrawal | Mercer specific tables | Mercer specific tables |
(x EUR 1,000) | 2022 | 2021 |
Defined benefit obligations and plan assets | ||
Defined benefit obligations at January 1 | 6,083 | 6,547 |
Current service costs | 3 | 4 |
Interest costs | 62 | 49 |
Actuarial gains (-) or losses | -400 | -136 |
Pension payments | -421 | -381 |
Defined benefit obligations at December 31 | 5,327 | 6,083 |
January 1 | 1,530 | 1,563 |
Interest income on plan assets | 15 | 11 |
Return on plan assets | 45 | 73 |
Pension payments from plan assets | -117 | -117 |
Fair value of plan assets at December 31 | 1,473 | 1,530 |
Net defined benefit obligations at December 31 | 3,854 | 4,553 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
96 |
(x EUR 1,000) | 2022 | 2021 |
Current service costs | 3 | 4 |
Net interest expenses | 47 | 38 |
Expenses recognized in profit or loss | 50 | 42 |
(x EUR 1,000) | 2022 | 2021 |
Effect of changes in financial assumptions | -502 | -172 |
Effect of experience adjustments | 102 | 36 |
Return on plan assets or reimbursement rights excl. interest income | -45 | -73 |
Expenses (income) recognized in OCI | -445 | -209 |
Assumption | Discount rate | |
Sensitivity level | 1.0% increase | 1.0% decrease |
Impact on defined benefit obligation in EUR | -444,000 | 521,000 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Warranty provisions | 17 | 14 |
Other provisions | 138 | 64 |
Total | 155 | 78 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
97 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Suppliers and trade creditors | 603 | 453 |
Other payables | 1,647 | 1,371 |
Total | 2,250 | 1,824 |
(x EUR 1,000) | 2022 | < 1 year | 1 - 5 year | > 5 year | 2021 |
Property, plant and equipment ordered | 459 | 459 | — | — | 578 |
Maintenance | 533 | 349 | 184 | — | 247 |
Other off-balance sheet commitments | 966 | 839 | 127 | — | 163 |
Total | 1,958 | 1,647 | 311 | — | 988 |
Fixed compensation | Short-term incentive | Long-term incentive | Other benefits | Total | ||||||
(x EUR 1,000) | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 |
Mr. O.M. Sallenhag | 150 | 150 | 45 | 45 | 81 | 23 | 6 | 6 | 282 | 224 |
Mr. A. Ladega | 132 | 132 | 40 | 40 | 32 | 8 | 7 | 22 | 211 | 202 |
Total | 282 | 282 | 85 | 85 | 113 | 31 | 13 | 28 | 493 | 426 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
98 |
(x EUR 1,000) | 2022 | 2021 |
Mr. R.J.W.M. van der Linden | 91 | — |
Mr. M.E.T. Verstraeten | 12 | 12 |
Mr. V.G. Tee | 62 | 15 |
Total | 27 | 27 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
99 |
(x EUR 1,000) | Notes | 2022 | 2021 |
ASSETS | |||
Property, plant and equipment | 2 | 2 | |
Right-of-use assets | 26 | 48 | |
Investments in group companies | 1 | — | — |
Loans to group companies | 2 | 4,792 | 2,404 |
Non-current assets | 4,820 | 2,454 | |
Loans to group companies | 2 | 981 | 1,461 |
Trade and other receivables | 45 | 42 | |
Cash and cash equivalents | 2,912 | 1,918 | |
Current assets | 3,938 | 3,421 | |
Total assets | 8,758 | 5,875 | |
EQUITY AND LIABILITIES | |||
Issued share capital | 8,259 | 8,259 | |
Share premium | 20,725 | 20,725 | |
Revaluation reserve | 1,759 | 1,853 | |
Other reserves | -27,267 | -29,183 | |
Unappropriated result | 2,380 | 1,435 | |
Shareholders’ equity | 3 | 5,856 | 3,089 |
Loans and borrowings | 4 | 2,525 | 2,470 |
Lease liabilities | 4 | 24 | |
Deferred tax liabilities | 5 | 14 | 19 |
Provisions | 104 | 32 | |
Non-current liabilities | 2,647 | 2,545 | |
Current lease liabilities | 22 | 24 | |
Trade and other payables | 6 | 233 | 217 |
Current liabilities | 255 | 241 | |
Total equity and liabilities | 8,758 | 5,875 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
100 |
(x EUR 1,000) | Notes | 2022 | 2021 |
Net sales | 7 | 563 | 524 |
Total income | 563 | 524 | |
Other external expenses | 8 | -468 | -536 |
Personnel expenses | 9 | -373 | -286 |
Depreciation and amortization | 10 | -25 | -25 |
Total expenses | -866 | -847 | |
Operating profit (loss) | -303 | -323 | |
Interest income and similar income | 11 | 516 | 522 |
Interest expenses and similar charges | 11 | -187 | -186 |
11 | 329 | 336 | |
Profit (loss) before taxes | 26 | 13 | |
Taxes | 12 | 5 | 2 |
Share in results from participating interests, after taxes | 13 | 2,349 | 1,420 |
Net profit (loss) | 2,380 | 1,435 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
101 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
102 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
103 |
(x EUR 1,000) | 2022 | 2021 | ||
Balance at January 1 | -4,846 | -6,414 | ||
Result of group companies | 2,349 | 1,420 | ||
Gain on redemption perpetual bond | 71 | — | ||
Remeasurement of defined benefit obligations | 445 | 209 | ||
Tax implication remeasurement of defined benefit obligations | -129 | -61 | ||
-2,110 | -4,846 | |||
Provision group companies | ||||
Provision at January 1 | 4,846 | 6,414 | ||
Changes | -2,736 | -1,568 | ||
Provision at December 31 | 2,110 | 4,846 | ||
Balance at December 31 | — | — | ||
Consolidated participating interests | Legal address | Share in issued capital % |
RoodMicrotec GmbH | Oettinger Strasse 6, 86720 Nördlingen, Germany | 100% |
RoodMicrotec International B.V. (dormant subsidiary) | Dokter van Deenweg 58, 8025 BC Zwolle, The Netherlands | 100% |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
104 |
(x EUR 1,000) | 2022 | 2021 | ||
Balance at January 1 | 8,711 | 9,737 | ||
Loans provided | 705 | 4,188 | ||
Redeemed loans | -1,521 | -1,924 | ||
Other additions (repayments) | -12 | 898 | ||
Settlements | — | -4,188 | ||
Balance at December 31 | 7,883 | 8,711 | ||
Provision group companies | ||||
Provision at January 1 | -4,846 | -6,414 | ||
Changes | 2,736 | 1,568 | ||
Provision at December 31 | -2,110 | -4,846 | ||
Transfer of current portion to current assets | -981 | -1,461 | ||
Total non-current loans to group companies at December 31 | 4,792 | 2,404 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
105 |
(x EUR 1,000) | Issued share capital | Share premium | Revaluation reserve | Other reserves | Unappro- priated result | Total |
Balance at January 1, 2021 | 8,239 | 20,709 | 1,985 | -29,318 | -265 | 1,350 |
Issuance of shares | — | — | — | — | — | — |
Issuance of stock warrants | — | — | — | 120 | — | 120 |
Share options exercised | 20 | 16 | — | — | — | 36 |
Transactions with equity holders | 8,259 | 20,725 | 1,985 | -29,198 | -265 | 1,506 |
Appropriation of result | — | — | — | -265 | 265 | — |
Net profit (loss) | — | — | — | — | 1,435 | 1,435 |
Other comprehensive income: | ||||||
Remeasurement of defined benefit obligation | — | — | — | 148 | — | 148 |
Revaluation of land and buildings | — | — | -132 | 132 | — | — |
Total comprehensive income for the year | — | — | -132 | 15 | 1,700 | 1,583 |
Balance at December 31, 2021 | 8,259 | 20,725 | 1,853 | -29,183 | 1,435 | 3,089 |
Balance at January 1, 2022 | 8,259 | 20,725 | 1,853 | -29,183 | 1,435 | 3,089 |
Issuance of shares | — | — | — | — | — | — |
Transactions with equity holders | 8,259 | 20,725 | 1,853 | -29,183 | 1,435 | 3,089 |
Appropriation of result | — | — | — | 1,435 | -1,435 | — |
Net profit (loss) | — | — | — | — | 2,380 | 2,380 |
Gain on redemption perpetual bond | — | — | — | 71 | — | 71 |
Other comprehensive income: | ||||||
Remeasurement of defined benefit obligation | — | — | — | 316 | — | 316 |
Revaluation of land and buildings | — | — | -94 | 94 | — | — |
Total comprehensive income for the year | — | — | -94 | 1,916 | 945 | 2,767 |
Balance at December 31, 2022 | 8,259 | 20,725 | 1,759 | -27,267 | 2,380 | 5,856 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
106 |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Loan | 2,525 | 2,470 |
Total loans and borrowings | 2,525 | 2,470 |
Transfer of current portion to current liabilities | — | — |
Total non-current loans and borrowings | 2,525 | 2,470 |
(x EUR 1,000) | Total | Current liabilities | Non- current liabilities | 1 to 2 years | 2 to 5 years | More than 5 years |
Loan | 2,600 | — | 2,600 | 2,600 | — | — |
Total interest-bearing loans and borrowings | 2,600 | — | 2,600 | 2,600 | — | — |
(x EUR 1,000) | Total | Current liabilities | Non- current liabilities | 1 to 2 years | 2 to 5 years | More than 5 years |
Loan | 157 | 126 | 31 | 31 | — | — |
Total | 157 | 126 | 31 | 31 | — | — |
As of December 31 | ||
(x EUR 1,000) | 2022 | 2021 |
Suppliers and trade creditors | 44 | 73 |
Other payables | 189 | 144 |
Total | 233 | 217 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
107 |
(x EUR 1,000) | 2022 | 2021 |
Housing and equipment costs | 13 | 17 |
Selling and administrative expenses | 455 | 519 |
Total | 468 | 536 |
(x EUR 1,000) | 2022 | 2021 |
Salaries | 351 | 265 |
Social securities | 22 | 21 |
Total | 373 | 286 |
(x EUR 1,000) | 2022 | 2021 |
Right-of-use assets | 25 | 24 |
Other fixed assets | — | 1 |
Total | 25 | 25 |
(x EUR 1,000) | 2022 | 2021 |
Interest income: | ||
–intercompany loan | 516 | 522 |
Interest expenses: | ||
–loan | -181 | -135 |
–bond loan | — | -49 |
–other financial expenses | -6 | -2 |
Total | 329 | 336 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
108 |
(x EUR 1,000) | 2022 | 20211 |
Current tax expense (income): | ||
Current year | 12 | 2 |
Deferred tax expense (income): | ||
Change in tax rate | 3 | — |
Recognition of previously unrecognized tax losses | -12 | -2 |
Origination and reversal of temporary differences | -8 | -2 |
Tax expense (income) recognized in the company statement of Profit and Loss | -5 | -2 |
(x EUR 1,000) | 2022 | 2021 |
Share of result of participating interests after taxes: | ||
–RoodMicrotec GmbH | 2,349 | 1,420 |
–RoodMicrotec International B.V. (dormant subsidiary) | — | — |
Total | 2,349 | 1,420 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
109 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
110 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
111 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
112 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
113 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
114 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
115 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
116 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
117 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
118 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
119 |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
120 |
RoodMicrotec N.V. | Board of Management |
Zutphenseweg 29 D1 | Martin Sallenhag, CEO |
Arvid Ladega, CFO | |
Telephone: +31 (0) 570 745623 | |
Email: investor-relations@roodmicrotec.com | |
Website: www.roodmicrotec.com |
RoodMicrotec GmbH | |
Oettinger Strasse 6 | Motorstrasse 49 |
86720 Nördlingen, Germany | 70499 Stuttgart, Germany |
Telephone: +49 (0) 9081 804-0 | Telephone: +49 (0) 711 86709-0 |
RoodMicrotec International B.V |
Dokter van Deenweg 58 |
8025 BC Zwolle, The Netherlands |
Telephone: +31 (0) 570 745623 |
RoodMicrotec N.V. | |
Zutphenseweg 29 D1 | |
7418 AH Deventer, The Netherlands | |
Telephone: +31 570 745623 | |
Email: investor-relations@roodmicrotec.com | |
Website: www.roodmicrotec.com | |
Chamber of Commerce number 33251008103 |
RoodMicrotec N.V. | ANNUAL REPORT 2022 |
121 |
Abbreviation | Description |
AFM | Netherlands Authority for the Financial Markets |
AGM | Annual General Meeting of Shareholders |
AI | Artificial Intelligence |
ASIC | Application Specific Integrated Circuit |
AQG | Automotive Power Module Qualification Guideline |
ATE | Automatic Test Equipment |
CAGR | Compound Annual Growth Rate |
CGU | Cash-generating Unit |
COTS | Components Of The Shelf |
COVID-19 | Corona Virus Disease 2019 |
D&I | Diversity & Inclusion |
EBIT | Earnings Before Interest and Taxes |
EBITDA | Earnings Before Interests, Taxes, Depreciation and Amortization |
ECSEL | Electronic Components and Systems for European Leadership |
ESEF | European Single Electronic Format |
ESG | Environmental, Social and Governance |
FTE | Full Time Employee |
GaN | Gallium Nitride |
HiRel | High Reliability |
IC | Integrated Circuit |
IDM | Integrated Device Manufacturer |
IFRS | International Financial Reporting Standards as adopted by the European Union |
IoT | Internet of Things |
IoMT | Internet of Medical Things |
IMF | International Monetary Fund |
IP | Intellectual Property |
MEMS | Micro-Electro-Mechanical System |
OCI | Other Comprehensive Income |
OECD | Organization for Economic Co-operation and Development |
OEM | Original Equipment Manufacturer |
PC | Personal Computer |
RF | Radio frequency |
RFID | Radio Frequency IDentification |
RTS | Regulatory Technical Standards |
SCM | Supply Chain Management |
SIA | Semiconductor Industry Association |
UWB | Ultra-Wideband |
V2I | Vehicle-to-Infrastructure |
V2V | Vehicle-to-Vehicle |
V2X | Vehicle-to-Everything |
VR | Virtual Reality |
WACC | Weighted Average Cost of Capital |
Wft | Financial Supervision Act |
WLCSP | Wafer Level Chip Scale Package |
WSTS | World Semiconductor Trade Statistics |
XBRL | eXtensible Business Reporting Language |
ANNUAL REPORT 2022 | RoodMicrotec N.V. |
122 |