COMPANY ANNOUNCEMENT
Harvest Technology p.l.c.
Approval of Interim Financial Statements and
Business Update
Date of Announcement | 9 August 2023 |
Reference No: | 50/2023 |
Capital Markets Rules: | 5.16.20 |
QUOTE
Approval of interim financial statements
Further to the meeting of the Board of Directors of Harvest Technology p.l.c. (C 63276) (the "Company") held today the 9 August, 2023, the Board of Directors of the Company approved the Company's interim financial statements for the six-month period ended 30 June, 2023. A copy of the Company's interim financial statements is attached to the present company announcement and may also be viewed on the Company's website on https://harvest.tech/financial-statements/.
Update to the market
The Board of Directors notes that the unaudited consolidated net profit before tax of the Company and its subsidiaries (the "Group") in H1, 2023 amounted to circa €0.3 million. Based on updated forecasts, and as detailed during the Company's Annual General Meeting held on 27 June 2023, the Group is expected to achieve higher revenues in 2023 versus the prior year. The profit before tax for the year ending 31 December 2023 is expected to be circa €1.4 million.
The Board of Directors is pleased to announce that on 30 June 2023, APCOPAY's new cloud-based payment platform received a certificate of compliance confirming that the solution meets the Payment Card Industry Data Security Standard v4.0 to the highest Level 1 service provider criteria. This is an important milestone in the launch of the new payment platform later in 2023. Moreover, APCOPAY has also increased its efforts to strengthen and diversify its sales pipeline through various initiatives.
On the other hand, in the first six months of the year, the retail and IT solutions segment reported a decline in revenues, compared to the previous year. During the first half of 2022, this segment had been
positively impacted by the completion of a number of significant projects, which bolstered the segment's profitability. With regards to 2023, there is an optimistic outlook for the second half of the year, as both APCO Limited and PTL Limited are anticipated to finalise their ongoing projects, which would be expected to translate into higher revenue and profit recognition.
The Group remains committed to further investment in the organic growth of its various businesses, with a notable focus on expanding the payment processing business and internationalising the retail and IT solutions segment.
UNQUOTE
Malcolm Falzon
Company Secretary
Harvest Technology p.l.c.
Interim Financial Report
For the period 1 January to 30 June 2023
Company Registration Number: C 63276
Harvest Technology p.l.c. | 1 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Contents
Condensed Statements of Profit or Loss for the period ended 30 June 2023 | |
Condensed Statements of Cash Flows for the period ended 30 June 2023 | 10-10 |
12-27 | |
Statement Pursuant to Listing Rules | 29 |
Harvest Technology p.l.c. | 2 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Interim Directors' Report
Pursuant to Listing Rules 5.75.2 for period 1 January to 30 June 2023
The directors present the interim report, together with the unaudited interim condensed financial statements ("the condensed interim financial statements") of the company and its subsidiaries (the "Group") for the period 1 January to 30 June 2023.
Principal activities
The principal activity of the parent company is that of acting as a holding company. The Group is mainly involved in the sale, maintenance and servicing of information technology solutions, security systems, and to provide electronic payments solutions.
Business model
Harvest Technology p.l.c. is a multi-brand information technology solutions provider to businesses and the public sector. In addition, Harvest Technology p.l.c. Group is a payments solutions provider offering e- commerce processing services for retailers and internet-based merchants together with the provision of a wide range of automation and security solutions catering to the banking, retail, law enforcement and other sectors.
Through the wide range of services and experience in technology, the Group is positioned to continue to develop and offer a broad range of state-of-the-art solutions and assure an excellent quality of service to its customers.
Performance review
The published figures have been extracted from the unaudited management financial statements for the half- year ended 30 June 2023 and its comparative period in 2022.
The Group
During the period under review, the Group registered an operating profit of €299,452 (1 January to 30 June 2022: € 1,121,232) on revenue of €7,197,859 (1 January to 30 June 2022: € 8,291,071). The profit before tax for the period amounted to €289,367 (1 January to 30 June 2022: € 1,105,383). After accounting for other items of income, net finance costs and taxation, the Group registered a profit for the period of €183,225 (1 January to 30 June 2022: € 721,555). The Group's net assets at 30 June 2023 amounted to €13,670,040 (31 December 2022: €13,600,797).
The payment processing services segment experienced a notable decline in revenue and profitability when compared to the same period in 2022. This is primarily attributable to a sharp drop in processing of certain gaming merchants due to changes in regulation. The drop in processing for such clients started in the first quarter of 2022 and given the current circumstances, it is highly unlikely that the company will be able to recover the lost revenue in 2023. It is pertinent to note that the processing for clients that were not impacted by the change in regulation has increased year on year.
Despite these challenges the company is actively taking measures to improve its situation and over the past 12 months has invested significantly in its platform infrastructure. The Board of Directors is pleased to announce that on 30 June 2023, APCOPAY's new cloud-based payment platform received a certificate of compliance
Harvest Technology p.l.c. | 3 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
confirming that the solution meets the Payment Card Industry Data Security Standard v4.0 to the highest Level 1 service provider criteria.
This is an important milestone in the launch of the new payment platform later in 2023. Moreover, APCOPAY has also increased its efforts to strengthen and diversify its sales pipeline through various initiatives.
In the first six months, the retail and IT solutions segment reported a decline in revenues, compared to the previous year. During the first half of 2022, this segment had been positively impacted by the completion of a number of significant projects, which bolstered the segment's profitability. With regards to 2023, there is an optimistic outlook for the second half of the year, as both APCO Limited and PTL Limited are anticipated to finalise their ongoing projects, which would be expected to translate into higher revenue and profit recognition.
Additionally, it is worth noting that during the first half of 2022, the company benefited from favourable foreign exchange differences when converting from USD to Euro resulting in higher gross profit compared to 2023.
The Group remains committed to further investment in the organic growth of its various businesses, with a notable focus on expanding the payment processing business and internationalising the retail and IT solutions segment.
The Company
The Company earned investment income and management fees of €615,261 and € 236,010 respectively (2022:
- 1,076,708 and € 231,811, respectively). After accounting for finance income, finance costs and administrative expenditure, the Company registered a profit after tax of €136,092 (1 January to 30 June 2022: €439,981). The net assets of the Company at 30 June 2023 amounted to €12,769,605 (31 December 2022: €12,747,416).
Results and dividends
The results for the period ended 30 June 2023 are shown in the statements of profit or loss on page 5. The Group's profit for the period after taxation was €183,225 (1 January to 30 June 2022: € 721,555).
During the period under review, the directors proposed a final net dividend of €113,903, equivalent to €0.005 per share for financial year ending 31 December 2022. This was paid by the company on 5 May 2023.
Likely future business developments
The directors consider that the period-end financial position was satisfactory.
Post balance sheet events
There have been no significant post-interim balance sheet events.
Harvest Technology p.l.c. | 5 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Condensed Statements of Profit or Loss for the period ended 30 June 2023
The group | The group | The company | The company | |
1 January to | 1 January to | 1 January to | 1 January to | |
30 June 2023 | 30 June 2022 | 30 June 2023 | 30 June 2022 | |
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
Revenue | 7,197,859 | 8,291,071 | 241,821 | 237,361 |
Cost of sales | (4,578,429) | (4,974,405) | - | - |
Gross profit | 2,619,430 | 3,316,666 | 241,821 | 237,361 |
Administrative expenses | (2,319,978) | (2,195,434) | (633,768) | (631,692) |
Operating profit / (loss) | 299,452 | 1,121,232 | (391,947) | (394,331) |
Investment income | - | - | 615,261 | 1,076,708 |
Finance income | 1,028 | - | - | 4,462 |
Finance costs | (11,113) | (15,849) | (5,757) | (9,884) |
Profit before tax | 289,367 | 1,105,383 | 217,557 | 676,955 |
Tax expense | (106,142) | (383,828) | (81,465) | (236,974) |
Profit for the year | 183,225 | 721,555 | 136,092 | 439,981 |
Earnings per share | 0.008 | 0.032 | - | - |
Harvest Technology p.l.c. | 6 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Condensed Statements of financial position
The group | The group | The company | The company | ||
30 June 2023 | 31 December | 30 June 2023 | 31 December | ||
Notes | (Unaudited) | 2022 (Audited) | (Unaudited) | 2022 (Audited) | |
€ | € | € | € | ||
Assets | |||||
Non-current | |||||
Goodwill | 6 | 7,493,487 | 7,493,487 | - | - |
Intangible assets | 7 | 1,156,808 | 1,120,625 | 4,100 | - |
Plant and equipment | 156,652 | 128,555 | 75,346 | 4,627 | |
Right-of-use assets | 8 | 452,448 | 555,875 | 214,738 | 322,107 |
Investment in subsidiaries | - | - | 11,119,823 | 11,119,723 | |
Other investments | 149,977 | 149,977 | 149,977 | 149,977 | |
Deferred tax assets | 517,374 | 475,515 | 119,900 | 113,574 | |
9,926,746 | 9,924,034 | 11,683,884 | 11,710,008 | ||
Current | |||||
Inventories | 1,711,009 | 2,558,962 | - | - | |
Contract assets | 366,683 | 483,471 | - | - | |
Other assets | 161,663 | 86,219 | 48,474 | 6,072 | |
Trade and other receivables | 9 | 2,595,331 | 4,671,093 | 487,051 | 197,479 |
Current tax assets | 556,500 | 801,021 | 349,903 | 536,785 | |
Cash and cash equivalents | 10 | 2,983,045 | 2,716,977 | 576,697 | 726,830 |
8,374,231 | 11,317,743 | 1,462,125 | 1,467,166 | ||
Total assets | 18,300,977 | 21,241,777 | 13,146,009 | 13,177,174 | |
Harvest Technology p.l.c. | 8 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Statement of changes in equity - the group
Share | Retained | Total | ||
capital | Other equity | earnings | equity | |
€ | € | € | € | |
At 1 January 2022 | 11,390,318 | (2,821,365) | 4,829,506 | 13,398,459 |
Dividends | - | - | (455,759) | (455,759) |
Transactions with owners | - | - | (455,759) | (455,759) |
Profit for the period | - | - | 721,555 | 721,555 |
Total comprehensive income | - | - | 721,555 | 721,555 |
At 30 June 2022 | 11,390,318 | (2,821,365) | 5,095,302 | 13,664,255 |
At 1 January 2023 | 11,390,318 | (2,821,165) | 5,031,644 | 13,600,797 |
Dividends | - | - | (113,982) | (113,982) |
Transactions with owners | - | - | (113,982) | (113,982) |
Profit for the period | - | - | 183,225 | 183,225 |
Total comprehensive income | - | - | 183,225 | 183,225 |
At 30 June 2023 | 11,390,318 | (2,821,165) | 5,100,887 | 13,670,040 |
Harvest Technology p.l.c. | 9 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Statement of changes in equity - the company
Retained | |||
Share capital | earnings | Total equity | |
€ | € | € | |
At 1 January 2022 | 11,390,318 | 1,602,514 | 12,992,832 |
Dividends | - | (455,613) | (455,613) |
Transactions with owners | - | (455,613) | (455,613) |
Profit for the period | - | 439,981 | 439,981 |
Total comprehensive income | - | 439,981 | 439,981 |
At 30 June 2022 | 11,390,318 | 1,586,882 | 12,977,200 |
At 1 January 2023 | 11,390,318 | 1,357,098 | 12,747,416 |
Dividends | - | (113,903) | (113,903) |
Transactions with owners | - | (113,903) | (113,903) |
Profit for the period | - | 136,092 | 136,092 |
Total comprehensive income | - | 136,092 | 136,092 |
At 30 June 2023 | 11,390,318 | 1,379,287 | 12,769,605 |
Harvest Technology p.l.c. | 10 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Condensed Statements of Cash Flows for the period ended 30 June 2023
The group | The group | The company The company | ||
1 January to | 1 January to | 1 January to | 1 January to | |
30 June 2023 | 30 June 2022 | 30 June 2023 | 30 June 2022 | |
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
€ | € | € | € | |
Operating activities | ||||
Profit before tax | 289,367 | 1,105,383 | 217,557 | 676,955 |
Adjustments | 412,504 | 457,290 | (482,152) | (959,923) |
Net changes in working capital | 60,505 | 360,564 | (276,870) | (272,825) |
Tax paid | (322,582) | (356,064) | - | - |
Tax refunded | 431,037 | 180,555 | 314,432 | 180,555 |
Net cash generated from (used in) operating | ||||
activities | 870,831 | 1,747,728 | (227,033) | (375,238) |
Investing activities | ||||
Payments to acquire property, plant and | (72,948) | (23,866) | (89,882) | (4,025) |
equipment | ||||
Payments to acquire intangible assets | (245,575) | (175,294) | (4,920) | - |
Payment to acquire other investments | - | - | (100) | - |
Dividends received from subsidiaries | - | - | 399,920 | 699,860 |
Net cash (used in) generated from investing | ||||
activities | (318,523) | (199,160) | 305,018 | 695,835 |
Harvest Technology p.l.c. | 11 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Condensed Statements of Cash Flows for the period ended 30 June 2023
The group | The group | The company The company | ||
1 January to | 1 January to | 1 January to | 1 January to | |
30 June 2023 | 30 June 2022 | 30 June 2023 | 30 June 2022 | |
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
€ | € | € | € | |
Financing activities | ||||
Payments for lease obligations to third parties | (51,659 ) | (45,888) | - | - |
Payments for lease obligations to related Company | (108,458) | (102,900) | (108,458) | (102,900) |
Interest paid on leasing arrangements with third | ||||
parties | (5,356) | (4,601) | - | - |
Interest paid on leasing arrangements with a related | ||||
Company | (5,757) | (9,884) | (5,757) | (9,884) |
Interest received | - | - | - | 4,462 |
Interest paid on other financial liabilities | (1,028) | (1,364) | - | - |
Dividends paid | (113,982) | (455,759) | (113,903) | (455,613) |
Net cash used in financing activities | (286,240) | (620,396) | (228,118) | (563,935) |
Net change in cash and cash equivalents | 266,068 | 928,172 | (150,133) | (243,338) |
Cash and cash equivalents, beginning of period | 2,716,977 | 2,999,405 | 726,830 | 1,071,116 |
Cash and cash equivalents, end of period | 2,983,045 | 3,927,577 | 576,697 | 827,778 |
Harvest Technology p.l.c. | 12 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Notes to the financial statements
1 Nature of operations
The principal activities of the Group are the sale, maintenance and servicing of information technology solutions, security systems and operates an electronic payment gateway.
2 General information and basis of preparation
The company was incorporated on 23 December 2013 as a holding company. The registered address and principal place of business of the company is Nineteen Twenty-Three, Valletta Road, Marsa MRS 3000, Malta.
The condensed consolidated interim financial statements as at end of 30 June 2023 has been prepared in accordance with International Financial Reporting Standards as adopted by the EU applicable to interim financial reporting (International Accounting Standard 34, "Interim Financial Reporting"). The condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2022, which have been prepared in accordance with IFRS as adopted by the EU.
3 New or revised Standards or Interpretations
3.1 New standards, amendments and interpretations adopted as at 1 January 2023
Some accounting amendments which have become effective from 1 January 2023 and have been adopted by the Group and the company do not have a significant impact on the Group and Company's financial results or position. Accordingly, the Group and the Company have made no changes to its accounting policies in 2023.
3.2 Standards, amendments and Interpretations to existing Standards that are not yet effective and have not been adopted early by the Group
Several new, but not yet effective, standards, amendments to existing standards, and interpretations have been published by the IASB. None of these standards, amendments or Interpretations have been adopted early by the Group and the Company.
Management anticipates that all relevant pronouncements will be adopted for the first period beginning on or after the effective date of the pronouncement. New standards, amendments and interpretations neither adopted nor listed by the Group and the Company have not been disclosed as they are not expected to have a material impact on the Group and Company's financial statements.
Harvest Technology p.l.c. | 13 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
4 Segment reporting
The Group operates two business activities which are the sale of payment processing services and the provision of IT solutions and security systems. Each of these operating segments is managed separately as each of these lines requires different resources. All inter segment transfers for management services are carried out on a cost basis.
The accounting policy for identifying segments is based on internal management reporting information that is regularly reviewed by management.
Revenue reported below represents revenue generated from external customers. There were no intersegment sales in the year. The Group's reportable segments under IFRS 8 are direct sales attributable to each line of business.
The sale of payment processing services and the provision of IT solutions and security systems are derived from Malta, EU and non-EU countries.
During the first six months of 2023, the Group did not have any clients or contracts which individually represented 10% or more of the total revenue of the Group. In 2022, the Group had one significant contract where revenue exceeded 10% of total revenues. The total revenue on this contract recognised during the period amounted to € 1,378,000 and represented 17% of the revenue for the six months ended 30 June 2022.
As at the end of the reporting period the total amount of intangible assets (including goodwill) and plant and equipment amounted to € 8,650,295 - unaudited (31 December 2022: €8,614,112 - audited) and € 156,652 - unaudited (31 December 2022 - audited: €128,555) respectively.
Measurement of operating segment profit or loss, assets, and liabilities
Segment profit represents the profit earned by each segment after allocation of central administration costs and finance costs based on services and finance provided. This is the measure reported to management for the purposes of resource allocation and assessment of segment performance.
Harvest Technology p.l.c. | 14 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
Reconciliations of reportable segment revenues, profit or loss, assets and liabilities to consolidated totals are reported below:
Profit and loss before tax
1 January to | 1 January to | |
30 June 2023 | 30 June 2022 | |
(Unaudited) | (Unaudited) | |
€ | € | |
Total profit for reportable segments | 673,572 | 1,491,635 |
Unallocated amounts: | ||
Other unallocated amounts | (384,205) | (386,252) |
289,367 | 1,105,383 | |
Assets | ||
30 June | 31 December | |
2023 | 2022 | |
(Unaudited) | (Audited) | |
€ | € | |
Total assets for reportable segments | 10,645,498 | 13,164,734 |
Elimination of receivables | (1,864,194) | (1,431,494) |
Unallocated amounts: | ||
Plant and equipment | 75,346 | 4,627 |
Goodwill | 7,493,487 | 7,493,487 |
Intangible assets | 4,100 | - |
Other investments | 149,977 | 149,977 |
Trade and other receivables | 535,525 | 161,150 |
Cash and cash equivalents | 576,697 | 726,830 |
Deferred tax | 119,900 | 113,574 |
Current tax asset | 349,903 | 536,785 |
Right-of-use-asset | 214,738 | 322,107 |
18,300,977 | 21,241,777 | |
Liabilities | ||
30 June | 31 December | |
2023 | 2022 | |
(Unaudited) | (Audited) | |
€ | € | |
Total liabilities for reportable segments | 6,118,727 | 8,642,716 |
Elimination of liabilities | (1,864,194) | (1,431,494) |
Unallocated amounts: | ||
Trade and other payables | 146,862 | 91,758 |
Lease liability | 229,542 | 338,000 |
4,630,937 | 7,640,980 |
Harvest Technology p.l.c. | 15 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
The Group's revenue and results from continuing operations from external customers and information about it assets and liabilities by reportable segment are detailed below:
Payment | Eliminations | |||||
processing | Retail and IT | and | ||||
services | solutions | Total | Unallocated | adjustments | Consolidated | |
€ | € | € | € | € | € | |
1 January to 30 June 2023 | ||||||
Revenue | 2,120,168 | 5,456,281 | 7,576,449 | 5,811 | (384,401) | 7,197,859 |
Profit before tax | 497,741 | 175,831 | 673,572 | 217,557 | (601,762) | 289,367 |
Depreciation and amortisation | 228,510 | 70,140 | 298,650 | 127,352 | (13,498) | 412,504 |
Income tax expense | 176,335 | 63,683 | 240,018 | 81,465 | (215,341) | 106,142 |
Segment assets | 3,510,680 | 7,134,818 | 10,645,498 | 13,146,010 | (5,490,531) | 18,300,977 |
Capital expenditure | 248,008 | 15,426 | 263,434 | 94,802 | (39,713) | 318,523 |
Segment liabilities | 1,653,965 | 4,464,762 | 6,118,727 | 376,404 | (1,864,194) | 4,630,937 |
1 January to 30 June 2022 | ||||||
Revenue | 2,641,488 | 6,118,143 | 8,759,631 | 5,550 | (474,110) | 8,291,071 |
Profit before tax | 1,022,312 | 469,323 | 1,491,635 | 676,955 | (1,063,207) | 1,105,383 |
Depreciation and amortisation | 201,861 | 31,171 | 233,032 | 3,994 | (13,498) | 223,528 |
Income tax expense | 359,560 | 164,143 | 523,703 | 236,974 | (376,849) | 383,828 |
Segment assets | 3,580,622 | 9,584,113 | 13,164,735 | 2,057,450 | 6,019,592 | 21,241,777 |
Capital expenditure | 349,698 | 62,196 | 411,894 | 4,971 | - | 416,865 |
Segment liabilities | 1,638,130 | 6,996,635 | 8,634,764 | 437,709 | (1,431,494) | 7,640,980 |
Harvest Technology p.l.c. | 16 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
5 Dividends
During the period under review, the directors proposed a final net dividend of € 113,903 equivalent to € 0.005 per share. This was paid by the company on 5 May 2023. During the prior period a final net dividend of € 455,613 (€ 0.020 per share) was paid on 29 April 2022.
6 | Goodwill | |
The movements in the carrying amount of goodwill are as follows: | ||
The group | ||
€ | ||
At 1 January 2022 | 7,493,487 | |
At 31 December 2022 | 7,493,487 | |
At 1 January 2023 | 7,493,487 | |
At 30 | June 2023 | 7,493,487 |
Carrying amount | ||
At 31 | December 2022 | 7,493,487 |
At 30 | June 2023 | 7,493,487 |
An impairment loss is recognised for the amount by which the asset's or cash-generating unit's carrying amount exceeds its recoverable amount. To determine the recoverable amount, management estimates expected future cash flows from each cash-generating unit and determines a suitable interest rate in order to calculate the present value of those cash flows. In the process of measuring expected future cash flows management makes assumptions about future operating results. These assumptions relate to future events and circumstances. The actual results may vary, and may cause significant adjustments to the Group's assets within the next financial year.
In most cases, determining the applicable discount rate involves estimating the appropriate adjustment to market risk and the appropriate adjustment to asset-specific risk factors.
The Group tests goodwill semi-annually for impairment, or more frequently if there are indications that goodwill or intangibles might be impaired. Determining whether the carrying amounts of goodwill can be realised requires an estimation of the recoverable amount of the cash generating units. The value in use calculation requires the directors to estimate the future cash flows expected to arise from the cash generating unit and a suitable discount rate in order to calculate present value.
Goodwill arising on a business combination is allocated, to the cash-generating units ("CGUs") that are expected to benefit from that business combination.
At 30 June 2023, goodwill was allocated as follows:
- € 3,860,898 (at 31 December 2022: € 3,860,898) to APCO Systems Limited which operates the electronic payment gateway.
- € 2,168,112 (at 31 December 2022: € 2,168,112) to APCO Limited which operates in the business
of selling and maintenance of IT solutions and security systems.
- € 1,464,477 (at 31 December 2022: € 1,464,477) to PTL Limited business.
Harvest Technology p.l.c. | 17 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
CGU - Payment Processing Services
The recoverable amount of the CGUs is determined from the value in use calculation. The key assumptions for the value in use calculations are those regarding the discount rates, growth rates and expected changes to selling prices and direct costs during the period. The directors estimate discount rates using pre-tax rates that reflect current market assessments of the time value of money and the risks specific to the CGUs. The growth rates are based on industry growth forecasts. Changes in selling prices and direct costs are based on past practices and expectations of future changes in the market.
The assessment of recoverability of the carrying amount of goodwill and intangible assets with indefinite useful life includes:
- forecasted cash flow projections for the next three years and projection of terminal value using the perpetuity method;
- growth rates to perpetuity of 2% (2022: 2%); and
- use of 26.8% (pre-tax) (2022: 26.8%) to discount the projected cash flows to net present values
Based on the above assessment, the directors expect the carrying amount of goodwill to be recoverable.
CGU - IT Solutions and Security Systems
The recoverable amount of the CGUs is determined from the value in use calculation. The key assumptions for the value in use calculations are those regarding the discount rates, growth rates and expected changes to selling prices and direct costs during the period. The directors estimate discount rates using pre-tax rates that reflect current market assessments of the time value of money and the risks specific to the CGUs. The growth rates are based on industry growth forecasts. Changes in selling prices and direct costs are based on past practices and expectations of future changes in the market.
The assessment of recoverability of the carrying amount of goodwill and intangible assets with indefinite useful life includes:
- forecasted cash flow projections for the next three years and projection of terminal value using the perpetuity method;
- growth rates to perpetuity of 2% (2022: 2%); and
- use of 21.5% (pre-tax) (2022: 18.6% - 20.5%) to discount the projected cash flows to net present values
Based on the above assessment, the directors expect the carrying amount of goodwill to be recoverable.
Harvest Technology p.l.c. | 18 | ||
Condensed Consolidated Interim Financial Statements | |||
For the period 1 January to 30 June 2023 | |||
7 | Intangible assets | ||
Total | |||
The group | € | ||
Gross carrying amount | |||
At 1 January 2022 | 2,863,927 | ||
Additions | 345,010 | ||
At 31 December 2022 | 3,208,937 | ||
Gross carrying amount | |||
At 1 January 2023 | 3,208,937 | ||
Additions | 245,575 | ||
At 30 June 2023 | 3,454,512 | ||
Amortisation | |||
At 1 January 2022 | 1,687,032 | ||
Provision for the year | 401,280 | ||
At 31 December 2022 | 2,088,312 | ||
At 1 January 2023 | 2,088,312 | ||
Provision for the period | 209,392 | ||
At 30 June 2023 | 2,297,704 | ||
Carrying amount | |||
At 31 December 2022 | 1,120,625 | ||
At 30 June 2023 | 1,156,808 |
The amortisation charge was included in administrative expenses.
Intangible assets include the payment gateway together with development costs, software, licences etc.
The Group tests intangible assets with an indefinite useful life annually for impairment or more frequently if there are indications that intangibles might be impaired. Determining whether the carrying amounts of these assets can be realised requires an estimation of the recoverable amount of the cash generating units. The value in use calculation requires the directors to estimate the future cash flows expected to arise from the cash generating unit and a suitable discount rate in order to calculate present value.
Based on the assessments carried out as disclosed in note 6, the directors expect the carrying amount of intangible assets with an indefinite useful life to be recoverable.
Harvest Technology p.l.c. | 19 | ||
Condensed Consolidated Interim Financial Statements | |||
For the period 1 January to 30 June 2023 | |||
7 | Intangible assets - continued | ||
Total | |||
The company | € | ||
Gross carrying amount | |||
At 1 January 2022 | 41,550 | ||
Additions | - | ||
At 31 December 2022 | 41,550 | ||
At 1 January 2023 | 41,550 | ||
Additions | 4,920 | ||
At 30 June 2023 | 46,470 | ||
Amortisation | |||
At 1 January 2022 | 37,495 | ||
Provision for the year | 4,055 | ||
At 31 December 2022 | 41,550 | ||
At 1 January 2023 | 41,550 | ||
Provision for the period | 820 | ||
At 30 June 2023 | 42,370 | ||
Carrying amount | |||
At 31 December 2022 | - | ||
At 30 June 2023 | 4,100 |
Harvest Technology p.l.c. | 20 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
8 Right-of-use assets
The following assets have been recognised as right-of-use assets of the Group:
Buildings | Motor vehicles | Total | |
The group | € | € | € |
Gross carrying amount | |||
At 1 January 2022 | 644,214 | 536,275 | 1,180,489 |
Additions | - | 89,707 | 89,707 |
Termination of lease | - | (61,533) | (61,533) |
At 31 December 2022 | 644,214 | 564,449 | 1,208,663 |
At 1 January 2023 | 644,214 | 564,449 | 1,208,663 |
Additions | - | 54,834 | 54,834 |
At 30 June 2023 | 644,214 | 619,283 | 1,263,497 |
Depreciation | |||
At 1 January 2022 | 107,369 | 284,170 | 391,539 |
Provision for the year | 214,738 | 92,020 | 306,758 |
Termination of lease | - | (45,509) | (45,509) |
At 31 December 2022 | 322,107 | 330,681 | 652,788 |
At 1 January 2023 | 322,107 | 330,681 | 652,788 |
Provision for the period | 107,369 | 50,892 | 158,261 |
At 30 June 2023 | 429,476 | 381573 | 811,049 |
Carrying amount | |||
At 31 December 2022 | 322,107 | 233,768 | 555,875 |
At 30 June 2023 | 214,738 | 237,710 | 452,448 |
The following assets have been recognised as right-of-use assets of the Company:
Buildings | |||
The Company | € | ||
Gross carrying amount | |||
At 1 January 2022 | 644,214 | ||
At 31 December 2022 | 644,214 | ||
At 1 January 2023 | 644,214 | ||
At 30 June 2023 | 644,214 | ||
Depreciation | |||
At 1 January 2022 | 107,369 | ||
Provision for the year | 214,738 | ||
At 31 | December 2022 | 322,107 | |
At 1 January 2023 | 322,107 | ||
Provision for the period | 107,369 | ||
At 30 | June 2023 | 429,476 | |
Carrying amount | |||
At 31 | December 2022 | 322,107 | |
At 30 | June 2023 | 214,738 |
Harvest Technology p.l.c. | 21 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
The depreciation charge on right-of-use assets was included in administrative expenses.
The Group and the Company have elected to disclose right-of-use assets separately in these financial statements. The information pertaining to the gross carrying amount, depreciation recognised during the year and other movements in right-of-use assets is included in the above tables.
The weighted average incremental borrowing rate applied to lease liabilities recognised under IFRS 16 is 3.93%. The incremental borrowing rate will be re-assessed every time a new lease is entered into by the Group and the corresponding right-of-use asset recognised. New leases are assessed on a case-by-case basis.
At 30 June 2023, the Group's leases compromise of its office space and car park lease and its motor vehicles.
9 Trade and other receivables
Trade and other receivables consist of the following:
The group | The group | The company | The company | |
30 June | 31 December | 30 June | 31 December | |
2023 | 2022 | 2023 | 2022 | |
(Unaudited) | (Audited) | (Unaudited) | (Audited) | |
€ | € | € | € | |
Trade receivables - gross | 2,217,610 | 4,660,852 | - | - |
Allowance for expected credit losses | (245,490) | (237,928) | - | - |
Trade receivables - net | 1,972,120 | 4,422,924 | - | - |
Amounts owed to ultimate parent | 10,216 | - | - | - |
Amounts owed by parent company | 12,391 | 8,691 | - | - |
Amounts owed by subsidiaries | - | - | 449,508 | 189,715 |
Advance payments | 6,623 | 6,623 | - | - |
Other receivables | 449,269 | 81,037 | 27,833 | 7,764 |
Amounts owed by other related parties | 132,724 | 110,407 | 1,529 | - |
Financial assets | 2,583,343 | 4,629,682 | 478,870 | 197,479 |
Other receivables | 11,988 | 41,411 | 8,181 | - |
Trade and other receivables - current | 2,595,331 | 4,671,093 | 487,051 | 197,479 |
The carrying value of financial assets is considered a reasonable approximation of fair value. No interest is charged on trade and other receivables.
Amounts owed by ultimate parent and other related parties are unsecured, interest free and repayable on demand.
Harvest Technology p.l.c. | 22 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
10 Cash and cash equivalents
Cash and cash equivalents include the following component:
Cash and bank balances
Cash and cash equivalents in the Statements of cash flows and the statements of financial position
The group | The group | The company | The company |
30 June | 31 December | 30 June | 31 December |
2023 | 2022 | 2023 | 2022 |
(Unaudited) | (Audited) | (Unaudited) | (Audited) |
€ | € | € | € |
2,983,045 | 2,716,977 | 576,697 | 726,830 |
2,983,045 | 2,716,977 | 576,697 | 726,830 |
The Group did not have any restrictions on its cash at bank as at the end of the reporting period.
11 | Trade and other payables | ||||
The group | The group | The company | The company | ||
30 June | 31 December | 30 June | 31 December | ||
2023 | 2022 | 2023 | 2022 | ||
(Unaudited) | (Audited) | (Unaudited) | (Audited) | ||
€ | € | ||||
Trade payables | 610,771 | 1,157,432 | 27,566 | 1,612 | |
Amounts payable to ultimate parent | 6,059 | - | 6,059 | - | |
Amounts payable to related parties | 399 | 32,306 | - | 8,759 | |
Other payables | 6,763 | 15,991 | |||
Accrued expenses | 1,007,124 | 980,733 | 113,237 | 73,300 | |
Financial liabilities | 1,631,116 | 2,186,462 | 146,862 | 83,671 | |
Other creditors | 298,232 | 811,998 | - | 8,087 | |
Trade and other payables - current | 1,929,348 | 2,998,460 | 146,862 | 91,758 |
The carrying values of financial liabilities are considered to be a reasonable approximation of fair value.
No interest is charged on trade and other payables.
Harvest Technology p.l.c. | 23 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
12 Related party transactions
Harvest Technology p.l.c. is the parent company of the Group comprising PTL Limited, APCO Limited, APCO Systems Limited and Ipsyon Limited. The majority shareholder of Harvest Technology p.l.c. is 1923 Investments p.l.c. which is incorporated in Malta which is in turn owned by Hili Ventures Limited. The registered office of 1923 Investments p.l.c. and Hili Ventures Limited, is Nineteen Twenty Three, Valletta Road, Marsa, MRS 3000, Malta.
During the year under review, the Group entered into transactions with related parties as set out below:
1 January to 30 June 2023 | 1 January to 30 June 2022 | |||||
(Unaudited) | (Unaudited) | |||||
Related | Related | |||||
party | Total | party | Total | |||
activity | activity | activity | activity | |||
Unaudited | Unaudited | Unaudited | Unaudited | |||
€ | € | % | € | € | % | |
Revenue: | ||||||
Related party transactions with: | ||||||
Ultimate parent | 45,980 | - | - | 24,581 | - | - |
Parent company | 32,034 | - | - | 19,162 | - | - |
Other related parties | 235,151 | - | - | 151,188 | - | - |
313,165 | 7,197,859 | 4.35% | 194,931 | 8,291,071 | 2.35% | |
Cost of sales: | ||||||
Related party transactions with: | - | - | - | - | - | - |
Other related parties | - | - | - | - | - | - |
- | 4,578,429 | 0.00% | - | 4,974,405 | 0.00% | |
Administrative expenses: | ||||||
Related party transactions with: | ||||||
Ultimate parent | 5,159 | - | - | 294 | - | - |
Parent company | 704 | - | - | 1680 | - | - |
Other related parties | 127,574 | - | - | 113,092 | - | - |
133,437 | 2,619,430 | 5.09% | 115,066 | 2,195,434 | 5.24% | |
Finance cost: | ||||||
Related party transactions with: | ||||||
Other related parties | 5,757 | - | - | 9,884 | - | - |
5,757 | 11,113 | 51.80% | 9,884 | 15,849 | 79.30% |
Harvest Technology p.l.c. | 24 | |||||||
Condensed Consolidated Interim Financial Statements | ||||||||
For the period 1 January to 30 June 2023 | ||||||||
12 Related party transactions - continued | ||||||||
1 January to 30 June 2023 | 1 January to 30 June 2022 | |||||||
(Unaudited) | (Unaudited) | |||||||
Related | ||||||||
party | Total | Related | ||||||
activity | activity | party | Total | |||||
The company | Unaudited | Unaudited | activity | activity | ||||
€ | € | % | € | € | % | |||
Revenue: | ||||||||
Related party transactions with: | ||||||||
Subsidiaries | 241,821 | 237,361 | ||||||
241,821 | 241,821 | 100% | 237,361 | 237,361 | 100% | |||
Administrative expenses: | ||||||||
Related party transactions with: | ||||||||
Ultimate parent | 5,159 | 268 | ||||||
Parent company | 15 | |||||||
Other related parties | 124,253 | 121,274 | ||||||
129,427 | 633,768 | 20% | 121,542 | 631,692 | 19% | |||
Finance income: | ||||||||
Related party transactions with: | ||||||||
Subsidiaries | - | - | 4,462 | |||||
- | - | 0% | 4,462 | 4,462 | 100% | |||
Finance cost: | ||||||||
Related party transactions with: | ||||||||
Other related parties | 5,757 | - | - | 9,884 | - | - | ||
5,757 | 5,757 | 100% | 9,884 | 9,884 | 100% |
Other related parties consist of related parties other than the parent, entities with joint control or significant influence over the company, subsidiaries, joint ventures in which the company is venture and key management personnel of the company or its parent company.
The directors consider the ultimate controlling party to be Mr Carmelo (sive Melo) Hili, who, through his interest in Hili Ventures Limited, holds 62.98% (June 2022: 62.98 %) of the voting rights in Harvest Technology p.l.c.
No expense has been recognised in the period for impairments in respect of amounts due by related parties and there are no provisions for impairment in respect of outstanding amounts due by related parties.
Harvest Technology p.l.c. | 25 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
13 Financial instrument risk
Risk management objectives and policies
The Group is exposed to various risks in relation to financial instruments.
The Group's risk management is coordinated by the directors and focuses on actively securing the Group's short to medium term cash flows by minimising the exposure to financial risks.
The objectives, policies and processes for managing financial risks and the methods used to measure such risks are subject to continual improvement and development. Where applicable, any significant changes in the Group's exposure to financial risks or the manner in which the Group manages and measures these risks are disclosed below. Any re-assessment of risk considered by management to be of significance has been disclosed in the appropriate risk analysis below.
13.1 Market risk analysis Foreign currency risk
Foreign currency transactions arise when the Group buys or sells goods or services whose price is denominated in a foreign currency, borrows or lends funds when the amounts payable or receivable are denominated in a foreign currency or acquires or disposes of assets, or incurs or settles liabilities, denominated in a foreign currency. Foreign currency transactions comprise mainly transactions in USD and GBP.
The Group is not expected to have significant movements on exchange as it continues to monitor and manage its risks closely to minimise any impact from currency movements. In view of the Group's significant transactions being carried out in the US Dollar on one of its international projects, it matches inflows and outflows using the US Dollar to minimise the impact of currency movements on its financial performance and cash flows. As a result, management does not expect to have significant currency movements on such transactions.
Interest rate risk
The Group has loans and receivables and other financial liabilities with a fixed coupon. The Group also has cash at bank which is not subject to significant fluctuations in interest rates.
As a result, the Group is not exposed to significant interest rate risk as most of its interest bearing receivables and payables are either subject to a fixed interest rate or to a rate which is not considered by management to be subject to significant fluctuations until full settlement of the borrowings, which comprise mainly borrowings from bank.
13.2 Credit risk analysis
Credit risk is the risk that a counterparty fails to discharge an obligation to the Group. The Group is exposed to credit risk from financial assets including cash and cash equivalents held at banks, loans and receivables, trade and other receivables.
Credit risk management
The credit risk is managed both at the level of each individual subsidiary as well as on a Group basis, based on the Group's credit risk management policies and procedures.
Loans and receivables and certain trade receivables comprise amounts due from related parties. The Group and company's concentration to credit risk arising from these receivables are considered limited as there were no indications that these counterparties are unable to meet their obligations. Management considers these to be of good credit quality.
Harvest Technology p.l.c. | 26 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
The Group and the company hold money exclusively with institutions having high quality external credit ratings. The cash and cash equivalents held with such banks at 30 June 2023 and 31 December 2022 are callable on demand. One of the banks with whom cash and cash equivalents are held forms part of an international Group with an A credit rating by Standard and Poor's and similar high ratings by other agencies. The Group also holds cash with a local bank having a credit rating of BBB- by Standard and Poor's. Cash held by the Group with other local banks for which no credit rating is available are not significant. Management considers the probability of default from such banks to be close to zero and the amount calculated using the 12-month expected credit loss model to be very insignificant. Therefore, based on the above, no loss allowance has been recognised by the Group and the company.
The Group assesses the credit quality of its customers by taking into account their financial standing, past experience and other factors, such as bank references and the customers' financial position.
Management is responsible for the quality of the Group's credit portfolios and has established credit processes involving delegated approval authorities and credit procedures, the objective of which is to build and maintain assets of high quality.
Individual risk limits are set in accordance with limits set by the board. The utilisation of credit limits is regularly monitored. Each new individual customer is analysed individually for creditworthiness before the company's standard payment and delivery terms and conditions are offered. Purchase limits are established for each customer, which represents the maximum open amount without requiring approval from management. Customers that fail to meet the Group's benchmark creditworthiness may transact with the Group only on a prepayment basis.
The Group's policy is to deal only with credit worthy counterparties. The credit terms is generally between 30 and 90 days. The credit terms for customers as negotiated with customers are subject to an internal approval process as abovementioned. The ongoing credit risk is managed through regular review of ageing analysis, together with credit limits per customer.
Trade receivables consist of a large number of customers in various industries and mainly in Malta. At 30 June 2023 and 31 December 2022, the Group also had a significant financial asset on its ongoing project in Mauritius as contract assets.
The Expected Credit Loss (ECL) at 30 June 2023 and 31 December 2022 was estimated based on a range of forecast economic scenarios as at that date.
Trade receivables
The Group applies the IFRS 9 simplified model of recognising lifetime expected credit losses for all trade receivables as these items do not have a significant financing component.
In measuring the expected credit losses, the trade receivables have been assessed on a collective basis as they possess shared credit risk characteristics. They have been grouped based on the days past due and also according to the geographical location of customers.
The expected loss rates are based on the payment profile for sales over the past 36 months before 30 June 2023 and 31 December 2022 respectively as well as the corresponding historical credit losses during that period. The historical rates are adjusted to reflect current and forward looking macroeconomic factors affecting the customer's ability to settle the amount outstanding. The Group has identified gross domestic product (GDP) and unemployment rates of the countries in which the customers are domiciled to be the most relevant factors and accordingly adjusts historical loss rates for expected changes in these factors. However given the short period exposed to credit risk, the impact of these macroeconomic factors has not been considered significant within the reporting period.
Harvest Technology p.l.c. | 27 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
There are no particular indicators that suggest that the assessment of the expected credit risk model adopted by the Group materially varies from expectations of collectability and previous patterns of payments from such customers. While the Group continues to closely monitor all of its financial assets at more frequent intervals as a result of such events, management considers that the level of ECL provisions at period end remains adequate.
13.3 Liquidity risk
The Group's exposure to liquidity risk arises from its obligations to meet its financial liabilities, which comprise trade and other payables and other financial liabilities. Prudent liquidity risk management includes maintaining sufficient cash to ensure the availability of an adequate amount of funding to meet the Group's and company's obligations when they become due.
Management considers that the Group is not exposed to a significant amount of liquidity risk as it continues to efficiently manage its liquidity needs on a timely basis. The Group has not encountered any particular difficulties to collect amounts due from customers and collections remain within expectations as explained above.
13.4 Financial instruments measured at fair value
Financial assets and financial liabilities measured at fair value in the statement of financial position are grouped into three levels of a fair value hierarchy. The three levels are defined based on the observability of significant inputs to the measurement, as follows:
- Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities
- Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly
- Level 3: unobservable inputs for the asset or liability.
At 30 June 2023 and 31 December 2022, the carrying amounts of financial assets and financial liabilities classified with current assets and current liabilities respectively approximated their fair values due to the short-term maturities of these assets and liabilities.
The fair values of non-current financial liabilities and the non-current loans and receivables are not materially different from their carrying amounts due to the fact that the interest rates are considered to represent market rates at the year-end or because they are repayable on demand. The fair values of the financial assets and financial liabilities included in the level 2 category above have been determined in accordance with generally accepted pricing models based on a discounted cash flow analysis, with the most significant inputs being the discount rate that reflects the credit risk of counterparties.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
For assets and liabilities that are recognised in the financial statements at fair value on a recurring basis, the company and the Group determine when transfers are deemed to have occurred between Levels in the hierarchy at the end of each reporting period.
Harvest Technology p.l.c. | 28 |
Condensed Consolidated Interim Financial Statements
For the period 1 January to 30 June 2023
14 Contingent liabilities and guarantees
At 30 June 2023, the group's subsidiaries had guarantees amounting to € 690,379 (at 31 December 2022: €572,570) in favour of third parties on major projects being executed in Malta.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Harvest Technology PLC published this content on 09 August 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 August 2023 13:40:02 UTC.