Jump to content

Notes to the consolidated balance sheet

Booking.com, Ahrend

​Notes to the consolidated balance sheet

Intangible fixed assets (1)

Movements in intangible fixed assets were as follows:

(in thousands of euros) Product development Trademark Software Goodwill Total
Balance at 1 January 2024          
Cost 199  3.120  9.616  22.270  35.205 
Accumulated amortisation and impairments (165) (1.962) (6.647) (22.270) (31.044)
Carrying amount at 1 January 2024 34  1.158  2.969  4.161 
           
Exchange rate differences (11) (10)
Additions 15  372  387 
Disposals | cost (21) (21)
Disposals | amortisation 21  21 
Reclassification | cost 501  501 
Reclassification | amortisation
Amortisation (18) (218) (1.149) (1.384)
Carrying amount at 31 December 2024 31  940  2.683  3.654 
           
Balance at 31 December 2024          
Cost 243  3.120  10.413  22.270  36.047 
Accumulated amortisation and impairments (213) (2.180) (7.730) (22.270) (32.393)
Carrying amount at 31 December 2024 31  940  2.683  3.654 

The reclassification in software relates to the completion and implementation of software solutions that have initially been classified as ‘under construction’ in tangible fixed assets. An amount of €60K of the new software solutions relate to software-as-a-service contracts, amongst others a new time registration system and further development of our commercial, supplier and product database. 

At balance sheet date the presence of any indicators of assets being subject to impairments was analyzed. No indicators for impairment were identified. 

A right of pledge has been established on all intellectual property rights of the Dutch members of the Group, being Ahrend APAC BV, Gispen Nederland BV, Ahrend Onroerend Goed BV, Koninklijke Ahrend BV, Ahrend Group B.V. and Presikhaaf Schoolmeubelen BV. The right of pledge applies to the credit facility of Koninklijke Ahrend BV.

Tangible fixed assets (2)

Movements in tangible fixed assets were as follows:

(in thousands of euros) Land and buildings Machinery and equipment Other fixed operating assets Under construction and prepayments Not used in business operations Total
Balance at 1 January 2024 34.123  54.737  31.431  7.860  128.151 
Accumulated depreciation and impairments (26.320) (48.474) (20.608) (95.402)
Carrying amount at 1 January 2024 7.803  6.263  10.823  7.860  32.749 
             
Exchange rate differences 58  10  14  (111) (29)
Additions 393  4.251  5.055  4.543  14.243 
Disposals | cost (32) (2.096) (388) (20) (2.536)
Disposals | depreciation 20  2.061  288  2.369 
Depreciation (807) (1.848) (3.920) (6.574)
Reclassification 581  6.766  305  (8.152) (501)
Other movements (20) (21) 12  (0) (24)
Carrying amount at 31 December 2024 8.021  15.388  12.155  4.132  (0) 39.697 
             
Balance at 31 December 2024:            
Cost 35.183  63.627  36.466  4.132  139.408 
Accumulated depreciation and impairments (27.161) (48.239) (24.312) (99.712)
Carrying amount at 31 December 2024 8.021  15.388  12.155  4.132  39.696 

The assets under construction ultimo 2024 are primarily related to software investments and the installation of new machinery at Presikhaaf in Arnhem. The additions to machinery and equipment consist mainly of investments in the wood hub machinery in Prague. Other fixed operating assets primarily contain the investments in the CI lease asset portfolio. 

A first ranking mortgage is applicable on the properties located at Sint-Oedenrode (Ahrend) and the remaining property located at Culemborg (Gispen). A right of pledge has been established on all business equipment of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic). A mandate to the first ranking floating charge (pand handelszaak) is present on all Belgian members of the group and will be converted in a first ranking pledge on business equipment (pand op ondernemingsgoederen). 

Leasing arrangements Circular Interiors BV

The other fixed operating assets includes €9.4mln (2023: €7.7mln) of furniture assets leased to tenants with monthly rental payables. The lessor Circular Interiors BV remains the juridical owner of theses leases (2:366 lid 2 BW). Lease payments for some contracts include CPI increases, but there are no other variable lease payments that depend on an index or rate. Where considered necessary to reduce credit risk, the group may obtain bank guarantees for the term of the lease.

Although the group is exposed to changes in the residual value at the end of the current leases, the group typically enters into new operating leases and therefore will not immediately realise any reduction in residual value at the end of these leases. Expectations about the future residual values are reflected in the fair value of the properties. 

Minimum lease payment receivable on leases of assets are as follows:

(in thousands of euros) 31-12-2024 31-12-2023
Within 1 year 3.343  2.822 
Between 1 and 5 years 9.046  7.724 
Later than 5 years 2.347  3.935 
  14.736  14.481 
Event Expeditie Circulair, Gispen

Leases (3)

This note provides information for leases where the group is a lessee in accordance with IFRS16.

Amounts recognised in the balance sheet

Right of use assets

Movements in right of use assets were as follows:

(in thousands of euros) Land & buildings Machinery & Equipment Other Total
Balance at 1 January 2024        
Cost 32.804  1.004  8.111  41.919 
Accumulated depreciation and impairments (13.313) (399) (3.320) (17.032)
Carrying amount at 1 January 2024 19.491  605  4.791  24.887 
         
New lease contracts 3.697  1.061  2.087  6.845 
Ended lease contracts | cost (8.488) (27) (1.677) (10.192)
Ended lease contracts | depreciation 8.488  27  1.677  10.192 
Remeasurements 13.650  (6) 13.648 
Depreciation (4.347) (332) (1.944) (6.623)
Carrying amount at at 31 December 2024 32.491  1.328  4.938  38.757 
         
Balance at 31 December 2024:        
Cost 41.663  2.032  8.525  52.220 
Accumulated depreciation and impairments (9.172) (704) (3.587) (13.463)
Carrying amount at at 31 December 2024 32.491  1.328  4.938  38.757 
Lease liabilities

Movements in lease liabilities were as follows:

(in thousands of euros) 2024
Balance at 1 January 25.614 
New lease contracts 6.845 
Lease payments (7.762)
Accrued interest 1.286 
Remeasurements 13.647 
Balance at 31 December 39.630 
Current 8.415 
Non-current 31.215 
  39.630 

Amounts recognised in the statement of profit and loss

(in thousands of euros) 2024 2023
Depreciation charge of right-of-use assets    
Land & Buildings (4.347) (4.921)
Machinery & Equipment (332) (138)
Other (1.944) (1.846)
     
Interest expense (1.286) (727)
  (7.909) (7.632)

The new and remeasured lease contracts mainly relate to new real estate contracts and extension of existing contracts and new car leases. The category "other" contains mostly car lease contracts. The cash outflow for leases in 2024 was €7.8mln (2023: €6.9mln). Next to the amounts shown in the table above the statement of profit and loss also includes the costs related to short-term leases and low-value leases. These leases are not capitalised on the balance sheet as the expedient is applied. 

The group’s leasing activities and how these are accounted for
The group leases various offices, warehouses, showrooms, equipment and vehicles. Rental contracts are typically made for fixed periods of 3 years to 10 years, but may have extension options.

Variable lease payments
No lease contracts with variable payments.

Extension and termination options
Extension and termination options are included in a number of property and equipment leases across the group. These are used to maximise operational flexibility in terms of managing the assets used in the group’s operations. The majority of extension and termination options held are exercisable only by the group and not by the respective lessor.

In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated).

For leases of warehouses, retail stores and equipment, the following factors are normally the most relevant:

  • If there are significant penalties to terminate (or not extend), the group is typically reasonably certain to extend (or not terminate).
  • If any leasehold improvements are expected to have a significant remaining value, the group is typically reasonably certain to extend (or not terminate).
  • Otherwise, the group considers other factors including historical lease durations and the costs and business disruption required to replace the leased asset.

Most extension options in offices and vehicles leases have not been included in the lease liability, because the group could replace the assets without significant cost or business disruption. 

The lease term is reassessed if an option is exercised (or not exercised) or the group becomes obliged to exercise (or not exercise) it. The assessment of reasonable certainty is only revised if a significant event or a significant change in circumstances occurs, which affects this assessment, and that is within the control of the lessee. During the current financial year, the financial effect of revising lease terms to reflect the effect of exercising extension and termination options was an increase in recognised lease liabilities and right-of-use assets of €+13.6mln. This remeasurement mainly relates to the extension and indexation of real estate rental contracts, including the lease of the current Amsterdam, Arnhem and Veghel offices and buildings in The Netherlands.

Lassus Campus, Gispen

Financial fixed assets (4)

Movements in financial fixed assets were as follows:

(in thousands of euros) Participating interest Deferred tax asset Total
Carrying amount at 1 January 2024 364  16.354  16.718 
Exchange differences (13) (13)
Additions 231  4.555  4.786 
Reduction (4.387) (4.387)
Impact change future tax rates
Share in result of participating interests (371) (371)
Carrying amount at 31 December 2024 223  16.510  16.733 

Participating interests

The participating interest contains the existing 33.3%-share in Ahrend Gulf and the in 2024 acquired 33.4%-share in Despace. 

Deferred tax assets

The deferred tax asset consists of temporary differences and available forward loss relief. Deferred tax liabilities amounting to €9.8mln (2023: €2.0mln) are netted against deferred tax assets. These liabilities primarily relate to temporary differences caused by IFRS16.

The deferred tax asset consists of recognised operating losses and temporary differences. The amount of losses recognised for the fiscal unity in which Royal Ahrend is included in the Netherlands is €33.9mln ultimo 2024, which represents 30.1% of the available tax losses (2023: 29.0%). The amount of unrecognised losses for the Dutch fiscal unity is €78.5mln (2023: €83.0mln). The amount of losses recognised for countries outside the Netherlands is €2.8mln, whereas the amount of losses unrecognised is €163.9mln. Approximately €160.0mln thereof consists of unrecognised tax losses in Germany. The temporary differences included in the deferred tax assets are calculated based on the (future) tax rates at the time these differences will be realised.

Expiration unrecognised tax losses

Expiration schedule of unrecognised tax losses is as follows:

(in thousands of euros) 2024
Within one year 2.411 
Within two to five years 777 
After five years 252 
No expiration date 239.007 
Carrying amount at 31 December 2024 242.447 

Group management recognises a deferred tax asset to the level that convincing evidence is available to sustain the valuation. This evidence is based on the budgeted and/or actual results of the financial years following balance sheet date and other events which are highly probable and relevant in this respect. The actions undertaken in 2024, including but not limited to the investments in software and the new production facilities and machinery, improved the Group’s estimated future profits.

The deferred tax asset is considered long-term.

Inventories (5)

(in thousands of euros) 31-12-2024 31-12-2023
Raw materials and consumables 10.520  13.330 
Work in progress 3.523  3.123 
Finished products and goods for resale 12.540  13.291 
Prepayments on stock 195  460 
Total 26.779  30.204 

Inventories are carried at the net realisable value. The value of the inventories is deducted by a provision amounting to €4.804K (2023: €4.980K). The carrying amount of inventories stated at net realisable value is €9.9mln (2023: €9.2mln).

A right of pledge has been established on inventories of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic) as security to the bank. The right of pledge applies to the credit facility of Koninklijke Ahrend BV.

Current receivables (6)

(in thousands of euros) 31-12-2024 31-12-2023
Trade receivables 43.200  52.317 
Receivables from related parties 23  64 
Corporate income tax receivables 50 
Other current assets 62  54 
Other receivables and prepayments 8.940  9.300 
Total 52.225  61.785 

All receivables fall due within one year after balance sheet date. A right of pledge has been established on trade and intercompany receivables of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic) as security to the bank. The right of pledge applies to the credit facility of Koninklijke Ahrend BV.

Receivables from related parties concern outstanding invoices for regular sales transactions. Neither a repayment schedule nor interest is applicable.

The fair value of the receivables approximates the carrying amount due to their short-term character and the fact that provisions for bad debt are recognised, where necessary. Trade receivables include a provision for doubtful debts of €1.268K (2023: €752K).

Movements in the provision were as follows:

(in thousands of euros) 2024 2023
Balance at 1 January 752  995 
Additions 582  239 
Utilisation and releases (67) (482)
Balance at 31 December 1.268  752 
Cupra, Ahrend France

Cash at bank (7)

All cash is at the group’s free disposal.

A right of pledge has been established on all bank balances/accounts of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic) as security to the bank. The right of pledge applies to the credit facility of Koninklijke Ahrend BV.

Group equity (8)

Equity
For details on equity, please refer to the note on equity in the company financial statements.

Provisions (9)

(in thousands of euros) 31-12-2024 31-12-2023
Pension provision 0 0
Provision for deferred taxation 316 270
Restructuring provision 0 0
Other provisions 3.657 3.674
Total 3.974 3.944

Pension provision

Participation is mandatory in the pension fund for the employees and directors of the company and its Dutch group companies. The company and its Dutch group companies are only required to pay the premiums. There is no obligation to make additional payments or right of return / premium. It consists of average pay. The yearly increase of entitlements is 1,875% of the salaries base consisting of the gross salaries minus franchise. The base is maximised at €89K. The funding ratios at 31 December 2024 of the applicable pension funds are as follows:

  • PME – 113.1% (policy funding ratio over last 12 months: 112.7%)
  • APG – 121.4% (policy funding ratio over last 12 months: 123.7%)
  • Meubelpensioenfonds (OAK) – 122.9% (policy funding ratio over last 12 months: 124.7%)

The total pension provision ultimo 2023 and 2024 is €0.

Provision for deferred taxation

Movements in the provision for deferred taxation were as follows:

(in thousands of euros) 2024
Balance at 1 January 270 
Exchange differences
Additions 87 
Reductions (49)
Impact change future tax rates
Balance at 31 December 316 

The temporary differences included in the deferred tax liability are calculated based on the (future) tax rates at the time these differences will be realised. 

The deferred tax liability is considered long-term.

Other provisions

Movements in the other provisions were as follows:

(in thousands of euros) Jubilee provision Warranty provision Environment provision Other provisions Total
Balance at 1 January 2024 2.234  1.178  261  3.674 
           
Additions 142  152  294 
Charged to provision (151) (54) (1) (206)
Releases (94) (94)
Exchange rate differences (11) (11)
Balance at 31 December 2024 2.225  1.226  207  3.657 
           
term of less than or equal to 1 year 10  525  38  572 
term of more than 5 years 2.215  701  169  3.085 

Provisions are recognised based on the best estimate of the expenditure required to settle the present obligation at balance sheet date. Provisions for one-off events (restructuring, environmental clean-up, settlement of a lawsuit, etcetera) are measured at the most likely amount.

Jubilee provision
The jubilee provision is recorded to cover gratifications to be paid on certain jubilee dates. The provision is calculated actuarially taking into account employee records, life expectancy and chance of meeting the employment terms. The discount rate used is 3.15% (2023: 3.15%). In 2024 interest expenses of €69K were recognised and actuarial gains of €60K. The jubilee provision has a long term duration (primarily longer than 5 years).

Warranty provision
The warranty provision is recorded to cover warranty costs that arise during and after a sales event. In general a warranty period of 1 till 5 years is applied based on the type of product or services. The provision is measured at a probability-weighted expected value. It is expected that the provision will be used between 1 and 5 years after reporting date.

Environmental provision
The environmental provision is recorded to cover the costs keeping the environmental situation regarding a specific production facility at the current situation. The provision is based on a best estimate based and it is expected that the provision will be used in more than 5 years after reporting date.

Long-term liabilities (10)

(in thousands of euros) 31-12-2024 31-12-2023
Lease liabilities 31.215  17.747 
Bank loan 2.912  3.755 
Total 34.126  21.502 
FMHaaglanden, Gispen

Lease liabilities

The non-current lease liabilities are disclosed in note 3 ‘Leases’.

Bank loan

For the financing of the wood hub facility the Group engages in additional financing in the form of a bank loan (original nominal amount of €5.000K) with CSOB in the Czech Republic. The bank loan was drawn in full on 27th of July 2023 and will be repaid in equal quarterly installments over a five-year term. Ultimo 2024 the amount payable within one year is classified as part of current liabilities, refer to note 11. The total amount outstanding ultimo 2024 is equal to € 3.745K (2023: € 4.593k). 

The fair value of the bank loan approximates the carrying value of the loan. 

Bank loan

(in thousands of euros) 2024
Balance at 1 January 3.755 
Additions
Repayments (843)
Balance at 31 December 2.912 

Current liabilities (11)

(in thousands of euros) 31-12-2024 31-12-2023
Short term part of lease liabilities 8.415  7.866 
Short term repayments on long-term loans 833  838 
Liabilities to credit institutions 2.000 
Prepayments received on orders 2.753  4.219 
Trade creditors/suppliers 35.763  33.474 
Payables to related parties 113  34 
Corporate income tax payable 201 
Other taxes and social security charges 9.440  10.690 
Pension-related liabilities 1.099  1.055 
Other liabilities 16.104  20.120 
Total 74.722  80.296 

All current liabilities fall due within one year after balance sheet date. The fair value approximates the carrying amount.

Payables to related parties concern outstanding invoices for regular purchase and cost reimbursement transactions. Neither a repayment schedule nor interest is applicable.

Lease liabilities

The current lease liabilities are disclosed in note 3 ‘Leases’.

Liabilities to credit institutions

Per 20 March 2023 Royal Ahrend renewed its facilities with KBC-bank. Royal Ahrend, a number of group companies and CI BV are jointly and severally liable for the facility. Ultimo 2024 the facility is €43.5mln consisting of: 1) overdraft credit facility of €29mln, 2) contingent liability facility of €2mln and 3) overdraft credit facility of €12.5mln for CI BV specifically. The interest rate is a floating rate plus a variable margin depending on the quarterly EBITDA. The interest rate varies per currency account (EUR, CZK, USD, GBP). The bandwidth of the actual interest rate on negative compensated EUR-balances was 3.7% - 4.6%. The final maturity date for the facilities is 31 March 2028. Ultimo 2024 the credit facility was not used. The contingent liability facility was used for an amount of €1.5mln, in the form of outstanding bank guarantees to customers. 

The company provided the following security for the credit facility granted by the bank:

  • Pledge on all stocks of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic)
  • Pledge on all business equipment of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic)
  • Pledge on all receivables of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic)
  • Pledge on all bank balances/accounts of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic)
  • Pledge on all intercompany receivables of the Dutch group companies, Ahrend NV (Belgium) and Ahrend a.s. (Czech Republic) against all members of the Group
  • Pledge on all intellectual property rights of the Dutch group companies.
  • The mandate to the first ranking floating charge (pand handelszaak) on all Belgian members of the group will be converted in a first ranking pledge on business equipment (pand op ondernemingsgoederen).
  • First ranking mortgage on the properties located in Sint-Oedenrode (Ahrend) and Culemborg (Gispen).

The covenant with the bank contains the following requirements:

  • If the solvency ratio drops below 25%, the credit facilities are due on demand. At 44% the current solvency ratio meets this minimum limit. During the year no breach was reported.
  • If the leverage ratio exceeds 3.5 per the 31st of December of any year, the credit facilities are due on demand. At -0.94 the current leverage ratio meets the requirements, no breach was reported.

Besides the above-mentioned securities provided to KBC bank a mandate to the first ranking floating charge (pand handelszaak) of €660K on Ahrend NV (Belgium) is present to cover bank guarantees issued by BNP Paribas in the past. The actual amount of outstanding guarantees at BNP Paribas is €156K ultimo 2024.

The facility is expected to be sufficient to fund daily operations and planned projects.

For the financing of the wood hub facility the Group engages in additional financing in the form of a bank loan (original nominal amount of €5.0mln) with CSOB in the Czech Republic. The bank loan was drawn in full on 27th of July 2023 and will be repaid in equal quarterly installments over a five-year term. Maturity date is 31st of May 2029. The interest rate is a floating rate plus a fixed margin. The interest rate risk is hedged via an interest rate swap with a cap at 3.48%. The bandwidth of the actual interest rate excluding margin and not considering the hedge was 3.0% - 3.9%. The fair value of the swap was €-115K (negative) ultimo 2024.

The company provided the following security for the loan provided by the bank:

  • Pledge on substantially all receivables of Ahrend a.s. (Czech Republic)
  • Pledge on all stock of Ahrend a.s. (Czech Republic)

The covenant with the bank contains the same requirements as the credit facility.

The securities serving the credit facility with KBC also serve the bank loan with CSOB and the securities serving the bank loan with CSOB also serve the credit facility with KBC.

Initially a sale and lease back transaction for the machinery in the wood hub, worth €8.7mln, had been agreed upon with CSOB. Given strategic and cashflow developments, Royal Ahrend decided not to proceed with the financial lease. This was formalised with CSOB/KBC in 2024 and did not have negative financial impact.

Other liabilities

Other liabilities can be broken down as follows:

(in thousands of euros) 31-12-2024 31-12-2023
Invoices to be paid 4.630  5.372 
Employee bonuses 2.777  4.850 
Holiday allowance 3.121  3.083 
Customer bonuses 340  594 
Deferred revenues 1.822  1.893 
Other costs payable 3.414  4.328 
Total 16.104  20.120