17 - Long term borrowings
Accounting policies
Initial recognition and measurement
Loans and borrowings are recognized initially at fair value, net of directly attributable transaction costs.
Subsequent measurement
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortized cost using the Effective Interest Rate (“EIR”) method. Gains and losses are recognized in the profit or loss upon the derecognition of liabilities and during the EIR amortization process.
The calculation of amortized cost takes into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortization is included as finance costs in the statement of profit or loss.
Derecognition
A financial liability is derecognized when the obligation under the liability is discharged or cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as the derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognized in the statement of profit or loss.
Long-term borrowings (including long and short term lease liabilities) consist of the following items (In € 1,000):
Amounts in 1,000 euros | Dec 31, | Dec 31, | Jan 1, |
At amortized cost | |||
Bank loans | - | - | - |
Subordinated vendor loan | - | - | - |
Shareholder | 38,204 | 64,213 | 50,000 |
Lease liabilities (short and long term) | 74,728 | 67,975 | 67,349 |
Total borrowings | 112,932 | 132,188 | 117,349 |
Non-current | 88,132 | 110,938 | 98,873 |
Current | 24,800 | 21,250 | 18,476 |
Borrowing terms
The loan obtained from the shareholder does not adhere to a set repayment schedule. Instead, repayment periods are agreed upon periodically, depending on the cash flows generated by the Group.
Reconciliation of cash flows financing activity
Amounts in 1,000 euros | Borrowings | Lease liabilities | Total |
Balance as on January 1, 2022 | 50,000 | 67,349 | 117,349 |
Cash flows | 14,213 | -19,391 | -5,178 |
Proceeds from borrowing | 25,900 | - | 25,900 |
Repayment of debt / lease redemptions | -11,687 | -19,391 | -31,078 |
Interest paid | - | - | - |
Non-cash movements | - | 20 | 20,017 |
Interest accrued | - | 725 | 725 |
Lease additions and modification | - | 19,292 | 19,292 |
Foreign currency translation adjustments | - | - | - |
Balance as on December 31, 2022 | 64,213 | 67,975 | 132,188 |
Balance as on January 1, 2023 | 64,213 | 67,975 | 132,188 |
Proceeds from borrowing | 13,350 | - | 13,350 |
Repayment of debt / lease redemptions | -39,360 | -22,347 | -61,707 |
Interest paid | - | - | - |
Non-cash movements | |||
Interest accrued | - | 728 | 728 |
Lease additions and modification | - | 28,372 | 28,372 |
Foreign currency translation adjustments | - | - | - |
Balance as on December 31, 2023 | 38,203 | 74,728 | 112,931 |