lenzing.com

Note 21. Investments accounted for using the equity method

Investments accounted for using the equity method comprise the following:

Carrying amounts of investments accounted for using the equity method
EUR '000

 

31/12/2023

31/12/2022

EQUI-Fibres Beteiligungsgesellschaft mbH (EFB)

0

4,193

Lenzing Papier GmbH (LPP)

9,651

4,270

Other associates

4,836

4,813

LD Florestal S.A. (LDF)

16,425

13,079

Other joint ventures

134

127

Total

31,045

26,483

The main investments accounted for using the equity method include, in particular, the interest in Lenzing Papier GmbH (LPP), Lenzing, which is allocated to the “Others” segment, and LD Florestal S.A. (LDF), Indianópolis, Brazil, which is allocated to the Pulp Division segment. For the strategic importance of the other investments accounted for using the equity method and their relationship with the Lenzing Group, please see note 38.

Investments accounted for using the equity method developed as follows:

Development of the carrying amounts of investments accounted for using the equity method
EUR '000

2023

EFB

LPP

Other associates

LDF

Other joint ventures

Total

As at 01/01

4,193

4,270

4,813

13,079

127

26,483

Result from remeasurement of investments accounted for using the equity method

(2,000)

4,192

0

0

0

2,191

Share in profit or loss of investments accounted for using the equity method

(2,342)

3,951

124

2,796

9

4,537

Other comprehensive income – remeasurement of defined benefit liability

149

(122)

0

0

0

27

Other comprehensive income – foreign currency translation differences arising during the year and other

0

0

(61)

550

(2)

488

Distributions

0

(2,640)

(40)

0

0

(2,680)

As at 31/12

0

9,651

4,836

16,425

134

31,045

Development of the carrying amounts of investments accounted for using the equity method
(previous year)
EUR '000

2022

EFB

LPP

Other associates

LDF

Other joint ventures

Total

As at 01/01

4,777

0

4,853

15,092

117

24,840

Result from remeasurement of investments accounted for using the equity method

(913)

0

0

0

0

(913)

Share in profit or loss of investments accounted for using the equity method

(286)

5,062

40

(4,134)

8

691

Other comprehensive income – remeasurement of defined benefit liability

633

8

0

0

0

641

Other comprehensive income – foreign currency translation differences arising during the year and other

(18)

0

(40)

2,120

2

2,064

Distributions

0

(800)

(40)

0

0

(840)

As at 31/12

4,193

4,270

4,813

13,079

127

26,483

The Lenzing Group recognizes both, measurement effects and the results from investments accounted for using the equity method, together in income from investments accounted for using the equity method.

In the 2023 financial year, an impairment of EUR 7,564 thousand (2022: EUR 3,114 thousand) ) was recognized on the outstanding purchase price receivables and non-current loans due from the buyer of EFB (and its subsidiaries) (see note 37, credit risk). The carrying amounts of the outstanding purchase price receivables and non-current loans due from the buyer of EFB (and its subsidiaries) total EUR 0 thousand as at December 31, 2023 (December 31, 2022: EUR 7,564 thousand and are reported under financial assets. They carry standard bank interest rates.

The Lenzing Group holds a lien on the remaining shares of EFB. In addition, a long-term performance-related purchase price component exists, which depends on the company’s future profitability and is recognized as at December 31, 2023, in the amount of EUR 0 thousand (December 31, 2022: EUR 4,087 thousand) as a discounted present value and was reported under other non-current assets as at December 31, 2022. In addition, the buyer was granted a credit line of up to EUR 1,376 thousand (December 31, 2022: EUR 3,091 thousand), which can be utilized in the event of predefined adverse changes in EFB’s general conditions on the sales market until December 31, 2025, at the latest. As of December 31, 2023, and in the previous year as at December 31, 2022 this credit line had not been utilized.

The Lenzing Group held 20 percent of capital and voting rights as at December 31, 2023 (December 31, 2022: 20 percent). The core business of EFB, which is not publicly listed, is the production and marketing of wood-based cellulosic fibers. The relations between the Lenzing Group and this company are described in note 38.

The following table provides summarized financial information on EFB in accordance with IFRS (100 percent):

Summarized financial information on EFB
EUR '000

 

31/12/2023

31/12/2022

Non-current assets

145,070

143,479

Current assets

58,968

88,324

Equity

52,016

62,981

Non-current liabilities

58,827

59,294

Current liabilities

93,195

109,529

 

 

 

 

 

 

 

2023

2022

Revenue

173,633

193,240

Earnings before tax (EBT)

(15,788)

(383)

Total comprehensive income

(10,964)

1,644

Thereof net profit/loss after tax

(11,710)

(1,431)

Thereof other comprehensive income

745

3,075

The reconciliation of equity to the carrying amount of the investment in EFB is as follows:

Reconciliation of equity to carrying amount of the investment in EFB
EUR '000

 

31/12/2023

31/12/2022

Equity

52,016

62,981

Thereof:

 

 

Group’s interest (20 %; previous year: 20 %)

10,403

12,596

Consolidation and other effects

(63)

(63)

Impairment

(10,340)

(8,340)

Carrying amount

0

4,193

The Lenzing Group held 40 percent of capital and voting rights in LPP as at December 31, 2023 (December 31, 2022: 40 percent). The core business of LPP, which is not publicly listed, is the production of cellulose-based products, in particular paper. The relations between the Lenzing Group and this company are described in note 38.

The following table provides summarized financial information on LPP in accordance with IFRS (100 percent):

Summarized financial information on LPP
EUR '000

 

31/12/2023

31/12/2022

Non-current assets

10,392

10,103

Current assets

30,779

34,103

Equity

24,406

21,206

Non-current liabilities

4,361

5,601

Current liabilities

12,403

17,399

 

 

 

 

 

 

 

2023

2022

Revenue

102,064

126,864

Earnings before tax (EBT)

12,953

16,916

Total comprehensive income

9,956

12,676

Thereof net profit/loss after tax

9,878

12,655

Thereof other comprehensive income

78

21

The reconciliation of equity to the carrying amount of the investment in LPP is as follows:

Reconciliation of equity to carrying amount of the investment in LPP
EUR '000

 

31/12/2023

31/12/2022

Equity

24,406

21,206

Thereof:

 

 

Group’s interest (40 %; previous year: 40 %)

9,763

8,482

Consolidation and other effects

(112)

(112)

Impairment

0

(4,100)

Carrying amount

9,651

4,270

The Lenzing Group held 50 percent of the capital and voting rights in LDF as at December 31, 2023 (December 31, 2022: 50 percent). The core business of LDF, which is not publicly listed, is granting rights of use. The relations between the Lenzing Group and this company are described in note 38.

The following table provides summarized financial information on LDF in accordance with IFRS (100 percent):

Summarized financial information on LDF
EUR '000

 

31/12/2023

31/12/2022

Non-current assets

207,991

92,275

Current assets

921

2,712

Thereof cash and cash equivalents

550

131

Equity

32,849

26,157

Non-current liabilities

170,298

66,999

Thereof financial liabilities (excluding trade payables, other liabilities and provisions)

170,298

66,999

Current liabilities

5,765

1,830

Thereof financial liabilities (excluding trade payables, other liabilities and provisions)

1,030

748

 

 

 

 

 

 

 

2023

2022

Revenue1

16,113

6,466

Amortization and depreciation

(136)

(132)

Interest income

14,367

7,293

Interest expense

(14,917)

(6,068)

Income tax expense

(3)

(174)

Earnings before tax (EBT)

2,983

(8,126)

Total comprehensive income

6,692

(4,028)

Thereof net profit/loss after tax

5,591

(8,267)

Thereof other comprehensive income

1,101

4,240

1)

LDF’s revenue consists of rental income in particular.

The reconciliation of equity to the carrying amount of the investment in LDF is as follows:

Reconciliation of equity to carrying amount of the investment in LDF
EUR '000

 

31/12/2023

31/12/2022

Equity

32,849

26,157

Thereof:

 

 

Group’s interest (50 %; previous year: 50 %)

16,425

13,079

Carrying amount

16,425

13,079

The investments in associates represent shares in companies in which the Lenzing Group can exert significant influence over financial and operating policies. Joint ventures are joint arrangements managed by the Lenzing Group together with one or more partners, whereby the Lenzing Group has rights to the net assets of the arrangement.

Topics filter

Results for