IFRS

Memorandum about the impact of applying IFRS

In accordance with the European regulation 1606/2002 of 19 July 2002, Duvel Moortgat is obliged, as are all European companies whose securities have been accepted for dealing in a regulated market, to draw up consolidated annual accounts with application of the European approved IFRS standards and the interpretations of these with effect from the financial year that begins on 1/1/2005.

As a member of the Next Prime segment and as provided for in article 7203/3 of section 7 of the Euronext Rule Book, the interim report on the 2004 financial year should contain an explanation with a description of the most important consequences of the transition from the previously applied Belgian accounting standards to the IFRS standards on the commencing balance sheet as at 1/1/2004 and on the income statement for the first six months.

The adjustments quantified and described below can still be subject to change. Presentation issues of the financial statements are outside the scope of this note.

 

Most important consequences of applying IFRS to the commencing balance sheet as at 1/1/2004

In accordance with IFRS 3 (business combinations), goodwill is not written down. Instead, there must be an annual test on whether any write-downs should be posted (impairment test). Existing goodwill was written down on 1/1/04 for € 494,000.

In accordance with IAS 16, tangible fixed assets are written down systematically over their useful life. Applying this will increase the net book value of the tangible fixed assets by € 467,000.

The choice of the depreciation method must be made based on the expected pattern of the inflow of economic benefits as a consequence of use. From the 2002 financial year onwards, Duvel Moortgat has therefore taken the decision to transfer from diminishing balance depreciation to straight-line depreciation. This transition was already reflected in the shareholders’ equity as at 1/1/2004.

The group’s hotel and catering properties (brought together under Moortgat Immo Services) are regarded as a real estate investment (IAS 40). Duvel Moortgat opts for a valuation based on the market value (fair value model) in which no depreciations take place but in which the changes in the real value are reflected in the income statement. Due to this modification, the net book value of the tangible fixed assets has increased by € 8,197,000.

Work in progress and finished products are valued at full production cost in accordance with IAS 2. This encompasses all costs of production departments, including depreciations but without costs of sales, marketing and the administrative overheads. Application of these principles will result in an increase in stock by € 1,408,000.

Under IAS 37, a provision can only be made if an obligation arises as a consequence of an event that took place in the past and that will more than likely provide cause for an outgoing cash flow, the size of which can be reliably estimated. The provisions at Duvel Moortgat were consequently increased by € 363,000.

The different movements gave cause to modify deferred taxes by € 2,693,000.

In accordance with the IFRS standards (IAS 10), Duvel Moortgat’s 2003 dividend (€ 2,814,000) shall be retained in the shareholders’ equity and will not be posted under "Other Debts”, as is the case in accordance with Belgian accounting standards.

Summary of the effect of the items mentioned above on the shareholders’ equity as at 1/1/2004:

Modification of TFA depreciations 467,000
Modification of properties to fair value 8,197,000
Modification of stock to full production cost 1,408,000
Writing off consolidation differences -494,000
Modification of provisions -363,000
Dividend 2,814,000
Deferred taxes -2,693,000
Miscellaneous other differences -442,000
Effect as a result of valuing in IFRS 8,894,000

 

Summary of the effect of the items mentioned above on the shareholders’ equity as at 1/1/2004:

  31/12/2003
IFRS
Modifications                                 
31/12/2003 
Formation expenses 8,148 -8,148 0
Intangible fixed assets 2,697,793 -434,303 2,263,490
Consolidation differences 1,723,364 -1,723,364 0
Tangible fixed assets 46,169,712 8,534,156 54,703,868
Financial fixed assets 3,421,918   3,421,918
       
FIXED ASSETS 54,020,935   60,389,276
       
Amounts receivable after more than one year 47,148   47,148
Stocks & orders in progress 2,590,563 1,407,616 3,998,179
Amounts receivable within one year 17,854,217 484,613 18,338,830
Short-term investments 5,368,237   5,368,237
Cash at bank and in hand 5,224,813   5,224,813
Prepayments and accrued income 1,206,991   1,206,99
Current assets 32,291,969   34,184,198
       
ASSETS 86,312,904   94,573,474
       
Capital 12,647,527   12,647,527
Premiums 0   0
Revaluation surplus 401,173   401,173
Reserves 39,487,546 0 39,487,546
Consolidation differences 1,228,929 1,228,929 0
Conversion differences -116,032   -116,032
Investment grants 86,913 86,913 0
IFRS modifications 0 -8,893,917 8,893,917
       
SHAREHOLDER’s EQUITY 53,736,056   61,314,131
       
THIRD PARTY INTERESTS -155,052   -155,052
       
Provisions for liabilities and charges 356,553 -363,073 719,626
Deferred taxes and deferred tax assets 168,597 -3,133,422 3,302,019
       
PROVISIONS AND DEFERRED TAXATION 525,150   4,021,645
       
Debts payable after more than one year 13,630,782   13,630,782
Debts payable within one year 18,161,299 2,814,000 15,347,299
Accrued charges and deferred income 414,669   414,669
       
DEBTS 32,206,750   29,392,750
       
LIABILITIES 86,312,904 0 96,573,474

 

 

Most important consequences of applying IFRS to the results as at 30/06/2004.

Consolidated profit as at 30/06/04 3,856,000
Lower TFA depreciation as a result of useful life recalculation 155,000
No depreciation on property (fair value) 145,000
No depreciation of consolidation differences 91,000
Consolidated profit as at 30/06/04, corrected for IFRS 4,247,000

 

 

SHARE PRICE

94.810.00 (0%) 2013-03-12 16:06:00 CET
Open High Low
94.81 94.81 94.81
more

Downloads

Prospectus

Download PDFsoon available

Acceptance Form

Download PDFsoon available

Annual Report

Download PDFsoon available more