Assets and Leases
12. Intangible Assets
Intangible assets include not only acquired and internally generated intangible assets but also goodwill arising from
company acquisitions.
Goodwill represents the excess of the cost of acquisition from company acquisitions over the fair value of the
Group’s interests in the net assets of the acquired companies at the acquisition date. The goodwill recognized is
subject to annual impairment testing and measured at historical cost less any accumulated impairment. Reversals are
not permitted. Gains and losses on the disposal of a company include the carrying amount of the goodwill, which is
attributed to the company being deconsolidated.
Acquired intangible assets are capitalized at purchase cost; internally generated intangible assets from which the
Group expects to derive future benefit and which can be measured reliably are capitalized at production cost and
amortized on a straight-line basis over their estimated useful lives. Costs in this context include all direct
production costs as well as an appropriate share of production overheads. Financing costs are capitalized if they
are attributable to qualifying assets.
The straight-line pro rata temporis method is the sole method used for depreciation and amortization, which is
presented in the statement of profit or loss in the item “Depreciation, amortization and impairment of non-current
intangible assets, property, plant and equipment and right-of-use assets from leases.” This is based on the
following standard useful lives:
|
Licenses, industrial property rights and similar rights |
5–8 years |
5–8 years |
Software licenses |
2–5 years |
2–5 years |
Internally generated software |
3–5 years |
3–5 years |
No financing costs were capitalized for qualifying assets.
Cost |
|
|
|
|
As of January 1 |
19,675 |
40,170 |
8,311 |
68,156 |
Changes in group of consolidated companies |
-3,593 |
-62 |
0 |
-3,655 |
Additions |
0 |
1,797 |
295 |
2,092 |
Disposals |
0 |
-1,291 |
0 |
-1,291 |
Reclassifications |
0 |
91 |
-91 |
0 |
Exchange rate differences |
0 |
41 |
0 |
41 |
As of December 31 |
16,082 |
40,746 |
8,515 |
65,343 |
Depreciation, amortization and impairments |
|
|
|
|
As of January 1 |
14,591 |
32,961 |
0 |
47,552 |
Changes in group of consolidated companies |
-2,796 |
-60 |
0 |
-2,856 |
Depreciation and amortization |
0 |
2,494 |
0 |
2,494 |
Impairment |
0 |
0 |
7,836 |
7,836 |
Disposals |
0 |
-1,290 |
0 |
-1,290 |
Exchange rate differences |
0 |
24 |
0 |
24 |
As of December 31 |
11,795 |
34,129 |
7,836 |
53,760 |
Carrying amounts as of December 31 |
4,287 |
6,617 |
679 |
11,583 |
Cost |
|
|
|
|
As of January 1 |
28,429 |
41,447 |
7,357 |
77,233 |
Additions |
0 |
2,692 |
957 |
3,649 |
Disposals |
-8,754 |
-6,121 |
0 |
-14,875 |
Reclassifications |
0 |
2,117 |
-3 |
2,114 |
Exchange rate differences |
0 |
35 |
0 |
35 |
As of December 31 |
19,675 |
40,170 |
8,311 |
68,156 |
Depreciation, amortization and impairments |
|
|
|
|
As of January 1 |
23,345 |
36,304 |
0 |
59,649 |
Depreciation and amortization |
0 |
2,666 |
0 |
2,666 |
Impairment |
0 |
0 |
0 |
0 |
Disposals |
-8,754 |
-6,000 |
0 |
-14,754 |
Reclassifications |
0 |
-33 |
0 |
-33 |
Exchange rate differences |
0 |
24 |
0 |
24 |
As of December 31 |
14,591 |
32,961 |
0 |
47,552 |
Carrying amounts as of December 31 |
5,084 |
7,209 |
8,311 |
20,604 |
In the previous year, the intangible assets included such assets for which there was an operating lease. These
developed as follows:
Licenses,
industrial
property rights
and similar
rights and
assets as well as
licenses to such
rights and assets
|
Cost |
|
As of January 1 |
1,166 |
Disposals |
-1,166 |
As of December 31 |
0 |
Depreciation, amortization and impairments |
|
As of January 1 |
1,022 |
Depreciation and amortization |
113 |
Disposals |
-1,135 |
As of December 31 |
0 |
Carrying amounts as of December 31 |
0 |
Impairment
Overview
All non-financial assets of the Group, with the exception of inventories and deferred tax assets, are tested at the
end of the reporting period for indications of possible impairment within the meaning of IAS 36. If such indications
are identified, the expected recoverable amount is estimated and compared with the carrying amount.
If there are indications of impairment and if the recoverable amount is less than the amortized cost, impairment is
recognized on the intangible assets. If it is not possible to estimate the recoverable amount for an individual
asset, the assets are combined to form cash-generating units.
In addition, the recoverable amounts for goodwill, assets with an indefinite useful life and intangible assets not
yet completed are estimated at the end of each reporting period regardless of whether there are any indications of
impairment.
In accordance with IAS 36, impairment is recognized through profit or loss if the carrying amount of an asset or the
related cash-generating unit exceeds its recoverable amount.
If a requirement to recognize a loss allowance is determined for a cash-generating unit, the goodwill of the
cash-generating unit in question is first reduced. If a further adjustment of the loss allowance is required, it is
uniformly distributed over the carrying amounts of the other assets of the cash-generating unit.
Impairment is recognized in the item “Depreciation, amortization and impairment of non-current intangible assets,
property, plant and equipment and right-of-use assets from leases.”
Determination of the recoverable amount
The expected recoverable amount is the higher of an asset’s net realizable value less costs to sell and its value in
use. Value in use is the present value of the future cash flows expected to be derived from the asset or
cash-generating unit. The calculations are made in euros on the basis of five-year planning (previous year:
three-year planning), taking country-specific risks into account. Foreign currencies are translated using forward
rates. The Group’s weighted average cost of capital of 7.92 percent (previous year: 6.56 percent) is used as the
discount rate, which is adjusted to the country-specific tax rate. The weighted average cost of capital is
determined by the debt and equity interests, the risk-free base rate taking inflation into account (2.17 percent,
previous year: 0.17 percent), the market risk premium (7.0 percent, previous year: 7.0 percent), the sector-specific
risk, the country-specific tax rate and borrowing costs.
The recoverable amounts of cash-generating units are determined based on value-in-use calculations. The tested
goodwill and the assumptions underlying the calculations are shown in the following table:
Division |
AUTOMOBILE |
Carrying amount of goodwill
(EUR thousand)
|
4,288 |
Revenue growth p.a. in %
(planning period)
|
0.0-0.8 |
Other parameters for corporate planning |
Capacity utilization, price per vehicle, business expansion |
Duration of the planning period |
5 years |
Revenue growth p.a. in % after the end of the planning period |
0.0 |
Discount rate in % |
7.9 |
BLG AutoRail GmbH, Bremen
|
BLG Logistics Automobile St. Petersburg Co. Ltd.,
St. Petersburg, Russia
|
Division |
AUTOMOBILE |
AUTOMOBILE |
Carrying amount of goodwill
(EUR thousand)
|
4,288 |
797 |
Revenue growth p.a. in %
(planning period)
|
0.0-16.3 |
23.9-44.6 |
Other parameters for corporate planning |
Capacity utilization, price per vehicle, business expansion |
Capacity utilization, productivity, price per vehicle |
Duration of the planning period |
3 years |
3 years |
Revenue growth p.a. in % after the end of the planning period |
0.0 |
0.0 |
Discount rate in % |
6.6 |
6.7 |
For BLG AutoRail GmbH, Bremen, the recoverable amount based on the assumptions listed in the above table
significantly exceeded the carrying amount of the cash-generating unit. Planning takes into account the utilization
of railroad cars based on historical data from previous years as well as the conversion of ad hoc transport to
portfolio transport. Even with a substantial reduction in the assumptions for revenue growth and other parameters or
an increase in the discount rate by one percentage point, the recoverable amount would be above the carrying amount.
The revenue expectations on which the planning in the AUTOMOBILE Division were based were derived from market
forecasts for new car registrations, previous market shares and customer surveys.
The goodwill of the cash-generating unit BLG St. Petersburg was impaired in previous years, with EUR 2,796 thousand
written down on a carrying amount of EUR 797 thousand. Against the background of the de facto loss of control in
connection with the Russian war of aggression, BLG Logistics Automobile St. Petersburg Co. Ltd., St. Petersburg,
Russia, was deconsolidated with effect from December 31, 2022.
As a result of increased market interest rates, all cash-generating units without allocated goodwill were also tested
in the reporting year for indications of impairment within the meaning of IAS 36.
For the cash-generating unit BLG ATB, which on account of its close affiliation is made up of BLG AutoTerminal
Bremerhaven GmbH & Co. KG, Bremerhaven, and BLG AutoTec GmbH & Co. KG, Bremerhaven, a recoverable income of EUR 85.9
million was determined in the reporting year on the basis of the value-in-use calculation. The calculation is based
on a discount rate of 7.05% (previous year: 4.31%).
When allocating an impairment loss to individual assets of a cash-generating unit, care must be taken to ensure that
the carrying amount of an asset is not reduced below the higher of its fair value less costs to sell and its value
in use. As a result, an allocated impairment loss remains for the BLG ATB cash-generating unit in the amount of EUR
7,835 thousand. This amount is attributable to IT tools for central capacity management (EUR 2,801 thousand) as well
as to the processing of delivery traffic (EUR 5,035 thousand). The impairments were allocable in full to the
AUTOMOBILE segment. These impairments were recognized in the statement of profit or loss in the item “Depreciation,
amortization and impairment of non-current intangible assets, property, plant and equipment and right-of-use assets
from leases.”
Reversals of impairment losses
If the reasons for the impairment cease to exist, it must be reversed. The reversal is limited to the cost less
amortized cost that would have resulted without the impairment losses.
If the write-downs were distributed evenly across the assets of a cash-generating unit, the same procedure is used
for the reversals.
Reversals of impairment on goodwill are not permitted.
13. Property, Plant and Equipment
Property, plant and equipment are accounted for at cost less depreciation based on use. Production costs include both
direct costs and an appropriate share of attributable production overheads. Borrowing costs are recognized in
production costs, insofar as they relate to qualifying assets. In accordance with IAS 16, demolition obligations are
accounted for at present value as incidental purchase costs. Expected residual values are usually not taken into
account in determining amortization.
The remeasurement method is not used at BLG LOGISTICS.
If the conditions of IAS 16 for the application of the component approach are met, the assets are broken down into
their components, which are capitalized individually and depreciated over their useful lives.
Asset-related government grants are deferred and amortized over the useful life of the subsidized asset using the
straight-line method. Please refer to note 25.
The straight-line pro rata temporis method is the sole method used for depreciation and amortization, which is
presented in the statement of profit or loss in the item “Depreciation, amortization and impairment of non-current
intangible assets, property, plant and equipment and right-of-use assets from leases.” This is based on the
following standard useful lives:
|
Buildings, lightweight |
10 years |
10 years |
Buildings, solid construction |
20–40 years |
20–40 years |
Open spaces |
10–20 years |
10–20 years |
Other handling equipment |
4–34 years |
4–34 years |
Technical plant and machinery
|
5–30 years |
5–30 years |
Operating and office equipment
|
4–20 years |
4–20 years |
Low-value assets
|
1 year |
1 year |
If there are indications of impairment and if the recoverable amount is lower than the cost less cumulative
depreciation and impairment losses, the property, plant and equipment are impaired (see also note 12 under
“Impairment”).
Impairment is recognized in the item “Depreciation, amortization and impairment of non-current intangible assets,
property, plant and equipment and right-of-use assets from leases.” Apart from depreciation and amortization, no
write-downs were recognized in the 2022 financial year.
In the reporting year, the write-down of a heavy-duty slab (EUR 2,664 thousand) was reversed as a result of an
increase in future cash flows in connection with a lease. The heavy-duty slab is allocable to the AUTOMOBILE
segment.
Cost |
|
|
|
|
|
|
As of January 1 |
665,634 |
183,113 |
109,282 |
82,713 |
28,894 |
1,069,636 |
Changes in group of consolidated companies |
0 |
-3,372 |
-4,455 |
-36 |
0 |
-7,863 |
Additions |
29,190 |
25,441 |
5,509 |
9,126 |
1,140 |
70,406 |
Disposals |
-8,366 |
-24,727 |
-699 |
-13,052 |
-8 |
-46,852 |
Reclassifications |
23,345 |
58 |
341 |
1,581 |
-25,325 |
0 |
Exchange rate differences |
738 |
357 |
512 |
494 |
0 |
2,101 |
As of December 31 |
710,541 |
180,870 |
110,490 |
80,826 |
4,701 |
1,087,428 |
Depreciation, amortization and impairments |
|
|
|
|
|
|
As of January 1 |
305,488 |
86,589 |
70,580 |
58,328 |
0 |
520,985 |
Changes in group of consolidated companies |
0 |
-925 |
-3,126 |
-29 |
0 |
-4,080 |
Depreciation and amortization |
41,571 |
21,461 |
4,370 |
9,267 |
0 |
76,669 |
Impairment |
0 |
0 |
0 |
0 |
0 |
0 |
Disposals |
-7,310 |
-24,510 |
-626 |
-12,869 |
0 |
-45,315 |
Reclassifications |
110 |
0 |
-110 |
0 |
0 |
0 |
Reversals of write-downs |
-2,664 |
0 |
0 |
0 |
0 |
-2,664 |
Exchange rate differences |
253 |
66 |
267 |
191 |
0 |
777 |
As of December 31 |
337,448 |
82,681 |
71,355 |
54,888 |
0 |
546,372 |
Carrying amounts as of December 31 |
373,093 |
98,189 |
39,135 |
25,938 |
4,701 |
541,056 |
Cost |
|
|
|
|
|
|
As of January 1 |
708,514 |
170,185 |
174,729 |
87,230 |
7,758 |
1,148,416 |
Additions |
48,783 |
29,132 |
5,500 |
7,156 |
25,684 |
116,255 |
Disposals |
-92,951 |
-16,355 |
-71,424 |
-13,922 |
0 |
-194,652 |
Reclassifications |
339 |
11 |
204 |
1,652 |
-4,548 |
-2,342 |
Exchange rate differences |
949 |
140 |
273 |
597 |
0 |
1,959 |
As of December 31 |
665,634 |
183,113 |
109,282 |
82,713 |
28,894 |
1,069,636 |
Depreciation, amortization and impairments |
|
|
|
|
|
|
As of January 1 |
301,693 |
76,539 |
121,189 |
63,065 |
0 |
562,486 |
Depreciation and amortization |
38,547 |
24,899 |
6,137 |
8,359 |
0 |
77,942 |
Impairment |
59 |
0 |
157 |
0 |
0 |
216 |
Disposals |
-35,146 |
-14,875 |
-57,043 |
-13,162 |
0 |
-120,226 |
Reclassifications |
5 |
-2 |
0 |
-160 |
0 |
-157 |
Exchange rate differences |
330 |
28 |
140 |
226 |
0 |
724 |
As of December 31 |
305,488 |
86,589 |
70,580 |
58,328 |
0 |
520,985 |
Carrying amounts as of December 31 |
360,146 |
96,524 |
38,702 |
24,385 |
28,894 |
548,651 |
Advance payments and assets under construction of EUR 4,701 thousand (previous year: EUR 28,894
thousand) related exclusively to assets under construction.
Financing costs of EUR 412 thousand were capitalized for qualifying assets in the previous year.
The right-of-use assets from rental agreements and leases included in property, plant and equipment are presented
in note 14.
There are no other assets reported under property, plant and equipment that have been pledged as collateral for
non-current loans. Right-of-use assets capitalized in accordance with IFRS 16 are not assigned as collateral, as
legal ownership remains with the lessor.
The assets included in property, plant and equipment for which there is an operating lease developed as follows:
Cost |
|
|
|
|
|
|
As of January 1 |
22,546 |
0 |
8,836 |
147 |
0 |
31,529 |
Additions |
526 |
0 |
0 |
0 |
0 |
526 |
Disposals |
-3 |
0 |
0 |
0 |
0 |
-3 |
As of December 31 |
23,069 |
0 |
8,836 |
147 |
0 |
32,052 |
Depreciation, amortization and impairments |
|
|
|
|
|
|
As of January 1 |
7,682 |
0 |
3,472 |
141 |
0 |
11,295 |
Depreciation and amortization |
1,728 |
0 |
479 |
3 |
0 |
2,210 |
Disposals |
-3 |
0 |
0 |
0 |
0 |
-3 |
As of December 31 |
9,407 |
0 |
3,951 |
144 |
0 |
13,502 |
Carrying amounts as of December 31 |
13,662 |
0 |
4,885 |
3 |
0 |
18,550 |
Cost |
|
|
|
|
|
|
As of January 1 |
72,023 |
1,661 |
75,497 |
8,079 |
57 |
157,317 |
Additions |
6,099 |
0 |
1,802 |
0 |
0 |
7,901 |
Disposals |
-55,576 |
-1,661 |
-68,463 |
-7,932 |
-57 |
-133,689 |
As of December 31 |
22,546 |
0 |
8,836 |
147 |
0 |
31,529 |
Depreciation, amortization and impairments |
|
|
|
|
|
|
As of January 1 |
30,826 |
1,196 |
54,163 |
7,198 |
0 |
93,383 |
Depreciation and amortization |
1,953 |
12 |
3,036 |
83 |
0 |
5,084 |
Disposals |
-25,097 |
-1,208 |
-53,727 |
-7,140 |
0 |
-87,172 |
As of December 31 |
7,682 |
0 |
3,472 |
141 |
0 |
11,295 |
Carrying amounts as of December 31 |
14,864 |
0 |
5,364 |
6 |
0 |
20,234 |
14. Leases
BLG as lessee
Leases
BLG LOGISTICS’ leases primarily cover land, buildings and wharfs. They relate mainly to heritable building rights in
the ports of Bremen and Bremerhaven and have remaining terms of up to 26 years. The Group thus secures long-term
rights of use to the land required for operations. In addition, there are mainly leases for railroad cars,
industrial trucks, conveyor systems, HGVs, passenger cars and tractor units, which have terms of mainly between
three and ten years.
A number of property leases contain extension or termination options. All facts and circumstances that offer an
economic incentive to exercise extension options or not to exercise termination options are taken into account when
determining the term of leases. Changes in the term of a lease as a result of exercising or not exercising options
are taken into account only when they are reasonably certain. As extension or termination options are often agreed
in line with corresponding clauses in contracts with customers, the exercise of these options is reviewed in
parallel with the contract negotiations with customers. At the same time, potential future cash outflows that are
not currently included in the lease liabilities are offset by a similar amount of potential future cash inflows from
contracts with customers. The modified lease payments are to be discounted at the interest rate on the date of the
lease modification.
In addition, the heritable building right contracts in particular provide for an adjustment of the ground rent on the
basis of the consumer price index every five years. The lease payments are stated at the index level applicable at
the respective measurement date. The last adjustment was made in the 2021 financial year and constituted the
increase scheduled for the January 1, 2020 that was deferred to support Bremen's port and logistics industry in
connection with the coronavirus crisis in 2020. These are index-based variable payments, which are accounted for
from the date the adjustment of the lease payments takes effect, using an unchanged discount rate.
In most of the leases for railroad cars, the Group has granted residual value guarantees in light of the
uncertainties regarding future sales proceeds and the lessors’ requirement that BLG LOGISTICS participate in the
risks. Only the amounts that are expected to be paid are included in the lease payments. Estimates are based on the
expected residual values of the railroad cars at the end of the lease term. They are regularly reviewed and, if
necessary, adjusted using an unchanged discount rate. Residual value guarantees of no more than EUR 6.1 million
(previous year: EUR 11.8 million) (undiscounted) are not expected to result in payments, so no amounts for residual
value guarantees were included in the lease liabilities as of December 31, 2022. There are also a small number of
options to purchase railroad cars at fair value.
Recognition and measurement
BLG LOGISTICS as a lessee recognizes assets for the right to use the leased assets and liabilities for the payment
obligations entered into. They are recognized at the date from which the underlying asset is available for the
Group’s use.
IFRS 16 is not applied to leases for intangible assets. BLG LOGISTICS exercises the option for short-term leases and
leases of low-value assets and recognizes payments for these leases on a straight-line basis as expenses in the
statement of profit or loss. In the case of contracts that contain other components besides lease components, these
components are not separated.
The right-of-use assets are measured at cost, comprising the present value of the outstanding lease payments and
lease payments made to the lessor on or before commencement of the lease less lease incentives received, initial
direct costs and, if applicable, the estimated costs to dismantle the underlying assets.
Subsequently, the right-of-use assets are depreciated over the shorter of the term of the lease and the useful life
in line with the rules for comparable own assets and, if necessary, impaired (see also note 12under “Impairment”).
These are grouped with acquired assets for reporting purposes, taking into account the asset class.
The lease liabilities are measured at the present value of the outstanding lease payments. They are discounted using
the interest rate implicit in the lease, if that rate can be determined. Alternatively, they are discounted at the
incremental borrowing rate.
The lease payments include fixed lease payments, less lease incentives to be received from the lessor, variable lease
payments linked to an index or interest rate, expected payments resulting from residual value guarantees, the
exercise price of a purchase option if the exercise is reasonably certain, and penalties payable if termination
options are exercised, if their exercise is reasonably certain.
After initial recognition, the lease liabilities are measured at amortized cost using the effective interest method.
Interest cost is therefore computed for lease liabilities on the basis of an amount resulting in a constant periodic
discount rate for the remaining liabilities. This corresponds to the discount rate determined at the commencement
date of the lease, unless a reassessment requires a change in the discount rate. This is the case if changes in the
estimate regarding exercise or non-exercise of purchase, extension or termination options arise or changes to the
scope, amount of contractual payments or the term of the lease are agreed. Remeasurements using an unchanged
discount rate must be made in the event of changes in variable payments linked to an index or interest rate or
changes in the estimate of the payments expected to be made under residual value guarantees. Amounts from a
remeasurement of the lease liability are recognized at the same time as an adjustment to the right-of-use asset. If
the value of the right to use the leased asset is reduced to zero, the remaining adjustment amount is to be
recognized in the statement of profit or loss. Lease payments made less the interest expenses included therein
reduce the carrying amount of the lease liabilities.
Right-of-use assets
The following table shows the separate carrying amounts for rights to use leased assets that were included in
property, plant and equipment.
Land, land rights and buildings, including buildings on third-party land
|
241,160 |
248,161 |
Handling equipment |
15,671 |
27,487 |
Other equipment, operating and office equipment
|
2,508 |
2,081 |
Total |
259,339 |
277,729 |
The additions to right-of-use assets in the 2022 financial year amounted to EUR 30,132 thousand (previous year: EUR
51,360 thousand).
The corresponding lease liabilities are recognized under financial liabilities. Please refer to note 24.
Statement of profit or loss
The following amounts were recognized in the statement of profit or loss in connection with leases in which BLG
LOGISTICS is the lessee.
Depreciation, amortization and impairments |
|
|
Land, land rights and buildings, including buildings on third-party land
|
32,090 |
28,316 |
Handling equipment |
12,303 |
17,797 |
Technical plant and machinery
|
0 |
123 |
Other equipment, operating and office equipment
|
1,501 |
1,457 |
|
45,894 |
47,693 |
Other operating expense
|
|
|
Expenses for short-term leases
|
12,046 |
13,460 |
Expenses for leases of low-value assets
|
1,993 |
1,709 |
|
14,039 |
15,169 |
Interest expense |
|
|
Interest expenses from lease liabilities
|
11,337 |
11,422 |
|
11,337 |
11,422 |
Total |
71,270 |
74,284 |
Total payments for leases in the financial year amounted to EUR 88,894 thousand (previous year: EUR 97,923
thousand).
BLG as lessor
Leases
The Group has subleases for land, buildings, wharfs and operating equipment. The terms of these subleases in the main
correspond with those of the head leases. In addition, BLG LOGISTICS is in some cases lessor under customer
contracts.
The subleases largely relate to the rights and obligations, transferred under usage transfer agreements, arising from
the heritable building rights of the Free Hanseatic City of Bremen (municipality) for land necessary for the
business of the EUROGATE Group. Further information is given in note 15 under “Joint ventures.”
Recognition and measurement
As lessor, BLG LOGISTICS classifies leases at commencement as an operating lease or a finance lease.
If the lease transfers in substance all the risks and rewards of ownership, the lease is a finance lease. If this is
not the case, the lease is an operating lease.
As intermediate lessor, the Group recognizes the head lease and the sublease separately. If the head lease is a
short-term lease for which the recognition option is exercised, the sublease must be classified as an operating
lease. In all other cases, the sublease is classified on the basis of the right-of-use asset from the head lease
instead of the underlying asset.
In the case of operating leases, the lease payments received are recognized through profit or loss in revenue or
other operating income, depending on the items to which they relate.
In the case of finance leases, the leased asset or right-of-use asset from the head lease is derecognized, and a
lease receivable is recognized in the amount of the net investment in the lease. Interest income is recognized over
the term of the leases in the amount that results in a constant periodic rate of return on the remaining lease
receivables. After initial recognition, the lease receivables are reduced by the lease payments received less the
interest income included therein. Loss allowances for lease receivables reported in net profit or loss are
recognized on the basis of expected credit losses according to the general approach. Please also refer to note
16.
Lease receivables
In the table below, the undiscounted future lease payments from finance leases are presented by due date and
reconciled with the recognized lease receivables.
One year or less |
32,493 |
23,707 |
More than one and less than 2 years |
26,411 |
22,600 |
More than 2 and less than 3 years |
25,718 |
17,602 |
More than 3 and less than 4 years |
23,856 |
17,234 |
More than 4 and less than 5 years |
18,424 |
15,371 |
More than 5 years |
201,163 |
212,404 |
Total undiscounted lease payments
|
328,065 |
308,918 |
Unrealized interest income |
78,166 |
74,229 |
Lease receivables (net investment in the lease)
|
249,899 |
234,689 |
Statement of profit or loss
The following amounts were recognized in the statement of profit or loss in connection with leases in which BLG
LOGISTICS is the lessor.
Revenue |
|
|
Income from operating leases
|
2,956 |
1,548 |
|
2,956 |
1,548 |
Other operating income |
|
|
Income from operating leases
|
1,294 |
1,371 |
Income from subleases
|
792 |
634 |
|
2,086 |
2,005 |
Interest income |
|
|
Interest income from lease receivables
|
8,169 |
6,627 |
|
8,169 |
6,627 |
Total |
13,211 |
10,180 |
In the table below, the undiscounted future lease payments from operating leases are presented by due date.
One year or less |
2,344 |
4,334 |
More than one and less than 2 years |
1,097 |
2,317 |
More than 2 and less than 3 years |
633 |
1,091 |
More than 3 and less than 4 years |
504 |
633 |
More than 4 and less than 5 years |
0 |
504 |
More than 5 years |
0 |
0 |
Total undiscounted lease payments
|
4,578 |
8,879 |
15. Equity Investments in Companies Accounted for Using the Equity Method
Investments in associates and joint ventures are generally measured using the equity method of accounting. Based on
the cost of acquisition at the time of acquiring the shares, the carrying amount of the investment is increased or
decreased by the profit or loss, the changes in other comprehensive income and the other changes in equity of the
companies to the extent these are attributable to the shares held by BLG LOGISTICS. In the case of proportionate
losses that exceed the carrying amount of an investment accounted for using the equity method, they are also offset
through profit or loss against non-current loans or receivables attributable to the net investment in the investee.
After the application of the equity method, testing must also be carried out to determine whether there are any
indications of impairment of the net investment in the investee.
Investments in joint ventures |
230,575 |
158,509 |
Investments in associates |
4,375 |
3,840 |
Total |
234,950 |
162,349 |
Joint ventures
The change in the carrying amount of the investments in joint ventures was primarily the result of increases due to
proportionate net income for the financial year (EUR 76,515 thousand, previous year: EUR 61,714 thousand), changes
in other reserves due to the remeasurement of pensions (EUR 26,267 thousand, previous year: EUR 879 thousand), the
fair value measurement of financial instruments (EUR 722 thousand, previous year: EUR 145 thousand), currency
translation differences (EUR –1,234 thousand, previous year: EUR 1,480 thousand) and other changes (EUR –1,945
thousand, previous year: EUR –50 thousand), as well as reductions due to distributions (EUR –28,283 thousand,
previous year: EUR –499 thousand). In the reporting year, changes in the group of consolidated companies were also
included with EUR 25 thousand (previous year EUR 0 thousand).
Information about significant joint ventures is presented below.
EUROGATE GmbH & Co. KGaA, KG, Bremen, is a joint venture of BLG KG and EUROKAI GmbH & Co. KGaA, Hamburg, which is
structured as an independent entity. BLG KG’s interest in the joint venture and its equity investments is 50 percent
(previous year: 50 percent) and represents the CONTAINER Division. With this investment, the Group receives rights
to the joint venture’s net assets rather than rights to its assets and obligations arising from its liabilities.
The IFRS subgroup financial statements of the EUROGATE Group are consolidated using the equity method. EUROGATE GmbH
& Co. KGaA, KG and its subsidiaries are accordingly included in the list of shareholdings under the item “Companies
accounted for using the equity method.” No market price is available for EUROGATE GmbH & Co. KGaA, KG.
The services of the CONTAINER Division are described in note 2.
For the land necessary for its business, BLG KG has transferred to the EUROGATE Group under usage transfer agreements
the rights and obligations arising from the heritable building rights of the Free Hanseatic City of Bremen
(municipality).
In the usage transfer agreements, BLG KG undertakes to pay compensation to the EUROGATE Group for buildings erected
on the land used at the expiration of the usage transfer agreement or upon extraordinary termination. The
compensation is based on the market value of the buildings. In addition, BLG KG irrevocably surrenders its claims
for compensation to the EUROGATE Group upon exercise of the right to reversion under the heritable building right
contract by the Free Hanseatic City of Bremen (municipality).
The EUROGATE Group provides technical services for BLG LOGISTICS and assumes settlement of electricity drawing in
the city state of Bremen’s overseas port in Bremerhaven from the port investment funds. This is based on the
takeover of the electricity supply network for the respective area from January 1, 2008.
In Segment Reporting and note 3, this joint venture is
represented by the CONTAINER Division.
The following table summarizes the financial information of the IFRS subgroup financial statements of EUROGATE GmbH &
Co. KGaA, KG and reconciles this information with the carrying amounts of the investments in joint ventures.
Non-current assets |
1,009,507 |
963,369 |
Current assets |
535,330 |
439,019 |
Non-current liabilities |
-755,054 |
-882,042 |
Current liabilities |
-331,093 |
-212,709 |
Net assets |
458,690 |
307,637 |
Shareholding in % |
50.0 |
50.0 |
Proportionate share of net assets
|
229,345 |
153,819 |
Other equity attributable to non-controlling interests
|
-465 |
-354 |
Group share of net assets
(= equity carrying amount)
|
228,880 |
153,465 |
Current assets included cash and cash equivalents of EUR 392,356 thousand (previous year: EUR 327,523 thousand).
EUR 585,704 thousand of the non-current liabilities (previous year: EUR 650,411 thousand) and EUR 203,218 thousand of
the current liabilities (previous year: EUR 155,314 thousand) were attributable to financial liabilities (in each
case excluding trade payables, other liabilities and provisions). The financial liabilities resulted with EUR
334,325 thousand (previous year: EUR 356,775 thousand) from non-current and with EUR 21,871 thousand (previous year:
EUR 22,240 thousand) from current lease liabilities.
Revenue |
690,196 |
611,909 |
Depreciation and amortization |
-77,282 |
-69,937 |
Reversals/ impairment
|
54,644 |
3,488 |
Other interest and similar income
|
1,945 |
1,202 |
Interest and similar expenses
|
-21,556 |
-10,329 |
Taxes on income
|
-6,381 |
-15,935 |
Net profit for the year |
153,682 |
123,710 |
Other comprehensive income, net of income tax
|
51,733 |
4,538 |
Total comprehensive income |
205,415 |
128,248 |
EUR 76,705 thousand of the net profit for the year (previous year: EUR 61,879 thousand) and EUR 25,866 thousand of
other comprehensive income net of income taxes (previous year: EUR 2,269 thousand) was attributable to BLG
LOGISTICS.
BLG LOGISTICS received a dividend from EUROGATE GmbH & Co. KGaA, KG in the amount of EUR 27,320 thousand in the
reporting year (previous year: EUR 0 thousand).
Cash flow from operating activities
|
163,054 |
149,179 |
Cash flow from investing activities
|
-41,178 |
12,977 |
Cash flow from financing activities
|
-57,043 |
22,961 |
Net change in cash and cash equivalents
|
64,833 |
185,117 |
Cash and cash equivalents at start of financial year
|
327,523 |
142,406 |
Cash and cash equivalents at end of financial year
|
392,356 |
327,523 |
Composition of cash and cash equivalents
|
|
|
Cash and cash equivalents |
392,356 |
327,523 |
Cash and cash equivalents at end of financial year
|
392,356 |
327,523 |
The individual other investments in joint ventures held by BLG LOGISTICS are considered immaterial. The following
table summarizes the carrying amounts, the share of the net profit (loss) for the year and the share of other
comprehensive income of these equity investments:
Carrying amount of investments in other joint ventures
|
1,695 |
5,044 |
Share of |
|
|
net profit (loss) for the year |
-190 |
-165 |
net profit (loss) for the year |
-158 |
235 |
Proportionate share of total comprehensive income (loss) |
-348 |
70 |
The proportionate net income for the year results in full from continuing operations.
In the 2022 financial year, negative shares of EUR 105 thousand (previous year: EUR 218 thousand) and positive shares
of EUR 346 thousand (previous year: EUR 125 thousand) in the total comprehensive income of joint ventures were not
included in the Group result as the equity-method carrying amount had already been adjusted to zero as a result of
losses in prior periods. At the reporting date, the cumulative negative share in the total comprehensive income of
joint ventures not recognized in the Group result totaled EUR 3,636 thousand (previous year: EUR 3,648 thousand).
Associates
The change in the carrying amount of the investments in associates was primarily the result of increases due to
proportionate net income for the financial year (EUR 1,191 thousand, previous year: EUR 1,069 thousand), changes in
other reserves due to the remeasurement of pensions (EUR 80 thousand, previous year: EUR –5 thousand), as well as
reductions due to distributions (EUR –738 thousand, previous year: EUR –584 thousand) and currency translation
differences (EUR 2 thousand, previous year: EUR 19 thousand). As in the prior period, no changes in the group of
consolidated companies or other changes arose in the reporting year.
The individual investments in associates held by BLG LOGISTICS are considered immaterial.
The following table summarizes the carrying amounts, the share in the net profit (loss) for the year attributable to
BLG LOGISTICS and the share of other comprehensive income of these equity investments:
Carrying amount of investments in associates
|
4,375 |
3,840 |
Share of |
|
|
net profit for the year |
1,191 |
588 |
other comprehensive income |
2 |
14 |
Proportionate share of total comprehensive income |
1,193 |
602 |
The proportionate net income for the year results in full from continuing operations.
In the 2022 financial year, negative shares of EUR 1 thousand (previous year: EUR 12 thousand) in the total
comprehensive income of associates were not included in the Group result. At the reporting date, the cumulative
negative share of the total comprehensive income of joint ventures not recognized in the Group result totaled EUR
221 thousand (previous year: EUR 215 thousand).
16. Finance Receivables
Lease receivables |
23,110 |
226,789 |
17,093 |
217,596 |
Finance receivables from shareholder accounts in companies accounted for using the equity method
|
27,838 |
0 |
972 |
0 |
Loans to companies accounted for using the equity method |
390 |
654 |
500 |
0 |
Other receivables from shareholders |
870 |
0 |
735 |
0 |
Excess of plan assets over post-employment benefit liability
|
0 |
328 |
0 |
0 |
Loans to affiliated companies |
0 |
422 |
0 |
0 |
Other loans |
66 |
5 |
55 |
5 |
Miscellaneous other finance receivables |
2,785 |
30 |
1,777 |
26 |
Total |
55,059 |
228,228 |
21,131 |
217,627 |
Please refer to note 14 for information on the measurement of lease
receivables.
The finance receivables from shareholder accounts in companies accounted for using the equity method relate to
profit shares from partnerships classified as debt instruments. As the profit shares are not capital repayments but
capital returns, they are measured at fair value through profit or loss.
The other finance receivables of BLG LOGISTICS comprise finance receivables and claims under equity instruments from
companies accounted for using the equity method, shareholders and third parties, for which the payments are solely
payments of principal and interest and which are held to generate contractual cash flows. They are therefore
measured at amortized cost. Interest income is recognized pro rata temporis in the statement of profit or loss,
taking the effective interest return into account. Foreign exchange differences and gains and losses on
derecognition are likewise recognized through profit or loss.
Loss allowances for finance receivables reported in profit or loss are recognized on the basis of expected credit
losses according to the general approach. According to this approach, a loss allowance is recognized for financial
assets whose credit risk has not increased significantly since initial recognition in the amount of the credit
losses expected to occur within the next 12 months.
For financial assets for which credit risk has increased significantly since initial recognition, a loss allowance
must be recognized in the amount of the lifetime expected credit losses.
Qualitative and quantitative indicators are taken into account when determining whether there has been a significant
increase in credit risk since initial recognition. These include historical data, the agreement of forbearance
measures and contractual payments that are more than 30 days past due. If financial assets are more than 90 days
past due, they are classified as impaired. Loss allowances are recognized if a formal dunning process has been
initiated or knowledge has been obtained about the insolvency of a customer.
Financial assets are generally derecognized when BLG LOGISTICS loses control of the underlying rights wholly or in
part by selling or discharging them or transferring them to a third party in a manner that qualifies for
derecognition. A transfer to a third party qualifies for derecognition when the contractual rights to the cash flows
from assets are surrendered, no arrangements for the retention of individual cash flows exist, all the risks and
rewards are transferred to the third party and BLG LOGISTICS no longer has control over the assets.
Loans to companies accounted for using the equity method are made at interest rates of between 2 and 6 percent
(previous year: between 2 and 6 percent).
Due to their fixed interest rates, the loans are subject to an interest rate-linked market price risk; this is not
significant for BLG LOGISTICS considering the amount and maturity of receivables.
The maximum exposure to credit risk corresponded to the carrying amount; there were no indications of significant
concentrations of credit risk.
The credit risk and the expected credit losses for finance receivables measured at amortized cost were as follows as
of December 31, 2022 and December 31, 2021.
|
|
|
Loans to companies accounted for using the equity method |
1,044 |
0 |
2,489 |
3,533 |
Loans to affiliated companies |
422 |
0 |
0 |
422 |
Other loans |
71 |
0 |
0 |
71 |
Other receivables from shareholders |
578 |
0 |
0 |
578 |
Finance receivables from finance leases |
249,899 |
0 |
0 |
249,899 |
Miscellaneous other finance receivables |
2,812 |
0 |
0 |
2,812 |
Nominal amounts |
254,826 |
0 |
2,489 |
257,315 |
Loss allowances |
0 |
0 |
-2,489 |
-2,489 |
Carrying amounts |
254,826 |
0 |
0 |
254,826 |
|
|
|
Loans to companies accounted for using the equity method |
500 |
0 |
2,599 |
3,099 |
Other loans |
60 |
0 |
0 |
60 |
Other receivables from shareholders |
735 |
0 |
0 |
735 |
Finance receivables from finance leases |
234,689 |
0 |
0 |
234,689 |
Miscellaneous other finance receivables |
1,803 |
0 |
0 |
1,803 |
Nominal amounts |
237,787 |
0 |
2,599 |
240,386 |
Loss allowances |
0 |
0 |
-2,599 |
-2,599 |
Carrying amounts |
237,787 |
0 |
0 |
237,787 |
Loss allowances for finance receivables developed as follows:
|
|
|
Amount as of the beginning of the financial year |
0 |
0 |
2,599 |
2,599 |
Loss allowances for the financial year |
|
|
|
|
Reversals |
0 |
0 |
-110 |
-110 |
Amount as of the end of the financial year |
0 |
0 |
2,489 |
2,489 |
|
|
|
Amount as of the beginning of the financial year |
0 |
0 |
4,109 |
4,109 |
Loss allowances for the financial year |
|
|
|
|
Transfers |
0 |
0 |
70 |
70 |
Reversals |
0 |
0 |
-80 |
-80 |
Use/derecognition of receivables |
0 |
0 |
-1,500 |
-1,500 |
Amount as of the end of the financial year |
0 |
0 |
2,599 |
2,599 |
17. Inventories
The inventories line item comprises raw materials, consumables and supplies, work in progress and finished goods and
merchandise. Initial recognition is at purchase cost, determined on the basis of average prices, or at production
cost. Production cost includes all direct production costs as well as appropriate portions of production overheads
and is determined on the basis of normal capacity utilization. Financing costs are not taken into account.
The measurement at the end of the reporting period is at the lower of cost or net realizable value less costs due
and, where appropriate, other incurred costs of completion.
The net realizable value of the final product is generally taken as a basis.
Raw materials, consumables and supplies |
17,451 |
17,106 |
Finished goods and merchandise
|
5 |
3 |
Total |
17,456 |
17,109 |
Inventories are not pledged as collateral for liabilities. Loss allowances of EUR 209 thousand (previous year: EUR
229 thousand) were recognized on inventories as of December 31, 2022. The inventories recognized as expenses in the
reporting year amounted to EUR 96,790 thousand (previous year: EUR 71,483 thousand).
18. Trade Receivables, Other Assets and Assets Held for Sale
Trade receivables
Trade receivables are recognized from the settlement date and held in order to generate contractual cash flows. They
are therefore measured at amortized cost using the effective interest method.
Loss allowances reported in net profit or loss are recognized on the basis of expected credit losses using the
simplified approach. According to this approach, the amount of the loss allowance is to be determined on the basis
of the lifetime expected credit losses. Changes in credit risk do not have to be tracked. Loss allowances are
reported net in the statement of profit or loss.
At BLG LOGISTICS, the expected credit losses are calculated on the basis of the historical credit loss rates of the
last five years, based on past-due time bands and adjusted for management estimates regarding the future development
of the economic environment, especially estimates of the credit rating of major customers and general economic
conditions.
Trade receivables are derecognized upon realization (expiration) or transfer of the receivables to a third party. In
addition, trade receivables are derecognized if the inflow of cash is unlikely.
Trade receivables are non-interest bearing, payable within one year and are not to be used as collateral for
liabilities. The average credit term was 59 days (previous year: 61 days). The maximum exposure to credit risk
corresponded to the carrying amount; there were no indications of significant concentrations of credit risk.
Receivables from third parties |
181,590 |
175,395 |
Receivables from affiliated companies
|
14 |
17 |
Receivables from investees
|
2,408 |
1,580 |
Total |
184,012 |
176,992 |
The credit risk and the expected credit losses for trade receivables were as follows as of December 31, 2022 and
December 31, 2021:
Not past due |
0.4% |
158,822 |
-561 |
158,261 |
Less than 30 days |
0.4% |
20,527 |
-80 |
20,447 |
Between 30 and 90 days |
4.8% |
4,374 |
-208 |
4,166 |
Between 91 and 180 days |
12.4% |
194 |
-24 |
170 |
More than 180 days |
22.6% |
1,251 |
-283 |
968 |
Total |
|
185,168 |
-1,156 |
184,012 |
Not past due |
0.4% |
152,035 |
-636 |
151,399 |
Less than 30 days |
0.4% |
16,134 |
-72 |
16,062 |
Between 30 and 90 days |
1.2% |
3,592 |
-43 |
3,549 |
Between 91 and 180 days |
13.6% |
1,563 |
-212 |
1,351 |
More than 180 days |
1.7% |
4,710 |
-79 |
4,631 |
Gesamt |
|
178,034 |
-1,042 |
176,992 |
Loss allowances for trade receivables developed as follows:
Amount as of the beginning of the financial year
|
1,042 |
4,366 |
Changes in group of consolidated companies
|
0 |
0 |
Loss allowances for the financial year
|
|
|
Transfers |
295 |
290 |
Reversals |
-177 |
-1,023 |
Changes in exchange rates |
3 |
2 |
Use/derecognition of receivables
|
-7 |
-2,593 |
Balance as of the end of the financial year
|
1,156 |
1,042 |
In the reporting year, there were also derecognitions of trade receivables of EUR 96 thousand (previous year: EUR 205
thousand), which were reported in the net gains/losses from impairment.
Other financial and non-financial assets
Other assets mainly comprise contract assets. Other financial assets include financial investments, derivative
financial instruments (see note 32), and, where appropriate, securities classified as current assets. Other
financial assets are recognized at their respective settlement date. BLG LOGISTICS only holds very small amounts of
securities held as current assets.
Financial investments include investments in affiliated companies and other equity investments. These are long-term
investments that are measured at fair value through other comprehensive income as equity instruments, exercising the
option provided by IFRS 9. Even when the equity instruments are disposed of, gains and losses from the measurement
of the equity investments are not reclassified to profit or loss but to retained earnings. Dividends are recognized
through profit or loss, unless they are capital repayments.
The measurement of equity investments at fair value required by IFRS 9 is only forgone if the equity investments are
immaterial and there is no active market for the measurement of fair value.
The Group’s accounting policies for contract assets are presented in note 4.
Other financial assets
|
|
|
|
|
Investments in affiliated companies |
0 |
397 |
0 |
339 |
Other financial investments |
0 |
138 |
0 |
141 |
Derivatives with positive fair value |
9,888 |
0 |
0 |
0 |
Miscellaneous financial assets |
695 |
67 |
810 |
35 |
|
10,583 |
602 |
810 |
515 |
Other non-financial assets |
|
|
|
|
Contract assets (note 4) |
17,159 |
0 |
7,854 |
0 |
Receivables from tax and customs authorities |
2,358 |
0 |
1,883 |
0 |
Advance payments received |
1,782 |
0 |
0 |
0 |
Receivables from German Infection Protection Act |
1,666 |
0 |
1,169 |
0 |
Prepaid expenses |
752 |
87 |
1,171 |
59 |
Receivables from Agentur für Arbeit (Labor Agency) |
319 |
0 |
1,809 |
0 |
Miscellaneous non-financial assets |
1,619 |
0 |
233 |
0 |
|
25,655 |
87 |
14,120 |
59 |
Total |
36,237 |
689 |
14,930 |
574 |
Miscellaneous other financial and non-financial assets are stated at their nominal values. Other financial and
non-financial assets are non-interest bearing and are not used as collateral for liabilities.
Investments in affiliated companies
Investments in affiliated companies mainly comprise the non-consolidated general partner companies of the fully
consolidated operational limited partnerships.
Other equity investments
Other equity investments include companies with dormant or only limited operations in which BLG AG or BLG KG is
directly or indirectly entitled to at least 20 percent of the voting rights and which are of only minor importance
for giving a true and fair view of the financial position, financial performance and cash flows of BLG LOGISTICS.
19. Cash and Cash Equivalents
Current account balances |
2,326 |
17,281 |
Overnight loans and short-term time deposits
|
16,040 |
15,693 |
Cash |
37 |
36 |
Total |
18,403 |
33,010 |
Cash and cash equivalents are subject to the impairment requirements of IFRS 9. No impairment was recognized, as the
cash and cash equivalents are primarily held with banks in the European Union and mainly in euros and the
requirements have no material effect. As there have been no bad debts in the past and there are no identifiable
indicators of future bad debts, they are recognized at nominal value.
Bank balances earn interest at floating rates for demand deposits. Short-term deposits are made for periods varying
between one day and one month, depending on the immediate cash requirements of the Group. They earn interest at the
current short-term deposit interest rate.