Table. Separate statement of financial position
in PLN thousand | Note | As at 31 December 2019 | As at 31 December 2018 |
---|---|---|---|
current period | previous period (transformed data) | ||
ASSETS | |||
Non-current assets | |||
Property, plant and equipment | 1 197 592 | 1 196 587 | |
Intangible assets | 2 298 | 2 419 | |
Right-of-use assets | 64 767 | 12 714 | |
Investment property | 15 533 | 15 666 | |
Non-current receivables | 10 920 | 11 184 | |
Investments in subsidiaries | 169 112 | 169 112 | |
Total non-current assets | 1 460 222 | 1 407 682 | |
Current assets | |||
Inventories | 116 122 | 91 096 | |
Carbon-dioxide emission rights acquired for redemption | 699 | 1 815 | |
Short-term investments | 4 440 | 939 | |
Income tax receivables | 4 602 | 1 474 | |
Trade and other receivables | 119 219 | 99 949 | |
Cash and cash equivalents and cash-pool | 130 197 | 135 128 | |
Total current assets | 375 279 | 330 401 | |
Total assets | 1 835 501 | 1 738 083 | |
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 252 503 | 252 503 | |
Share premium | 251 258 | 251 258 | |
Other reserve capital | 737 959 | 660 923 | |
Retained earnings | 194 054 | 245 126 | |
Total equity | 1 435 774 | 1 409 810 | |
Liabilities | |||
Non-current liabilities | |||
Other long-term financial liabilities | 51 152 | 88 | |
Employee benefit liabilities | 7 656 | 7 730 | |
Deferred income | 30 739 | 33 011 | |
Deferred tax liability | 95 430 | 93 805 | |
Other non-current liabilities | 16 | - | |
Long-term provisions | 24 276 | 18 557 | |
Total non-current liabilities | 209 269 | 153 191 | |
Current liabilities | |||
Loans, borrowings and debt instruments | - | 24 781 | |
Other short-term financial liabilities | 1 905 | 70 | |
Trade and other payables | 105 312 | 108 452 | |
Employee benefit liabilities | 12 768 | 12 580 | |
Short-term provisions | 70 473 | 29 199 | |
Total current liabilities | 190 458 | 175 082 | |
Total liabilities | 399 727 | 328 273 | |
Total equity and liabilities | 1 835 501 | 1 738 083 |
Sprawozdanie z sytuacji finansowej
Table. Loans, borrowings, debt instruments and other interest rate financial liabilities
in PLN thousand | As at 31 December 2019 | As at 31 December 2018 |
---|---|---|
Lease liabilities | 51 152 | 88 |
Non-current liabilities | 51 152 | 88 |
Current portion of secured loans and borrowings | - | 24 781 |
Lease liabilities | 1 905 | 70 |
Current liabilities | 1 905 | 24 851 |
Table. Timetable for repayment of loans and borrowings
As at 31 December 2019 | |||||
---|---|---|---|---|---|
in PLN thousand | Total | up to 1 year | 1-3 years | 3-5 years | up to 5 years |
Bank loans, dividends and other instruments, including: | 53 057 | 1 905 | 3 678 | 3 640 | 43 834 |
Current portion of lease liabilities | 53 057 | 1 905 | 3 678 | 3 640 | 43 834 |
As at 31 December 2018 | |||||
in PLN thousand | Total | up to 1 year | 1-3 years | ||
Bank loans, dividends and other instruments, including: | 24 939 | 24 851 | 88 | ||
Loan from WFOŚiGW (Voivodeship Fund for Environmental Protection and Water Management) | 24 781 | 24 781 | - | ||
Current portion of lease liabilities | 158 | 70 | 88 |
Securities on the Company's property
On 29 October 2013 KOGENERACJA S.A. concluded a loan agreement with Voivodship Fund for Environmental Protection and Water Management for the design and installation of wet flue gas desulfurization by limestone-gypsum technology in CHP Wrocław. The loan repayment and its proper handling is secured with blank promissory note of PLN 118 800 thousand, cession of trade receivables from PGE Energia Ciepła S.A. and the statement in the form of a notarial deed of voluntary submission to enforcement up to PLN 118 800 thousand. The last installment of the loan was repaid in December 2019.
Sprawozdanie z sytuacji finansowej
Table. Employee benefits
in PLN thousand | As at 31 December 2019 | As at 31 December 2018 | ||||
---|---|---|---|---|---|---|
long-term | short-term | TOTAL | long-term | short-term | TOTAL | |
Retirement pension benefits | 2964 | 503 | 3467 | 2836 | 508 | 3344 |
Contributions to Social Fund | 2 376 | 98 | 2 474 | 1 798 | 86 | 86 |
Defined benefits liabilities | 5 340 | 601 | 5 941 | 4 634 | 594 | 5 228 |
Individual leavings programme | 2 034 | 574 | 2 608 | 2 814 | 789 | 3 603 |
Annual bonuses | - | 3 570 | 3 570 | - | 3 415 | 3 415 |
Target bonuses | - | 925 | 925 | - | 677 | 677 |
Unused holidays accrual | - | 822 | 822 | - | 736 | 736 |
Non-competition clause | 282 | - | 282 | 282 | 296 | 578 |
Performance bonus | - | 1 498 | 1 498 | - | 1 595 | 1 595 |
Payroll liabilities | - | 2 595 | 2 595 | - | 2 336 | 2 336 |
Social insurance benefits | - | 2 183 | 2 183 | - | 2 142 | 2 142 |
TOTAL | 7 656 | 12 768 | 20 424 | 7 730 | 12 580 | 20 310 |
Table. Employee benefits by kind
in PLN thousand | |||
---|---|---|---|
Changes in employee benefits liabilities for the year ended 31 December 2019 | Retirement pension benefits | Contributions to Social Fund | TOTAL |
Present value of obligations as at opening balance | 3 344 | 1 884 | 5 228 |
Interest cost | 100 | 56 | 156 |
Current service cost | 146 | 41 | 187 |
Benefits paid | - 356 | - 118 | - 474 |
Actuarial losses | 233 | 611 | 844 |
Employee benefit liability as at the end of the reporting period | 3 467 | 2 474 | 5 941 |
Carrying amount of non-current liabilities | 2 964 | 2 376 | 5 340 |
Carrying amount of current liabilities | 503 | 98 | 601 |
in PLN thousand | |||
Changes in employee benefits liabilities for the year ended 31 December 2018 | Retirement pension benefits | Contributions to Social Fund | TOTAL |
Present value of obligations as at opening balance | 2 473 | 1 966 | 4 439 |
Interest cost | 79 | - | 79 |
Current service cost | 133 | 28 | 161 |
Benefits paid | - 170 | - 110 | - 280 |
Actuarial losses | 829 | - | 829 |
Employee benefit liability as at the end of the reporting period | 3 344 | 1 884 | 5 228 |
Carrying amount of non-current liabilities | 2 836 | 1 798 | 4 634 |
Carrying amount of current liabilities | 508 | 86 | 594 |
Table. Expenses recognised in other comprehensive income
in PLN thousand | ||
---|---|---|
Expenses recognised in other comprehensive income | For the year ended 31 December 2019 | For the year ended 31 December 2018 |
Interest cost | 156 | 79 |
Current service cost | 187 | 161 |
343 | 240 | |
Actuarial losses recognized in other comprehensive income | 844 | 829 |
1 187 | 1 069 |
Sprawozdanie z sytuacji finansowej
As at 31 December 2019, an impairment test was carried out for property, plant and equipment, taking into account the following premises:
- changes in global energy prices and greenhouse gas emission allowances,
- changes in raw material prices,
- results of completed capacity market auctions with delivery in 2021, 2022, 2023 and 2024,
- coming into force of the December 14 2018 act on promoting electricity from high efficiency cogeneration.
The testing methodology complies with International Accounting Standard 36 Impairment of Assets. The tests consisted of comparing the carrying amounts of the cash generating units (CGUs) to which goodwill was allocated with its recoverable value. Determining fair value for very large groups of assets, for which there is no active market and only few comparable transactions, is very difficult in practice. In a power and heating plant, for which the value on the local market has to be determined, there are no observable fair values.
The energy market, and in particular the heating market, is a regulated market in Poland and as such is subject to many regulations and cannot be freely shaped solely on the basis of business decisions. The objectives of the Energy Law include, among others, taking effective regulatory actions aimed at ensuring energy security. This means that the regulatory environment aims at stable operation of heat suppliers in a given area in order to meet the long-term needs of consumers.
Therefore, the Company does not assume the end of life of assets due to the regulatory environment, which limits the possibility of discontinuation of operations. Moreover, in the heating sector, we can observe an extended service life of equipment (boilers, turbine sets), which is operated much longer than it would result from the original assumptions. In view of the above, the impairment tests assume the continuation of operations (in the form of residual value) while maintaining expenditures at the replacement level on current assets in the long term, due to, among other things, the public interest in the form of heat supplies. The life cycle approach is in line with the Group's asset maintenance strategy.
In the conducted tests the useful value was adopted as recoverable value in the tests. In accordance with the standard useful value is the current, estimated value of future cash flows expected to be received on further use of a cash generating unit – the DCF method. The adopted model assumes calculating the value of KOGENERACJA S.A. based on the discounted cash flow (DCF) method in the years 2020 - 2030 adjusted for the forecast for 12/2019 and the residual value determined by the Gordon model. In the Company’s opinion, adopting financial projections longer than the five-year ones recommended by IAS 36, is justified due to the material and long-term impact of the estimated changes in the regulatory environment.
The key assumptions influencing the recoverable amount of tested CGUs were as follows:
- forecasts of electricity prices for the years 2019-2030, assuming an increase in the average electricity market price by 42% in the period 2019-2030,
- CO2 emission rights prices forecasts for the years 2018-2030, assuming an increase in price by 225% in the period 2018-2030,
- hard coal prices forecasts for the years 2019-2030, assuming an increase in price by 21%,
- accounting for revenues from the Capacity Market in the period 2021–2027,
- maintaining production capacity as a result of capital expenditure on replacement projects;
- adopting the weighted average cost of capital after tax (WACC) over the period of the projection at a level of 7.29%.
The results of the sensitivity analysis showed that mainly the changes in assumptions relating to weighted average cost of capital had the largest impact on the useful value of the measured assets.
The analysis of sensitivity to changes in a reasonable range of the main parameters (+/-0,5 p.p.) did not indicate the need to recognise the impairment loss.
Sprawozdanie z sytuacji finansowej
Table. Inventories
in PLN thousand | As at 31 December 2019 | As at 31 December 2018 |
---|---|---|
Raw materials | 114 698 | 84 686 |
Prepayments for deliveries | 40 | 97 |
Energy origin certificates | 1 384 | 6 313 |
116 122 | 91 096 |
Sprawozdanie z sytuacji finansowej
CO2 emission rights
As at 31 December 2019, CO2 emission allowances acquired for redemption were recognized in the amount of PLN 699 thousand (31 December 2018: PLN 1 815 thousand).
Sprawozdanie z sytuacji finansowej
Table. Deferred tax assets and liabilities
Assets | Liabilities | Net value | ||||
---|---|---|---|---|---|---|
in PLN thousand | As at 31 December 2019 | As at 31 December 2018 | As at 31 December 2019 | As at 31 December 2018 | As at 31 December 2019 | As at 31 December 2018 |
Property, plant and equipment and investment property | - | - | - 125 030 | - 105 010 | - 125 030 | - 105 010 |
Inventories | 963 | 908 | - 923 | - 1 860 | 40 | - 952 |
Receivables | - | 94 | - 1 213 | - 688 | - 1 213 | - 594 |
Employee benefits | 3 228 | 3 273 | - | - | 3 228 | 3 228 |
Provisions | 28 076 | 9 073 | - | - | 28 076 | 9 073 |
Other | 39 | 40 | - 1 017 | - 524 | - 978 | - 484 |
Tax losses carried forward | 447 | 889 | - | - | 447 | 889 |
Deferred tax assets/liabilities | 32 753 | 14 277 | - 128 183 | - 108 082 | - 95 430 | - 93 805 |
Set off of tax | - 32 753 | - 14 277 | 32 753 | 14 277 | - | - |
Net deferred tax assets/liabilities in the statement of financial position | - | - | - 95 430 | - 93 805 | - 95 430 | - 93 805 |
Table. Changes in temporary differences in the period
in PLN thousand | Balance at 01.01.2019 | Changes in temporary differences recognised in the statement of comprehensive income | Changes in temporary differences recognised in the statement of other comprehensive income | Balance at 31.12.2019 |
---|---|---|---|---|
Property, plant and equipment and investment property | - 552 691 | - 105 364 | - | - 658 055 |
Inventories | - 5 008 | 5 214 | - | 206 |
Receivables | - 3 125 | - 3 259 | - | - 6 384 |
Employee benefits | 17 223 | - 1 079 | 844 | 16 988 |
Provisions | 47 755 | 100 014 | - | 147 769 |
Other | - 2 541 | - 2 602 | - | - 5 143 |
Tax losses carried forward | 4 679 | - 2 325 | - | 2 354 |
- 493 708 | - 9 401 | 844 | - 502 265 | |
in PLN thousand | Balance at 01.01.2018 | Changes in temporary differences recognised in the statement of comprehensive income | Changes in temporary differences recognised in the statement of other comprehensive income | Balance at 31.12.2018 |
Property, plant and equipment and investment property | - 482 815 | - 69 876 | - | - 552 691 |
Inventories | - 7 737 | 2 729 | - | - 5 008 |
Receivables | - 3 053 | - 72 | - | - 3 125 |
Employee benefits | 16 699 | - 305 | 829 | 17 223 |
Provisions | 50 466 | - 2 711 | - | 47 755 |
Other | - | - 2 541 | - | - 2 541 |
Tax losses carried forward | - | 4 679 | - | 4 679 |
- 426 440 | - 68 097 | 829 | - 493 708 |