SOMFY_HALF-YEAR_FINANCIAL_REPORT_2018
02 2018 CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS
Other current receivables Note 7.5.2
30/06/18
31/12/17 Restated for operations treated in accordance with IFRS 5
31/12/17
€ thousands
Gross values Receivables from employees Other taxes (including VAT)
700
611
4,103 9,470 6,896
5,012 8,766 9,751
8,870 6,549
Prepaid expenses Other receivables
10,723 26,753
11,928 32,397
TOTAL
24,229
The item “Other receivables” notably includes current receivables on the disposal of CIAT totalling €7.6 million at both 30 June 2018 and 31 December 2017.
INTANGIBLE ASSETS AND PROPERTY, PLANT AND EQUIPMENT NOTE 8 —
GOODWILL AND IMPAIRMENT TESTS NOTE 8.1
Goodwill Note 8.1.1
€ thousands
Value
At 1 January 2018
196,842 -90,027
Impact of changes in consolidation scope and method
Impact of changes in foreign exchange rates
-307
Charge for impairment
-9,700 96,807
AT 30 JUNE 2018
The change in consolidation method resulted in a €90.5 million reduction for Dooya and a €0.5 million increase for Neocontrol (see notes 1.1 and 1.3). The charge for impairmentrelated to Myfox (seenote 1.5). Impairment tests Note 8.1.2 The revision ofthe Myfox business plan ledto the recognition ofgoodwill impairment of €9.7 millionat 30 June 2018. For the purposeof the impairmenttest, a discount rate of 14.0% and a growth rate to infinity of 2.0% were used. No indicationof impairment wasnoted on other GroupCGUs at 30 June 2018 as part of the review of material intangibleassets. Sensitivity analysis The Group conducted sensitivity analyses on the results ofimpairment testsusing different assumptions for EBITDA ratio and discount rate. Analyses of the sensitivity of calculations to assumptions considered individually, including changes deemed reasonably possible in these assumptions, have highlighted scenarios where the recoverable value would fall below the book value of assets subject to the tests, therefore requiring additionalimpairment of thelatter: half a percentage point increase in the discount rate could result in the need to recognise an additional €1.7 million impairment of – Myfox’s goodwill. A one and a half percentage point decrease in the EBITDA to sales ratio used in the calculation of the terminal value would have required anadditional impairment of €2.1 million.
25
SOMFY – HALF-YEAR FINANCIAL REPORT 2018
Made with FlippingBook - Online magazine maker