MVC AUTOMOTIVE GROUP GMBH
CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2017 and December 31, 2016
(in thousands of Euro)
(Draft 21.08.2018)
Index
Independent Auditors’ Report |
|
|
|
Consolidated Financial Statements | I |
Consolidated Balance Sheets as of December 31, 2017 and 2016 |
|
Consolidated Statements of Income for the years ended December 31, 2017, 2016 and 2015 |
|
Consolidated Statements of Comprehensive Income for the years ended December 31, 2017, 2016 and 2015 |
|
Consolidated Statements of Cash Flow for the years ended December 31, 2017, 2016 and 2015 |
|
Consolidated Statements of Shareholders’ Equity for the years ended December 31, 2017, 2016 and 2015 |
|
|
|
Notes to the Consolidated Financial Statements | II |
To the management of
MVC Automotive Group GmbH
Brünner Straße 66
1210 Vienna
Report of independent Auditors
We have audited the accompanying consolidated financial statements of MVC Automotive Group GmbH and its subsidiaries, which comprise the consolidated balance sheets as of December 31, 2017 and December 31, 2016, and the related consolidated statements of income, comprehensive income, shareholders’ equity and cash flow for the years ended December 31, 2017, December 31, 2016 and December 31, 2015.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on the consolidated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on our judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of MVC Automotive Group GmbH and its subsidiaries as of December 31, 2017, December 31, 2016 and December 31, 2015 and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
Emphasis of Matters
As discussed in Note 2 to the consolidated financial statements, the Company and its subsidiaries are subject to risks and uncertainties that could affect amounts reported in the Company’s financial statements in future periods. Adverse business and economic conditions have resulted in incurred losses through the year ended December 31, 2016, which has reduced the Company’s liquidity required. Management’s evaluation of the events and conditions and management’s plans to mitigate these matters are also described in Note 2. Our opinion is not modified with the respect to this matter.
As disclosed in Note 12 to the consolidated financial statements, the Company is potentially subject to legal claims relating to the bankruptcy proceedings of the Belgian subsidiary, Cegeac S.A. The Company has not recorded a reserve and is not able to estimate the reasonably likely outcome of these proceedings. Our opinion is not modified with respect to this matter.
Vienna, August 30, 2018
Alexandra Rester
PwC Wirtschaftsprüfung GmbH
CONSOLIDATED FINANCIAL STATEMENTS | MVC AUTOMOTIVE GROUP GMBH | December 31, 2017 and 2016 |
I. CONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
|
| December 31, 2017 |
| December 31, 2016 |
| |
Assets |
|
|
|
|
| |
Cash and cash equivalents |
| € | 542 |
| 1,733 |
|
Trade accounts receivable, net |
| € | 7,444 |
| 6,964 |
|
Inventories |
| € | 35,146 |
| 36,037 |
|
Amounts due from related parties short-term |
| € | 0 |
| 250 |
|
Prepaid expenses and other assets |
| € | 4,792 |
| 4,257 |
|
Total current assets |
| € | 47,924 |
| 49,241 |
|
|
|
|
|
|
| |
Other intangible assets, net |
| € | 46 |
| 91 |
|
Property, plant and equipment, net |
| € | 19,383 |
| 20,644 |
|
Deferred tax assets |
| € | 670 |
| 861 |
|
Total non-current assets |
| € | 20,098 |
| 21,596 |
|
Total assets |
| € | 68,023 |
| 70,837 |
|
|
|
|
|
|
| |
Liabilities and shareholders’ equity |
|
|
|
|
| |
Bank loans short-term |
| € | 4,981 |
| 5,602 |
|
Current portion of long-term financial liabilities |
| € | 656 |
| 642 |
|
Trade accounts payable |
| € | 2,803 |
| 1,926 |
|
Customer advances/prepayments |
| € | 572 |
| 962 |
|
Financial payables for acquisition of cars |
| € | 34,025 |
| 37,803 |
|
Financial liabilities due to related parties short-term |
| € | 0 |
| 3,673 |
|
Finance lease liabilities short-term |
| € | 129 |
| 215 |
|
Short-term personnel provisions |
| € | 56 |
| 80 |
|
Accrued expenses and other short term liabilities |
| € | 4,945 |
| 5,101 |
|
Income taxes payable |
| € | 0 |
| 1 |
|
Total current liabilities |
| 48,167 |
| 56,005 |
| |
|
|
|
|
|
| |
Long-term personnel provisions |
| € | 2,864 |
| 2,835 |
|
Financial liabilities due to related parties |
| € | 4,514 |
| 165 |
|
Bank loans long-term |
| € | 8,882 |
| 9,368 |
|
Finance lease liabilities long- term |
| € | 1,651 |
| 1,780 |
|
Total non-current liabilities |
| € | 17,911 |
| 14,148 |
|
|
|
|
|
|
| |
Share capital |
| € | 100 |
| 100 |
|
Capital reserves |
| € | 27,190 |
| 26,158 |
|
Accumulated deficit |
| € | (24,764 | ) | (24,806 | ) |
Accumulated other comprehensive loss |
| € | (583 | ) | (768 | ) |
Total shareholders’ equity |
| € | 1,943 |
| 684 |
|
Total liabilities and shareholders’ equity |
| € | 68,023 |
| 70,837 |
|
The notes are an integral part of these consolidated financial statements.
CONSOLIDATED STATEMENTS OF INCOME
|
| for the year |
| for the year |
| for the year |
| |
Revenue |
| € | 157,754 |
| 149,934 |
| 166,016 |
|
Cost of sales |
| € | (145,252 | ) | (137,642 | ) | (153,588 | ) |
Gross profit |
| € | 12,502 |
| 12,292 |
| 12,428 |
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
| |
Sales, administrative, and other |
| € | (11,624 | ) | (14,641 | ) | (17,468 | ) |
Total operating expenses |
| € | (11,624 | ) | (14,641 | ) | (17,468 | ) |
|
|
|
|
|
|
|
| |
Other operating income: |
|
|
|
|
|
|
| |
Income from disposal of property, plant and equipment |
| € | 0 |
| 2,503 |
| 103 |
|
Miscellaneous operating income |
| € | 275 |
| 1,336 |
| 217 |
|
Total other operating income |
| € | 275 |
| 3,839 |
| 320 |
|
Operating income |
| € | 1,153 |
| 1,490 |
| (4,720 | ) |
|
|
|
|
|
|
|
| |
Interest income |
| € | 0 |
| 43 |
| 70 |
|
Interest expense |
| € | (1,264 | ) | (1,292 | ) | (1,710 | ) |
Foreign exchange income/(expense) |
| € | 377 |
| 7 |
| (85 | ) |
Other financial result |
| € | (18 | ) | (19 | ) | (90 | ) |
Income before income taxes |
| € | 248 |
| 229 |
| (6,535 | ) |
|
|
|
|
|
|
|
| |
Income tax benefits/(expenses) |
| € | (206 | ) | (69 | ) | (50 | ) |
Net profit |
| € | 42 |
| 160 |
| (6,585 | ) |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
| for the year |
| for the year |
| for the year |
| |
|
|
|
|
|
|
|
| |
Net profit |
| € | 42 |
| 160 |
| (6,585 | ) |
Other comprehensive loss, net of tax: |
| € |
|
|
|
|
|
|
Net unrealized gains (losses) on derivatives |
|
|
|
|
|
|
| |
Actuarial losses * |
| € | (5 | ) | (156 | ) | 133 |
|
Translation adjustments |
| € | 190 |
| 1 |
| 68 |
|
Other comprehensive income/ (loss) |
| € | 185 |
| (155 | ) | 201 |
|
Comprehensive income |
| € | 227 |
| 5 |
| (6,384 | ) |
* net of tax effects of EUR 1 thsd. (2016: EUR 52 thsd. and 2015: EUR 44 thsd.)
The notes are an integral part of these consolidated financial statements.
CONSOLIDATED STATEMENTS OF CASH FLOW
|
| for the year |
| for the year |
| for the year |
| |
|
|
|
|
|
|
|
| |
Operations |
|
|
|
|
|
|
|
|
Net profit |
| € | 42 |
| 160 |
| (6,585 | ) |
Adjustments to reconcile net income to net cash from operations: |
|
|
|
|
|
|
| |
Depreciation and amortization |
| € | 1,409 |
| 2,312 |
| 1,791 |
|
Net recognized losses (gains) on disposal of tangible and intangible assets |
| € | 0 |
| (2,503 | ) | (103 | ) |
Deferred income taxes |
| € | 192 |
| 17 |
| 40 |
|
Personnel provisions |
| € | (1 | ) | (444 | ) | 54 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
| |
Accounts receivable |
| € | 223 |
| 2,119 |
| (1,512 | ) |
Inventories |
| € | 891 |
| (3,129 | ) | 7,533 |
|
Other current assets |
| € | (285 | ) | (858 | ) | 1,123 |
|
Accounts payable |
| € | (3,291 | ) | (1,957 | ) | (3,950 | ) |
Other current liabilities |
| € | (765 | ) | (824 | ) | 1,667 |
|
Other long-term liabilities |
| € | (140 | ) | (50 | ) | (203 | ) |
Net cash (used in) operating activities |
| € | (1,725 | ) | (5,157 | ) | (146 | ) |
|
|
|
|
|
|
|
| |
Investing |
|
|
|
|
|
|
| |
Purchases of property, plant and equipment and intangible assets |
| € | (1,360 | ) | (1,636 | ) | (1,545 | ) |
Proceeds from disposal of property, plant and equipment and intangible assets |
| € | 786 |
| 7,501 |
| 573 |
|
Net cash (used in) investing activities |
| € | (574 | ) | 5,865 |
| (972 | ) |
|
|
|
|
|
|
|
| |
Financing |
|
|
|
|
|
|
| |
Proceeds from issuance of debt |
| € | 1,209 |
| 4,356 |
| 0 |
|
Repayments of debt |
| € | (1,093 | ) | (5,508 | ) | (1,742 | ) |
Capital increase |
| € | 1,032 |
| 0 |
| 4,000 |
|
Net cash provided by financing activities |
| € | 1,148 |
| (1,152 | ) | 2,258 |
|
|
|
|
|
|
|
|
| |
Effect of exchange rates |
| € | (40 | ) | 2 |
| 176 |
|
|
|
|
|
|
|
|
| |
Net change in cash and cash equivalents |
| € | (1,191 | ) | (442 | ) | 1,317 |
|
Cash and cash equivalents, beginning of period |
| € | 1,733 |
| 2,175 |
| 858 |
|
Cash and cash equivalents, end of period |
| € | 542 |
| 1,733 |
| 2,175 |
|
|
|
|
|
|
|
|
| |
Supplemental disclosures |
|
|
|
|
|
|
| |
Interest paid, net of capitalized interest |
| € | (1,024 | ) | (1,292 | ) | (1,710 | ) |
Income tax paid, net |
| € | (8 | ) | (52 | ) | (7 | ) |
The notes are an integral part of these consolidated financial statements.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY
|
| for the years ended |
| |||||||||
in EUR thsd |
| Share |
| Capital |
| Acc. deficit |
| Acc. other |
| Total |
| |
|
|
|
|
|
|
|
|
|
|
|
| |
Balance at December 31, 2014 |
| € | 100 |
| 22,158 |
| (18,381 | ) | (813 | ) | 3,064 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Capital increase |
| € | 0 |
| 4,000 |
| 0 |
| 0 |
| 4,000 |
|
Net profit |
| € | 0 |
| 0 |
| (6,585 | ) | 0 |
| (6,585 | ) |
Other comprehensive loss |
| € | 0 |
| 0 |
| 0 |
| 201 |
| 201 |
|
Balance at December 31, 2015 |
| € | 100 |
| 26,158 |
| (24,966 | ) | (613 | ) | 679 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net profit |
| € | 0 |
| 0 |
| 160 |
| 0 |
| 160 |
|
Other comprehensive loss |
| € | 0 |
| 0 |
| 0 |
| (155 | ) | (155 | ) |
Balance at December 31, 2016 |
| € | 100 |
| 26,158 |
| (24,806 | ) | (768 | ) | 684 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Capital increase |
| € | 0 |
| 1,032 |
| 0 |
| 0 |
| 1,032 |
|
Net profit |
| € | 0 |
| 0 |
| 42 |
| 0 |
| 42 |
|
Other comprehensive profit |
| € | 0 |
| 0 |
| 0 |
| 185 |
| 185 |
|
Balance at December 31, 2017 |
| € | 100 |
| 27,190 |
| (24,764 | ) | (583 | ) | 1,943 |
|
The notes are an integral part of these consolidated financial statements.
II. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 BACKGROUND AND COMPANIES INCLUDED
These Consolidated Financial Statements (together “MVC Automotive Group”) include the accounts of:
· MVC Automotive Group GmbH (Vienna), holding company
· MVC Automotive Austria GmbH (Vienna)
· MVC Immobilien GmbH (Vienna)
· MVC Motors GmbH (Vienna)
· Somotra N.V. (Brussels), liquidated in December 2016
· Bromalease N.V. (Brussels), sold in April 2016
· Auto Motol Beni A.S. (Prague), and
· BE & NI Group A.S. (Prague), merged into Auto Motol Beni A. S. in July 2016
MVC Automotive Group GmbH is 100% owned by MVC Capital Inc., USA. All subsidiaries included in “MVC Automotive Group” are 100% owned by MVC Automotive Group GmbH, Vienna.
As of December 31, 2015, consolidated financial statements including MVC Automotive Group GmbH, Austria, and all subsidiaries of MVC Automotive Group GmbH have been prepared for the first time.
MVC Automotive Group was established in September 2007. Today, MVC Automotive Group represents the following brands: Ford, Mazda, Volvo, Land Rover (till 2016), Jaguar, Fiat and Alfa Romeo. Since the beginning of 2018 MVC Automotive Group also represents Jeep and Nissan.
In 2016 MVC Automotive Group has left the Belgian market. On December 22, 2015, Somotra N.V. entered into an agreement with Coventry Motors S.A. to sell the majority of its assets, including 100% of the share in Bromalease, and certain liabilities. The sales contract has been closed due to the notary deed being received on April 6, 2016 and therefore the real estate assets have been transferred to Coventry Motors S.A.
After the proceeds from the liquidation of Somotra’s assets were realized and all third party liabilities were settled or transferred, the company ceased its activities and was closed in December 2016 (refer to Note 2 “Going Concern”).
The deconsolidation of Bromalease in April 2016 does not lead to significant income from disposal of investments on group level beside the income from the disposal of the premises in Drogenbos, which is included in the income from disposal of property plant and equipment.
Regarding the disposal of the premises in Waterloo, Drogenbos (refer to Note 5).
NOTE 2 BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (US GAAP). MVC Automotive Group has elected to use the EURO as its reporting currency. Management believes the assumptions underlying the consolidated financial statements are reasonable. However, the consolidated financial statements may not necessarily reflect MVC Automotive Group’s results of operations, financial position and cash flows in the future or what its results on operations, financial position and cash flows would have been, had each of the entities included in MVC Automotive Group been a stand-alone entity during the periods presented.
The assets and liabilities of the companies are stated at historical costs and are included in the consolidated financial statements of MVC Automotive Group from the beginning of the earliest period presented as if they had always been part of the Consolidated Group.
GOING CONCERN
The consolidated financial statements are prepared under the assumption that the Consolidated Group continues its operations for the foreseeable future.
After net losses of EUR 1.0 million in 2016 and EUR 4.4 million in 2015 the Austrian Subgroup recorded a small profit of EUR 76 thsd. in 2017.
After a period of sustained losses in 2015 the Board took several measures and actions. Restrictive cost cutting measures were set in the whole Group.
The going concern issues of Somotra N.V., Belgium, have been solved by the sale of the business to Coventry Motors S.A. in 2016. With this transaction, MVC Automotive Group has left the Belgian market.
On December 22, 2015, Somotra N.V. has entered into an agreement with Coventry Motors S.A. to sell the majority of its assets and certain liabilities.
The sales contract has been closed due to the notary deed being received on April 6, 2016 and therefore the assets have been transferred to Coventry Motors S.A.
The total purchase price of EUR 5.8 million, was primarily used to repay remaining third party liabilities and the bridge loan of MVC Capital Inc.
In the course of the transaction, all assets have been sold, all third party liabilities have been repaid and all intercompany loans have been forgiven. The transaction has been completed in 2016.
Intercompany loans of MVC Automotive Group GmbH to Somotra N. V., amounting to EUR 5.3 million, that remain unpaid, were covered by a debt waiver in the course of the liquidation process.
Management prepared the consolidated financial statements under the going concern principle as management confirms that future financing a repayment of debts is secured, as sufficient funding and credit lines exists. To improve the capital structure and preserve liquidity of its Austrian operations MVC Automotive Group GmbH received another USD 4.9 million short-term loan from MVC Capital Inc, USA whereof USD 3.8 million were paid in 2016 and USD 1.1 million (EUR 1.0 million) in May 2017. Additionally a capital contribution of EUR 1.0 million was granted in May 2017 from MVC Capital Inc, USA. The maturity date of the total bridge loan of USD 4.9 million is June 30, 2019.
In March 2018 MVC Automotive Group GmbH received another EUR 1.85 million recapitalization from MVC Capital Inc, USA.
BASIS OF CONSOLIDATION
The consolidated financial statements include the accounts of MVC Automotive Group GmbH (Vienna) and its subsidiaries.
Intercompany transactions and balances have been eliminated. Equity investments through which we exercise significant influence over but do not control the investee and are not the primary beneficiary of the investee’s activities are accounted for using the equity method. Investments through which we are not able to exercise significant influence over the investee and which do not have readily determinable fair values are accounted for under the cost method.
Subsidiaries are all entities over which MVC Automotive Group GmbH has the power to govern the financial and operating policies. Subsidiaries are fully consolidated from the date on which control is transferred to MVC Automotive Group and are deconsolidated from the date on which MVC’s control ceases.
BUSINESS COMBINATIONS
ASC Topic 805 (“Business Combinations”) requires that companies record acquisitions under the purchase method of accounting. Accordingly, the purchase price is allocated to the tangible assets and liabilities and intangible assets acquired, based on their estimated fair values. The excess purchase price over the fair value is recorded as goodwill. Purchased intangibles with definite lives are amortized over their respective useful lives. When a bargain purchase incurs, which is the case when the fair value of the acquired business exceeds the purchase price, this surplus in fair value is recognized as a gain from bargain purchase.
USE OF ESTIMATES
The preparation of the consolidated financial statements in conformity with US GAAP requires management to make estimates, judgments and assumptions that affect the reported amounts of revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include, but are not limited to long-lived asset and indefinite-lived intangible asset impairment analyses, asset retirement obligations, warranty obligations, restructuring accruals, valuation of deferred taxes, obligations related to income taxes, obligations related to employee benefits and the useful lives of property and equipment.
Actual results could differ from those estimates. Future changes in economic conditions may have a significant effect on such estimates made by management. Management believes the following significant accounting policies affect its more significant estimates, judgments and assumptions used in the preparation of our consolidated financial statements.
RECENT ACCOUNTING PRONOUNCEMENTS
In September 2017 the FASB issued an amendment regarding the transition date related to Accounting Standards Updates for Revenue from Contracts with Customers (Topic 606) and Leases (Topic 842). According to this amendment the SEC would not object to a public business entity that otherwise would not meet the definition of a public business entity except for a requirement to the inclusion of its financial statements in another entity’s filing with the SEC adopting (1) ASC Topic 606 for annual reporting periods beginning after December 15, 2018, and (2) ASC Topic 842 for fiscal years beginning after December 15, 2019. The new transition dates are relevant for the implementation of the new standards in our consolidated financial statements.
In March 2017 the FASB issued an update to improve the presentation of net periodic pension cost and net periodic postretirement benefit cost. The amendments in this Update require that an employer disaggregate the service cost component from the other components of net benefit cost. The amendment will be effective for annual reporting periods beginning after December 15, 2017 and early adoption is permitted. We anticipate this standard could have an impact on our consolidated financial statements, and we are currently evaluating its impact.
In January 2017 the FASB issued an Update to clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The new standard will be effective for annual reporting periods beginning after December 15, 2017. We anticipate this standard could have an impact on our consolidated financial statements, and we are currently evaluating its impact. The new standard does not have an impact on the current financial statements, as a change in evaluation is only prospective.
In June 2016 the FASB issued an update on the measurement of credit losses on financial instruments. The amendments replace the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to credit loss estimates. The amendments are effective for fiscal years beginning after December 15, 2020. Early adoption is permitted for all entities for fiscal years beginning after December 15, 2018. We anticipate this standard will have an impact on our consolidated financial statements, and we are currently evaluating its impact.
In May 2016 the FASB issued an update related to revenue from contracts with customers to clarify the guidance on assessing the collectability criteria, presenting sales taxes and other similar taxes collected from customers, considering noncash, contract modifications at transition, completed contracts at transition and technical correction. The amendments in this update affect the guidance in Accounting Standard “revenue from contracts with customers”, which is not yet effective. The new standard will be effective for annual reporting periods beginning after December 15, 2017 and early adoption is permitted, but only for periods beginning after December 15, 2016. We evaluated the impact of this standard on our consolidated financial statements. We anticipate this standard will have no material impact on our consolidated financial statements, except additional disclosure requirements.
In April 2016 the FASB issued an update on the recognition of revenue from contracts with customers to identify performance obligations and to clarify the accounting for licenses of intellectual property. The amendments in this update affect the guidance in the Accounting Standard “revenue from contracts with customers”, which is not yet effective. The new standard will be effective for annual reporting periods beginning after December 15, 2018 and early adoption is permitted, but only for periods beginning after December 15, 2016. We evaluated the impact of this standard on our consolidated financial statements. We anticipate this standard will have no material impact on our consolidated financial statements, except additional disclosure requirements.
In March 2016 the FASB issued a standard related to the recognition of revenue from contracts with customers to clarify the principal versus agent considerations in its new revenue recognition standard. The amendments in this update affect the guidance in Accounting Standard “revenue from contracts with customers”, which is not yet effective. The new standard will be effective for annual reporting periods beginning after December 15, 2017 and early adoption is permitted, but only for periods beginning after December 15, 2016. We evaluated the impact of this standard on our consolidated financial statements. We anticipate this standard will have no material impact on our consolidated financial statements, except additional disclosure requirements.
In February 2016 the FASB issued an update to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The main difference between previous GAAP and Topic 842 is the recognition of lease assets and lease liabilities by lessees for those leases classified as operating leases under previous GAAP. The amendments are effective for fiscal years beginning after December 15, 2019. We
anticipate this standard will have an impact on our consolidated financial statements, and we are currently evaluating its impact.
In November 2015 the FASB issued an update to simplify the presentation of deferred income taxes. The amendments in this update require that deferred tax liabilities and assets be classified as noncurrent in a classified statement of financial position. The amendments are effective for fiscal years beginning after December 15, 2017. This standard had an impact on our consolidated financial statements and we changed the presentation of deferred tax assets and liabilities on the face of the balance sheet to comply with the amendments. The new standard has been adopted on January 1, 2017 on a retrospective method.
In July 2015 the FASB issued an amendment to the accounting standards to align the measurement of inventory according to US GAAP more closely to the measurement of inventory in IFRS. The amendment was effective for fiscal years beginning after December 15, 2016 and there was no material impact on the consolidated financial statements.
In May 2014, the FASB issued a new comprehensive set of revenue recognition principles (ASU No. 2014-09, Revenue from Contracts with Customers) that supersedes most existing U.S. GAAP revenue recognition guidance (including ASC 605-35, Revenue Recognition - Construction-Type and Production-Type Contracts). The new standard will become effective for annual reporting periods beginning after December 15, 2017. We will adopt the standard on January 1, 2018, will apply it retrospectively to all periods presented and will elect the practical expedient for contract modifications.
The new Standard will lead to a change in timing and presentation, but will have no impact to cash or economics.
The new standard requires companies to identify contractual performance obligations and determine whether revenue should be recognized at a point in time or over time based on when control of goods and services transfer to a customer. The effect of applying the new guidance to our existing book of contracts will not have a significant impact on earnings since the majority of revenues is generated by the sale of cars or spare parts. Revenues generated for services rendered are usually completed within a short period (e.g. a few days) leading to no work in progress as of the end of the financial year.
SIGNIFICANT ACCOUNTING POLICIES
REVENUE RECOGNITION
Revenue for sales of vehicles and service parts is recognized when persuasive evidence of an agreement exists, the risks and rewards of ownership have transferred to the customer, delivery has occurred or services have been rendered, the price of the transaction is fixed and determinable and collectability is reasonably assured. For vehicles, this is generally when the vehicle is released to the customer. Revenues are recognized net of discounts, including but not limited to, cash sales incentives, customer bonuses and rebates granted. Shipping and handling costs are recorded as cost of sales in the period incurred. Advertising costs are expensed when incurred.
We use price discounts to adjust vehicle pricing in response to a number of market and product factors, including: pricing actions and incentives offered by competitors, economic conditions, sales incentive programs received, the intensity of market competition, consumer demand for the product.
We offer customers the opportunity to purchase separately-priced extended warranty and service contracts. In addition, from time to time we sell certain vehicles with a service contract included in the sales price of the vehicle. The service contract and vehicle qualified as separate units of accounting in accordance with the accounting guidance for multiple-element arrangements. The revenue from these contracts, as well as our separately-priced extended warranty and service contracts, is recorded as a component of Deferred Revenue in the accompanying consolidated financial statements at the inception of the contract and is recognized as revenue over the contract period in proportion to the costs expected to be incurred based on historical information. A loss on these contracts is recognized if the sum of the expected costs for services under the contract exceeds unearned revenue.
We evaluated the impact of the new revenue recognition standard (ASU No. 2014-09, Revenue from Contracts with Customers) on our consolidated financial statements. We anticipate this standard will have no material impact on our consolidated financial statements, except additional disclosure requirements. (refer to page 13)
COST OF SALES AND SELLING, ADMINISTRATIVE AND OTHER EXPENSES
Our income statement classifies our Automotive total costs and expenses into two categories: (i) cost of sales, and (ii) selling, administrative, and other expenses. We include within cost of sales those costs related to the purchase and distribution of our vehicles, parts, and services. Specifically, we include in cost of sales each of the following: purchase costs of new and used vehicles; service parts; freight costs; warranty; labor and other costs related to the purchase of our products and services rendered; depreciation and amortization and other associated costs. We include within selling, administrative, and other expenses labor and other costs not directly related to the purchase of our products and services rendered, including such expenses as advertising and sales promotion costs. Advertising, sales promotion and other product-related costs are also expensed as incurred.
We record the revenues of incentive programs offered by the manufacturer as a reduction to cost of sales at the time of the purchase from the manufacturer.
We establish reserves for product warranty obligations, including the estimated cost of these services, when the related sale is recognized. The estimated future costs of these actions are principally based on assumptions, as well as historical claims experience for our vehicles.
Costs associated with these actions are recorded in Cost of Sales.
RESTRUCTURING ACTIONS —EXIT AND DISPOSAL ACTIVITIES
We account for employee separation, exit and disposal activities in accordance with the relevant accounting guidance on these topics. Actions associated with restructuring plans include, but are not limited to, workforce reductions, capacity adjustments.
Costs associated with these actions may include, but are not limited to, employee severance, accelerated post-employment benefits, relocations, contract terminations, and legal claims.
Post-employment benefits accrued for workforce reductions related to restructuring activities are recorded in the period when it is probable that employees will be terminated.
Other associated costs such as relocations, contract terminations are recorded when the costs are incurred. Costs associated with actions that will exceed one year are reflected on a discounted basis.
INCOME TAXES
MVC Automotive Austria GmbH, Vienna, is a group parent for corporate income tax purposes for MVC Immobilien GmbH, Vienna, and MVC Motors GmbH, Vienna. Under group taxation provisions in Austria, the profits and losses of group members are offset, reducing the basis for calculating corporate income tax. Therefore MVC Automotive Austria GmbH is the only entity recognized for corporate income tax purposes for group taxation.
The holding company MVC Automotive Group GmbH, Vienna, and the subsidiary Auto Motol Beni A.S. (Prague), are classified as separate entities for income tax purposes. Their income or loss is included in the income tax returns of their respective countries.
Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for net operating loss and tax credit carryforwards and the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and the respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in the rates is recognized in income in the period that includes the enactment date. Valuation allowances on deferred tax assets are recognized if it is more likely than not that the benefit from the deferred tax asset will not be realized. In addition, current income taxes include adjustments to accruals or uncertain tax positions and related interest expense or income.
CASH AND CASH EQUIVALENTS
Highly liquid investments with original maturities of three months or less at the date of purchase are classified as cash equivalents.
ACCOUNTS RECEIVABLE
Accounts receivable are stated at nominal value less an allowance for doubtful accounts.
A significant percentage of our accounts receivable is derived from sales of new and used vehicles to customers. In order to monitor potential credit losses, we perform ongoing credit evaluations of our customers’ financial conditions.
ALLOWANCE FOR DOUBTFUL ACCOUNTS
We maintain an allowance for doubtful accounts as a contra asset to our accounts receivable balances. A provision for probable losses is charged against selling, administrative and other expenses to maintain the allowance for doubtful accounts at an amount management believes represents the best estimate of potential losses related to specifically identified receivables, as well as probable losses inherent in all other receivables as of the balance sheet date. Management periodically and systematically evaluates the adequacy of the allowance for doubtful accounts by reviewing historical loss experience, delinquency statistics and other factors in the economy that are expected to have an impact on the losses incurred, in addition to specifically identified probable losses. As of December 31, 2017 the allowance for doubtful debts amounts of EUR 47 thsd., as of December 31, 2016 of EUR 49 thsd.). As of December 31, 2017 and 2016 the amount of past due receivables without allowance recorded is immaterial.
INVENTORIES
Inventories are stated at acquisition cost, subject to the lower of cost or net realizable value. Cost includes net prices paid for vehicles and spare parts purchased, charges for freight and overhead related to the purchase of inventories. MVC regularly reviews inventory quantities on hand, stock turn ratios, future purchase commitments with our suppliers, and the estimated utility of our inventory. These reviews include analysis of demand forecasts, current sales levels, pricing strategy, and cost trends. Used cars shall be reviewed monthly based on Eurotax-valuation. If our review indicates a reduction in utility below carrying value, we reduce our inventory to a new cost basis through a charge to cost of sales. The determination of market value and the estimated volume of demand used in the lower of cost or market analysis require significant judgment. The costing methodology for the cost of inventory within the MVC Automotive Group is at average cost.
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment are stated at cost less accumulated depreciation. Depreciation is generally provided using the straight-line method over the estimated useful lives of the assets.
Capital leased assets are recorded at the present value of future lease obligations. Depreciation is calculated using the straight-line method over the estimated useful lives. Leasehold improvements are depreciated over the lesser of the estimated useful life of the leasehold improvement or the term of the underlying lease. Maintenance is expensed during the financial period in which they incurred.
Estimated useful lives of the assets are as follows:
Asset |
| Useful life |
|
Land and buildings |
| 10-30 years |
|
Machinery, equipment and others |
| 3-10 years |
|
IMPAIRMENT OF LONG-LIVED ASSETS
Long-lived assets held and used (such as property, plant and equipment) are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. Recoverability of an asset or asset group to be held and used is measured by a comparison of the carrying amount of an asset or asset group to the estimated undiscounted future cash flows expected to be generated by the asset or group of assets. If the carrying amount of an asset or asset group exceeds its estimated undiscounted future cash flows, an impairment charge is recognized for the amount by which the carrying amount of the asset or group of assets exceeds the fair value of the asset or group of assets.
OTHER INTANGIBLE ASSETS
Intangible assets that have a definite useful life are generally amortized over their respective estimated useful lives, on a straight-line basis. The estimated useful lives of the intangible assets are reviewed by management each reporting period and whenever changes in circumstances indicate that the carrying value of the assets may not be recoverable.
FOREIGN CURRENCY
The functional currency of the companies included in these consolidated financial statements is the respective entity’s local currency. The assets and liabilities of our foreign operations, where the functional currency is the respective entity’s local currency, are translated into EUR using the exchange rate in effect as of the balance sheet date. Income statement amounts are translated at the average exchange rate prevailing during the
period. The resulting translation adjustments are recorded as a component of accumulated other comprehensive income (AOCI).
Foreign currency exchange gains and losses arising from fluctuations in currency exchange rates on transactions and the effects of remeasurement of monetary balances denominated in currencies other than the functional currency are recorded in earnings as incurred and are included in other income.
FAIR VALUE MEASUREMENTS
The measurement of fair value is based on a three-tier hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The three levels of the fair value hierarchy are as follows:
Level 1 — Quoted prices are available in active markets for identical assets or liabilities as of the balance sheet date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
Level 2 — Pricing inputs are other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the balance sheet date. Level 2 includes those financial instruments that are valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument and can be derived from observable data.
Level 3 — Pricing inputs include significant inputs that are generally not observable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value. Assessment of the significance of a particular input to the fair value measurement requires judgment and may affect the valuation of assets and liabilities and their placement within the fair value hierarchy.
At each balance sheet date, we perform an analysis of all instruments potentially subject to fair value measurement and include in Level 3 all of those whose fair value is based on significant unobservable inputs.
As of December 31, 2017 and 2016 MVC Automotive Group’s financial instruments measured at fair value primarily consist of Level 1 financial instruments such as cash and cash equivalents.
We measure debt at fair value for purposes of disclosure (see Note 10) using quoted prices from similar public debt with approximately the same remaining maturities, where possible. Where quoted prices are not available, we estimate fair value using discounted cash flows and market-based expectations for interest rates, credit risk, and the contractual terms of the debt instruments. For short-term debt with an original maturity date of one year or less, we assume that book value is a reasonable approximation of the debt’s fair value. The fair value of debt is categorized within Level 2 of the hierarchy.
NOTE 3 ACCUMULATED OTHER COMPREHENSIVE LOSS
The components of AOCI as of December 31, 2017, 2016 and 2015 were as follows (in EUR thsd):
|
| Actuarial |
|
|
|
|
|
|
| gains |
| Translation |
|
|
|
in EUR thsd |
| (losses) |
| adjustments |
| Total |
|
Balance at December 31, 2014 |
| (580 | ) | (233 | ) | (813 | ) |
Total gain (loss) recorded in OCI |
| 177 |
| 67 |
| 244 |
|
Tax effect |
| (44 | ) | 0 |
| (44 | ) |
Balance at December 31, 2015 |
| (447 | ) | (166 | ) | (613 | ) |
Total gain (loss) recorded in OCI |
| (208 | ) | 1 |
| (207 | ) |
Tax effect |
| 52 |
| 0 |
| 52 |
|
Balance at December 31, 2016 |
| (603 | ) | (165 | ) | (768 | ) |
Total gain (loss) recorded in OCI |
| (6 | ) | 190 |
| 184 |
|
Tax effect |
| 1 |
| 0 |
| 1 |
|
Balance at December 31, 2017 |
| (608 | ) | 25 |
| (583 | ) |
Actuarial losses reclassified from other comprehensive loss to operating loss were EUR 44 thsd. in the year ended December 31, 2017, EUR 29 thsd. in the year ended December 31, 2016 and EUR 40 thsd. in the year ended December 31, 2015.
NOTE 4 INVENTORIES
The components of inventories as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| 2017 |
| 2016 |
|
Raw materials and supplies |
| 2,320 |
| 2,235 |
|
New cars |
| 25,373 |
| 27,837 |
|
Used cars |
| 7,453 |
| 5,965 |
|
Total |
| 35,146 |
| 36,037 |
|
As of December 31, 2017 an inventory write-downs amounting to EUR 475 thsd. were recorded (December 31, 2016: EUR 586 thsd.).
NOTE 5 PROPERTY, PLANT AND EQUIPMENT, NET
The components of property, plant and equipment as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| Range of |
|
|
|
|
|
|
| Useful Lives |
|
|
|
|
|
|
| (years) |
| 2017 |
| 2016 |
|
Land and buildings |
| 10-30 |
| 25,672 |
| 25,422 |
|
Machinery, equipment and others |
| 3-10 |
| 4,075 |
| 5,649 |
|
Prepayments (tangible assets) and Assets under construction |
|
|
| 79 |
| 2 |
|
|
|
|
| 29,826 |
| 31,073 |
|
Accumulated depreciation |
|
|
| (10,443 | ) | (10,429 | ) |
Total |
|
|
| 19,383 |
| 20,644 |
|
In 2017 display cars of the Czech subsidiary amounting to a book value of EUR 807 thsd. as of December 31, 2017, were reclassified to inventories according to the group accounting principles.
At the beginning of 2017 an exit scenario was agreed between MVC Motors GmbH and the owner of Triester Strasse 207-209, Vienna, Austria. The operative business was merged in September 2016 into the location Brunn am Gebirge, Austria. This fact led to an impairment of tangible assets of EUR 658 thsd. 2016 and a contract penalty of EUR
1.1 million. These expenses were covered by an additional financing of MVC Capital Inc. (refer to Note 2).
On December 22, 2015 Somotra N.V. entered into an agreement with Coventry Motors S.A. to sell the majority of its assets, including the premises in Waterloo, Drogenbos. The closing of the deal took place in April 2016. The proceeds from the disposal of these assets amount to EUR 7.0 million. The related book value amounts to EUR 4.7 million as of the transaction date, resulting in income from the disposal of property, plant and equipment of EUR 2.2 million (refer to Note 2).
In January 2016 the Czech subsidiary sold the premises in Strakonicka with a book value of EUR 330 thsd. and proceeds from the disposal of assets of EUR 630 thsd., resulting in income from the disposal of property, plant and equipment of EUR 300 thsd.
Depreciation of property, plant and equipment was EUR 1,379 thsd. in the year ended December 31, 2017 (2016: EUR 2,270 thsd. and 2015: EUR 1,586 thsd.).
NOTE 6 OTHER INTANGIBLE ASSETS, NET
The components of other intangible assets, net as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| Range of |
|
|
|
|
|
|
| Useful Lives |
| 2017 |
| 2016 |
|
Concessions, licenses and similar rights |
| 3-5 |
| 1,111 |
| 1,109 |
|
Accumulated amortization |
|
|
| (1,065 | ) | (1,018 | ) |
Total |
|
|
| 46 |
| 91 |
|
Amortization for intangible assets was EUR 46 thsd. in the year ended December 31, 2017 (2016: EUR 42 thsd. and 2015: EUR 205 thsd.).
The expected amortization for intangible assets for the next five years is immaterial.
NOTE 7 TRADE ACCOUNTS RECEIVABLE, NET
The components of trade accounts receivable, net as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| 2017 |
| 2016 |
|
|
|
|
|
|
|
Trade accounts receivable |
| 7,491 |
| 7,013 |
|
Allowance for doubtful accounts |
| (47 | ) | (49 | ) |
Trade accounts receivable, net |
| 7,444 |
| 6,964 |
|
NOTE 8 PREPAID EXPENSES AND OTHER ASSETS
The components of prepaid expenses and other assets as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| 2017 |
| 2016 |
|
Short-term tax receivables |
| 1,564 |
| 1,761 |
|
Prepaid expenses |
| 1,251 |
| 940 |
|
Guarantees and deposits |
| 828 |
| 664 |
|
Sales and marketing incentives |
| 672 |
| 385 |
|
Other |
| 477 |
| 507 |
|
Total |
| 4,792 |
| 4,257 |
|
NOTE 9 ACCRUED EXPENSES AND OTHER SHORT-TERM LIABILITIES
The components of accrued expenses and other short-term liabilities as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| 2017 |
| 2016 |
|
Personnel costs |
| 1,773 |
| 1,786 |
|
Credit balances customers |
| 768 |
| 876 |
|
Taxes other than income taxes |
| 690 |
| 824 |
|
Deferred income |
| 409 |
| 282 |
|
Product warranty costs |
| 52 |
| 172 |
|
Other |
| 1,253 |
| 1,161 |
|
Total |
| 4,945 |
| 5,101 |
|
NOTE 10 FINANCIAL LIABILITIES
The components of financial liabilities as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
|
|
| 2017 |
| ||
Financial liabilities < 1 year |
| Interest Rate |
| Fair Value |
| Carrying |
|
Financial payables for acquisition of cars short-term |
|
|
|
|
|
|
|
Car Financing Austria |
| variable 2.9 - 4.9% |
| 23,670 |
| 23,670 |
|
Car Financing Czech Republic |
| variable 1.5 - 7.7% |
| 10,355 |
| 10,355 |
|
Total financial payables for acquisition of cars short-term |
|
|
| 34,025 |
| 34,025 |
|
|
|
|
|
|
|
|
|
Bank loans short-term |
|
|
|
|
|
|
|
Revolving facilities Austria |
| variable 1.35 - 2.80% |
| 4,718 |
| 4,718 |
|
Other current accounts |
| floating |
| 263 |
| 263 |
|
Total bank loans short-term |
|
|
| 4,981 |
| 4,981 |
|
|
|
|
|
|
|
|
|
Finance lease liabilities short-term |
|
|
|
|
|
|
|
Finance lease Austria |
| variable 3.6% |
| 129 |
| 129 |
|
Total finance lease liabilities short-term |
|
|
| 129 |
| 129 |
|
|
|
|
| 2017 |
| ||
Financial liabilities > 1 year |
| Interest Rate |
| Fair Value |
| Carrying |
|
Financial liabilities due to related parties long-term |
|
|
|
|
|
|
|
MVC Inc. |
| fixed 6% |
| 4,360 |
| 4,360 |
|
Tekers Holdings |
| fixed 4% |
| 198 |
| 198 |
|
Total financial liabilities due to related parties long-term |
|
|
| 4,558 |
| 4,558 |
|
thereof current portion long-term debt |
|
|
| 44 |
| 44 |
|
thereof financial liabilities long-term |
|
|
| 4,514 |
| 4,514 |
|
|
|
|
|
|
|
|
|
Bank loans long-term |
|
|
|
|
|
|
|
Loan AMB |
| variable 1.36% |
| 2,266 |
| 2,266 |
|
Loan MVC Immo, Austria |
| variable 1.67% |
| 7,228 |
| 7,228 |
|
Total Bank loans long-term |
|
|
| 9,494 |
| 9,494 |
|
thereof current portion long-term debt |
|
|
| 612 |
| 612 |
|
thereof bank loans long-term |
|
|
| 8,882 |
| 8,882 |
|
|
|
|
|
|
|
|
|
Finance lease liabilities long term |
|
|
|
|
|
|
|
Finance lease Austria |
| variable 2.27 - 3.60% |
| 1,651 |
| 1,651 |
|
Total finance lease liabilities long term |
|
|
| 1,651 |
| 1,651 |
|
|
|
|
| 2016 |
| ||
Financial liabilities < 1 year |
| Interest Rate |
| Fair Value |
| Carrying |
|
Financial liabilities due to related parties short-term |
|
|
|
|
|
|
|
MVC Inc. |
| fixed 6% |
| 3,673 |
| 3,673 |
|
Total financial liabilities due to related parties short-term |
|
|
| 3,673 |
| 3,673 |
|
|
|
|
|
|
|
|
|
Financial payables for acquisition of cars short-term |
|
|
|
|
|
|
|
Car Financing Austria |
| variable 2.8 - 6.5% |
| 29,063 |
| 29,063 |
|
Car Financing Czech Republic |
| variable 1.9 - 9.0% |
| 8,740 |
| 8,740 |
|
Total financial payables for acquisition of cars short-term |
|
|
| 37,803 |
| 37,803 |
|
|
|
|
|
|
|
|
|
Bank loans short-term |
|
|
|
|
|
|
|
Revolving facilities Austria |
| variable 1.35 - 2.75% |
| 5,580 |
| 5,580 |
|
Other current accounts |
| floating |
| 22 |
| 22 |
|
Total bank loans short-term |
|
|
| 5,602 |
| 5,602 |
|
|
|
|
|
|
|
|
|
Finance lease liabilities short-term |
|
|
|
|
|
|
|
Finance lease Austria |
| variable 3.6% |
| 215 |
| 215 |
|
Total finance lease liabilities short-term |
|
|
| 215 |
| 215 |
|
|
|
|
| 2016 |
| ||
Financial liabilities > 1 year |
| Interest Rate |
| Fair Value |
| Carrying |
|
Financial liabilities due to related parties long-term |
|
|
|
|
|
|
|
Tekers Holdings |
| fixed 4% |
| 209 |
| 209 |
|
Total financial liabilities due to related parties long-term |
|
|
| 209 |
| 209 |
|
thereof current portion long-term debt |
|
|
| 44 |
| 44 |
|
thereof financial liabilities long-term |
|
|
| 165 |
| 165 |
|
|
|
|
|
|
|
|
|
Bank loans long-term |
|
|
|
|
|
|
|
Loan AMB |
| variable 1.32% |
| 2,391 |
| 2,391 |
|
Loan MVC Immo, Austria |
| variable 1.95% |
| 7,575 |
| 7,575 |
|
Total Bank loans long-term |
|
|
| 9,966 |
| 9,966 |
|
thereof current portion long-term debt |
|
|
| 598 |
| 598 |
|
thereof bank loans long-term |
|
|
| 9,368 |
| 9,368 |
|
Finance lease liabilities long term |
|
|
|
|
|
|
|
Finance lease Austria |
| variable 2.27 - 3.60% |
| 1,780 |
| 1,780 |
|
Total finance lease liabilities long term |
|
|
| 1,780 |
| 1,780 |
|
MVC Automotive Group and its subsidiaries borrow under separate short-term lines of credit with banks in the countries where they are located. The lines contain general provisions concerning renewal and continuance at the option of the banks.
Short-term lines of credit including lines for car financing amount to EUR 12.7 million as of December 31, 2017 (December 31, 2016: EUR 11.2 million). The outstanding (drawn)
amount as of December 31, 2017 was EUR 7.9 million (December 31, 2016: EUR 6.8 million). The undrawn amount of credit facilities amounts to EUR 4.8 million as of December 31, 2017 (December 31, 2016: EUR 4.4 million).
For a credit facility of EUR 6.5 million (December 31, 2016: EUR 6.5 million) due in July 2018 with Erste Bank der oesterreichischen Sparkassen AG, Vienna, Austria, of which a net amount of EUR 4.5 million was drawn as of December 31, 2017 (December 31, 2016: EUR 4.7 million), the financing bank obtained a letter of comfort from MVC Capital Inc.
As of December 31, 2017 long-term loans of EUR 9.5 million (December 31, 2016: EUR 10.0 million) are secured by a mortgage on real estate.
Thereof EUR 7.2 million (December 31, 2016: EUR 7.6 million) are related to a loan of MVC Immobilien GmbH, Vienna, with Bawag PSK AG, Vienna, Austria, secured by mortgage of real estate valid until September 30, 2019.
In the Czech Republic a loan of EUR 3.2 million as of December 31, 2015 related to BE/NI Group a.s., Prague, Czech Republic, for the acquisition of the property in Orech, Czech Republic was repaid in 2016. In the course of the merger of Auto Motol Beni a.s. (Prague) and BE/NI Group a.s, Auto Motol Beni a.s. (Prague) entered into a new long term financing agreement with Ceska Sporitelna s.r.o. secured by mortgage of real estate. The maturity date is May 2026 and the outstanding amount as of December 31, 2017 EUR 2.3 million (December 31, 2016: EUR 2.4 million).
Outstanding car financing facilities of EUR 34.0 million as of December 31, 2017 (December 31, 2016: EUR 34.6 million) for car financing are secured by reservation of title of the financed cars.
In Austria, outstanding car financing facilities as of December 31, 2017 are with Santander Consumer Bank GmbH, Vienna, EUR 2.6 million (December 31, 2016: EUR 0.6 million), Ford Credit Europe Bank PLC, London, EUR 20.2 million (December 31, 2016: EUR 27.6 million), Autobank AG, Vienna, EUR 0.7 million (December 31, 2016: EUR 0.7 million) and FCA Bank GmbH EUR 0.1 million (December 31, 2016: EUR 0.1 million). Undrawn credit lines for car financing amount to EUR 1.6 million as of December 31, 2017 (December 31, 2016: EUR 2.1 million).
In the Czech Republic, outstanding car financing facilities as of December 31, 2017 are with FCE Credit, s.r.o., Prague, EUR 8.7 million (December 31, 2016: EUR 6.9 million),
sAutoleasing a.s., Prague, EUR 1.0 million (December 31, 2016: EUR 1.0 million) and CSOB Leasing a.s., Prague, EUR 0.7 million (December 31, 2016: EUR 0.8 million).
Loans of Somotra N.V. Drogenbos, Belgium of EUR 1.9 million as of December 31, 2015 with ING Belgique s.a., Brussels, and outstanding short term credit lines of EUR 3 million used for car financing for Jaguar Land Rover brands with FGA Capital Belgium SA were repaid in 2016 due to the liquidation process.
The table below summarizes the maturities and conditions of all financial liabilities, including the financing of cars acquired for business purposes (in EUR thsd.):
Debt maturities |
| Carrying Value |
| Interests |
| Expected |
|
2018 |
| 39,791 |
| 2,353 |
| 42,144 |
|
2019 |
| 11,614 |
| 460 |
| 12,074 |
|
2020 |
| 375 |
| 62 |
| 437 |
|
2021 |
| 376 |
| 56 |
| 431 |
|
2022 |
| 356 |
| 48 |
| 404 |
|
thereafter |
| 2,327 |
| 148 |
| 2,475 |
|
Total |
| 54,838 |
| 3,127 |
| 57,965 |
|
The Group reports a positive shareholder’s equity as of December 31, 2017 in the amount of EUR 1,943 thsd. (December 31, 2016: EUR 684 thsd. and December 31, 2015: EUR 679 thsd.). At this point in time, short-term liabilities exceed short-term assets by EUR 243 thsd. (December 31, 2016: EUR 6,764 thsd. and December 31, 2015: EUR 13,787 thsd.). As of December 31, 2017, the Group generated a net profit for the year in the amount of EUR 42 thsd., (December 31, 2016 EUR 160 thsd., including EUR 2,503 thsd. from the disposal of property and as of December 31, 2015 a net loss of EUR -6.6 million) (refer to Note 5).
The parent company MVC Capital, Inc., New York, USA, granted short term financing of USD 3,797 thsd. to the Company in 2016. Further liquidity has been provided by MVC Capital Inc. in the total amount of EUR 2.0 million in May 2017, consisting of a short-term loan amounting to USD 1.1 million (EUR 1.0 million) and of a capital contribution amounting to EUR 1.0 million.
The maturity date of the total bridge loan is June 30, 2019 (refer to Note 17).
In addition, there exist unlimited credit lines with Ford Banks for Austria and the Czech Republic. Management assumes that future financing and repayment of debts are secured, as sufficient funding and credit lines exist.
Interest expenses for bank loans and car financing amount to EUR 1,264 thsd. in the year ended December 31, 2017 (2016: EUR 1,292 thsd. and 2015: EUR 1,710 thsd.).
NOTE 11 INCOME TAXES
VALUATION OF DEFERRED TAX ASSETS AND LIABILITIES
Deferred tax assets and liabilities are recognized based on the future tax consequences attributable to temporary differences that exist between the financial statement carrying value of assets and liabilities and their respective tax bases, and operating loss and tax credit carryforwards on a taxing jurisdiction basis. We measure deferred tax assets and liabilities using enacted tax rates that will apply in the years in which we expect the temporary differences to be recovered or paid.
Our accounting for deferred tax consequences represents our best estimate of the likely future tax consequences of events that have been recognized on our financial statements or tax returns and their future probability. In assessing the need for a valuation allowance, we consider both positive and negative evidence related to the likelihood of realization of the deferred tax assets. If, based on the weight of available evidence, it is more likely than not that the deferred tax assets will not be realized, we record a valuation allowance.
The following table summarizes income tax (benefits) expenses before income taxes by jurisdiction (in EUR thsd.):
|
| 2017 |
| 2016 |
| 2015 |
|
Current income tax benefit/(expense) |
|
|
|
|
|
|
|
Austria (domestic income tax) |
| (7 | ) | (7 | ) | (8 | ) |
Belgium (foreign income tax) |
| 0 |
| 0 |
| 0 |
|
Czech Republic (foreign income tax) |
| (8 | ) | (45 | ) | 0 |
|
|
| (15 | ) | (52 | ) | (8 | ) |
Deferred income tax benefit/(expense) |
|
|
|
|
|
|
|
Austria (domestic income tax) |
| (131 | ) | (60 | ) | (15 | ) |
Belgium (foreign income tax) |
| 0 |
| 0 |
| 0 |
|
Czech Republic (foreign income tax) |
| (60 | ) | 43 |
| (27 | ) |
|
| (191 | ) | (17 | ) | (42 | ) |
Total |
| (206 | ) | (69 | ) | (50 | ) |
A reconciliation of income tax (benefit) expense provided using the Austrian federal statutory tax rate of 25 percent to actual income taxes for 2017, 2016 and 2015 was as follows (in EUR thsd):
Income tax benefit/(expense) |
| 2017 |
| 2016 |
| 2015 |
|
Income/ (loss) before income tax |
| 248 |
| 229 |
| (6,535 | ) |
Tax benefit at statutory tax rate |
| (62 | ) | (57 | ) | 1,634 |
|
Valuation allowances |
| (704 | ) | (851 | ) | (2,284 | ) |
Foreign statutory rate difference |
| (1 | ) | (14 | ) | (1 | ) |
Unrecognized tax benefits of prior periods used in current period |
| 0 |
| 459 |
| 0 |
|
Tax credit |
| 540 |
| 263 |
| 500 |
|
Other |
| 22 |
| 132 |
| 102 |
|
Total |
| (206 | ) | (69 | ) | (50 | ) |
Unrecognized tax benefits amount as of December 31, 2017, 2016 and 2015 as follows (in EUR thsd):
Unrecognized tax benefits |
| 2017 |
| 2016 |
| 2015 |
|
Unrecognized tax benefits at beginning of period |
| 8,482 |
| 11,562 |
| 9,484 |
|
Increases for tax positions in current period |
| 164 |
| 747 |
| 2,078 |
|
Decreases for tax positions deconsolidation |
| 0 |
| (3,369 | ) | 0 |
|
Unrecognized tax benefits of prior periods used in current period |
| 0 |
| (459 | ) | 0 |
|
Unrecognized tax benefits at end of period |
| 8,646 |
| 8,482 |
| 11,562 |
|
Operating losses carried forward from previous years for tax purposes were EUR 28.7 million at December 31, 2017 (December 31, 2016: EUR 25.7 million), resulting in a deferred tax asset of EUR 7.2 million as of December 31, 2017 (December 31, 2016, EUR 6.4 million). Deferred taxes from unrecognized tax benefits of the current period amount to EUR 1.5 million as of December 31, 2017 (December 31, 2016: EUR 2.0 million). There is no expiration date for tax losses of EUR 7.2 million. Tax benefits of operating loss and tax credit carryforwards are evaluated on an ongoing basis, including a review of historical and projected future operating results, the eligible carryforward period, and other circumstances.
In the absence of enough evidence of future profits, management decided to impair the deferred tax asset on, resulting in a valuation allowance of EUR 8.6 million as of December 31, 2017 (December 31, 2016: EUR 8.5 million) primarily for deferred tax assets related to tax losses carried forward and unrecognized tax benefits.
Deferred tax assets and liabilities result from differences between assets and liabilities measured for financial reporting purposes and those measured for income tax return purposes.
The table below summarizes the significant components of deferred tax assets and liabilities as of December 31, 2017 and 2016 (in EUR thsd):
Deferred Tax Assets |
| 2017 |
| 2016 |
|
Inventory |
| 35 |
| 35 |
|
Personnel provisions |
| 590 |
| 641 |
|
Property, plant and equipment |
| 51 |
| 68 |
|
Receivables |
| 78 |
| 104 |
|
Unused tax losses |
| 7,167 |
| 6,463 |
|
Unused tax credits |
| 1,479 |
| 2,019 |
|
Other |
| 7 |
| 13 |
|
Total Gross Deferred Tax Assets |
| 9,407 |
| 9,343 |
|
Less: Valuation Allowance |
| (8,646 | ) | (8,482 | ) |
Total Net Deferred Tax Assets |
| 761 |
| 861 |
|
Deferred Tax Liabilities |
| 2017 |
| 2016 |
|
Property, plant and equipment |
| 0 |
| 0 |
|
Loans payable |
| (91 | ) | 0 |
|
Other |
| 0 |
| 0 |
|
Total Deferred Tax Liabilities |
| (91 | ) | 0 |
|
|
|
|
|
|
|
Net Deferred Tax Assets |
| 670 |
| 861 |
|
NOTE 12 COMMITMENTS, CONTINGENCIES AND CONCENTRATIONS
LITIGATION
As of December 31, 2017 and 2016 no material claims and proceedings are pending.
Reserves have been established for matters in which we believe that losses are probable and can be reasonably estimated.
CEGEAC
On March 11, 2014 the Belgian subsidiary Cegeac S.A. declared bankruptcy. From the date of the bankruptcy order the company (and therefore, the directors) lost the right to manage its assets. All payments, acts or transactions carried out by the company and all payments made to the company after the declaration of bankruptcy are void. The trustee in bankruptcy represents the company took over the running of the business. The trustee
in bankruptcy has wide discretionary powers including a power to sell the assets of the company and to distribute the proceeds to creditors.
These restrictions due to the bankruptcy proceedings and other restrictions limit MVC Automotive Group’s ability to benefit from the investment and maintain a controlling interest in the Belgian subsidiary. Therefore the investment in Cegeac S.A. is stated “at cost” and fully impaired as of December 31, 2017 and 2016.
In course of the bankruptcy proceedings various legal actions, governmental investigations, claims and proceedings are pending including matters arising out of employment-related matters; dealer, supplier and other contractual relationships. The matters include claims from current and former employees related to alleged unpaid wage, benefit, severance and other compensation matters.
As of December 31, 2017 and 2016, investments and amounts due from the Belgian subsidiary Cegeac were written off. As of December 31, 2017 and 2016 the consolidated financial statements include no payables to Cegeac.
In connection with the bankruptcy proceedings for Cegeac in November 2014 potential claims against MVC Automotive Group GmbH have been communicated to the Company. An official claim was sent in October 2015 to all involved parties. A unified defense will be worked out and a D&O insurance is contracted to carry all costs that may incur.
MVC Automotive Group’s Management cannot rule out that an adverse outcome from such proceedings could also have negative impact on these consolidated financial statements as of December 31, 2017 and 2016. Management cannot estimate the reasonably likely outcome of these proceedings.
As of December 31, 2017 and 2016 no reserves for litigation losses are recorded at consolidated financial statements level. Bankruptcy proceedings and litigation are inherently unpredictable, however; and unfavorable resolutions could occur. Accordingly it is reasonably possible that an adverse outcome from such proceedings could also have a negative impact on companies included in the consolidated financial statements.
GUARANTEES AND INDEMNIFICATIONS
Guarantees and indemnifications are recorded at fair value at their inception. We regularly review our performance risk under these arrangements, and in the event it becomes
probable we will be required to perform under the guarantee or indemnification, the amount of probable payment is recorded.
As of December 31, 2017 and 2016 the maximum potential payments and the carrying value of recorded liabilities related to guarantees and limited indemnities are immaterial.
ARRANGEMENTS WITH KEY SUPPLIERS
From time to time, in the ordinary course of our business, we enter into various arrangements with key suppliers in order to establish strategic and technological advantages. These arrangements do not contain unconditional purchase obligations to purchase a fixed or minimum quantity of goods and/or services with fixed and determinable price provisions.
LONG-TERM WARRANTY AND SERVICE CONTRACTS
We offer customers the opportunity to purchase separately-priced extended warranty and service contracts. In addition, from time to time we sell certain vehicles with a service contract included in the sales price of the vehicle. The revenue from these contracts, as well as our separately-priced extended warranty and service contracts, is recorded as a component of deferred revenue at the inception of the contract and is recognized as revenue over the contract period in proportion to the costs expected to be incurred based on historical information. A Loss on these contracts is recognized if the sum of the expected costs for services under the contract exceeds unearned revenue. The total amount of revenues and expenses related to these contracts is not material.
CONDITIONAL ASSET RETIREMENT OBLIGATIONS
In connection with certain agreements, we have entered into agreements indemnifying certain lessors and other parties with respect to environmental conditions and other closure costs pertaining to real property we leased (owned).
It is not possible to estimate our maximum exposure under these indemnifications or guarantees due to the conditional nature of these obligations. Immaterial amounts have been recorded for such obligations as the majority of them are not probable or estimable at this time and the fair value of the guarantees at issuance was insignificant.
Asset retirement obligations relate to legal obligations associated with retirement of tangible long-lived assets that result from acquisition, construction, development or normal operation of a long-lived asset. An analysis is performed of such obligations associated with all real property owned or leased, including facilities, warehouses and offices.
Estimates of conditional asset retirement obligations relate, in the case of owned properties, to costs estimated to be necessary for the legally required removal or remediation of various regulated materials. For leased properties such obligations relate to the estimated cost of contractually required property restoration. At December 31, 2017 and 2016 accruals for asset retirement obligations were not material.
NON CANCELABLE OPERATING LEASES AND FINANCE LEASES
The following table summarizes our minimum commitments under non cancelable operating leases and Finance leases having initial terms in excess of one year, primarily for property.
The majority of our lease payments are for operating leases. As of December 31, 2017, the future minimum rental commitments under operating and finance leases with non-cancelable lease terms in excess of one year were as follows (in EUR thsd):
|
| Minimum |
|
Operating Leases |
| commitments |
|
2018 |
| 1,302 |
|
2019 |
| 966 |
|
2020 |
| 966 |
|
2021 |
| 536 |
|
2022 |
| 146 |
|
Thereafter |
| 404 |
|
Total |
| 4,319 |
|
Rental expense under operating leases was EUR 2,403 thsd. in the year ended December 31, 2017 (2016: EUR 1,904 thsd. and 2015: EUR 2,056 thsd.).
|
| Minimum |
| Interest |
| Principal |
|
Finance Leases |
| commitments |
| Payments |
| Payments |
|
2018 |
| 167 |
| 37 |
| 130 |
|
2019 |
| 101 |
| 35 |
| 66 |
|
2020 |
| 101 |
| 34 |
| 67 |
|
2021 |
| 101 |
| 33 |
| 68 |
|
2022 |
| 101 |
| 31 |
| 70 |
|
Thereafter |
| 1,529 |
| 148 |
| 1,381 |
|
Total |
| 2,098 |
| 318 |
| 1,780 |
|
Interest expense under finance leases was EUR 44 thsd. in the year ended December 31, 2017 (2016: EUR 50 thsd. and 2015: EUR 60 thsd.).
Finance leases included in property, plant and equipment are as follows (in EUR thsd):
Finance Leases - Assets |
| 2017 |
| 2016 |
|
Land and Buildings |
| 1,970 |
| 1,970 |
|
Machinery and equipment |
| 1,215 |
| 1,215 |
|
|
| 3,185 |
| 3,185 |
|
Less accumulated depreciation |
| (1,371 | ) | (1,184 | ) |
Total |
| 1,814 |
| 2,001 |
|
In February 2013 MVC Immobilien GmbH (lessor) and Hypo Tirol Leasing Wiener Betriebsansiedlungen GmbH signed a long term lease agreement in regard to business premises in Brunn am Gebirge. The contract was concluded based on a purchase price for land & buildings of EUR 4.6 million and a no cancelable lease term of 15 years. Because of the purchase obligation for MVC Immobilien GmbH to acquire the premises at the end of the lease term this contract was classified a finance lease.
RENTAL CONTRACTS BUILDINGS
|
|
|
| EUR thsd |
|
Lessor, Site |
| End of Contract |
| Annual rent |
|
Fomoco, Vienna |
| December 2020 |
| 380 |
|
CPB Immobilien, Vienna |
| December 2021 |
| 390 |
|
Deutsch, Vienna |
| December 2017 |
| 200 |
|
other, Vienna |
| indefinite |
| 100 |
|
Hypo Tirol Leasing, Brunn am Gebirge |
| February 2028 |
| 62 |
|
Obec, Orech |
| December 2020 |
| 50 |
|
Total annual rent |
|
|
| 1,182 |
|
NOTE 13 FAIR VALUE MEASUREMENTS
The following summarizes our financial assets and liabilities measured at fair value for disclosure purposes on a recurring basis as of December 31, 2017 and 2016 (in EUR thsd):
|
| 2017 |
| 2016 |
| ||||
|
| Carrying |
|
|
| Carrying |
|
|
|
|
| Amount |
| Fair Value |
| Amount |
| Fair Value |
|
Cash and cash equivalents |
| 542 |
| 542 |
| 1,733 |
| 1,733 |
|
Financial Liabilities (Note 10) |
| 54,838 |
| 54,838 |
| 59,248 |
| 59,248 |
|
The estimated fair values have been determined by using available market information and valuation methodologies as described below. Considerable judgment is required in interpreting market data to develop the estimates of fair value.
CASH AND CASH EQUIVALENTS
The carrying value of cash and cash equivalents approximates fair value due to the short maturity of these instruments and consists primarily of cash, marketable securities and time deposits.
FINANCIAL LIABILITIES
We estimate the fair values of our financial liabilities using quoted market prices where available. Where market prices are not available, we estimate fair value by discounting future cash flows using market interest rates, adjusted for non-performance risk over the remaining term of the financial liability. For short-term debt with an original maturity date of one year or less, we assume that book value is a reasonable approximation of the debt’s fair value.
NOTE 14 EMPLOYEE RETIREMENT AND OTHER BENEFITS
We sponsor both noncontributory and contributory defined other post employment benefit obligations plans.
We have defined other post employment benefit obligations plans (OPEB), primarily severance and jubilee benefits, in Austria and Belgium covering hourly and salaried employees. The largest portion of our worldwide obligation is associated with Austrian statutory severance payments obligations. Our OPEB plans are unfunded and the benefits are paid from general Company cash.
Employees of MVC Automotive Group, which joined the Austrian subsidiaries after 2002 are members of state managed retirement benefit schemes operated by the relevant governments. MVC Automotive Group is required to contribute a 1.54 percent of payroll costs to these schemes to fund the benefits. The only obligation of MVC Automotive Group with respect to these schemes is to make the specified contributions. The assets of the plans are held separately from those of MVC Automotive Group in funds under the control
of trustees. The contribution amounts to EUR 98 thsd. in the year ended December 31, 2017 (2016: EUR 106 thsd. and 2015: EUR 130 thsd.).
Defined benefit pension and OPEB plan obligations are measured based on the present value of projected future benefit payments for all participants for services rendered to date. The measurement of projected future benefits is dependent on the provisions of each specific plan, demographics of the group covered by the plan, and other key measurement assumptions. For plans that provide benefits dependent on salary assumptions, we include a projection of salary growth in our measurements. No assumption is made regarding any potential changes to benefit provisions beyond those to which we are presently committed (e.g., in existing labor contracts).
The net periodic benefit costs associated with the Company’s defined benefit pension and OPEB plans are determined using assumptions regarding the benefit obligation as of the beginning of each year. Net periodic benefit costs are recorded in Automotive cost of sales and Selling, administrative, and other expenses. The benefit obligations are determined using assumptions as of the end of each year. The impact of plan amendments and actuarial gains and losses are recorded in Accumulated other comprehensive income/ (loss), and generally are amortized as a component of net periodic cost over the remaining service period of our active employees. Unamortized gains and losses are amortized only to the extent they exceed 10% of the market-related value of the benefit obligation of the respective plan (i.e., outside of corridor).
Curtailment gains or losses are recorded when an event occurs that significantly reduces the expected years of future service or eliminates the accrual of defined benefits for the future services of a significant number of employees. Upon a settlement, we recognize the proportionate amount of the unamortized gains and losses if the cost of all settlements during the year exceeds the interest component of net periodic cost for the affected plan. Expense from curtailments and settlements is recorded in Automotive cost of sales and Selling, administrative, and other expenses.
BENEFIT OBLIGATIONS
The following summarizes the changes in benefit obligations in the year ended December 31, 2017, 2016 and 2015 (in EUR thsd):
|
| Severance |
| Jubilee |
| Total |
|
Defined benefit obligations December 31, 2014 |
| (2,583 | ) | (691 | ) | (3,274 | ) |
Current Service costs (-) |
| (115 | ) | (45 | ) | (160 | ) |
Interest costs (-) |
| (64 | ) | (17 | ) | (81 | ) |
Actuarial gains/(losses) |
| 132 |
| 131 |
| 263 |
|
Payments |
| 70 |
| 31 |
| 101 |
|
Defined benefit obligations December 31, 2015 |
| (2,560 | ) | (591 | ) | (3,151 | ) |
Current Service costs (-) |
| (110 | ) | (38 | ) | (148 | ) |
Interest costs (-) |
| (61 | ) | (13 | ) | (74 | ) |
Actuarial gains/(losses) |
| (237 | ) | 160 |
| (77 | ) |
Payments |
| 482 |
| 53 |
| 535 |
|
|
|
|
|
|
|
|
|
Defined benefit obligations December 31, 2016 |
| (2,486 | ) | (429 | ) | (2,915 | ) |
Current Service costs (-) |
| (103 | ) | (18 | ) | (121 | ) |
Interest costs (-) |
| (37 | ) | (6 | ) | (43 | ) |
Actuarial gains/(losses) |
| (51 | ) | (37 | ) | (88 | ) |
Payments |
| 213 |
| 34 |
| 247 |
|
Defined benefit obligations December 31, 2017 |
| (2,464 | ) | (456 | ) | (2,920 | ) |
EXPENSE
The following summarizes the expenses in the year ended December 31, 2017, 2016 and 2015 (in EUR thsd):
|
| 2017 |
| ||||
Benefit obligations for |
| Severance |
| Jubilee |
| Total |
|
Service cost |
| (103 | ) | (18 | ) | (121 | ) |
Interest cost |
| (37 | ) | (6 | ) | (43 | ) |
Amortization of actuarial gains/(losses) |
| (44 | ) | (37 | ) | (81 | ) |
Net (expense)/income |
| (184 | ) | (61 | ) | (245 | ) |
|
| 2016 |
| ||||
Benefit obligations for |
| Severance |
| Jubilee |
| Total |
|
Service cost |
| (110 | ) | (38 | ) | (148 | ) |
Interest cost |
| (61 | ) | (13 | ) | (74 | ) |
Amortization of actuarial gains/(losses) |
| (29 | ) | 160 |
| 131 |
|
Net (expense)/income |
| (200 | ) | 109 |
| (91 | ) |
|
| 2015 |
| ||||
Benefit obligations for |
| Severance |
| Jubilee |
| Total |
|
Service cost |
| (115 | ) | (45 | ) | (160 | ) |
Interest cost |
| (64 | ) | (17 | ) | (81 | ) |
Amortization of actuarial gains/(losses) |
| (41 | ) | 131 |
| 90 |
|
Net (expense)/income |
| (220 | ) | 69 |
| (151 | ) |
ASSUMPTIONS
Assumptions used to determine the benefit obligation and expense were as follows:
Weighted-Average Assumptions used to determine |
| 2017 |
| ||
Benefit Obligations |
| Severance |
| Jubilee |
|
|
|
|
|
|
|
Discount rate —ongoing benefits |
| 1.35 | % | 1.35 | % |
Rate of compensation increase |
| 2.00 | % | 2.00 | % |
|
|
|
|
|
|
Weighted-Average Assumptions Used to Determine Periodic Costs: |
|
|
|
|
|
Discount rate —ongoing benefits |
| 1.50 | % | 1.50 | % |
Rate of compensation increase |
| 2.00 | % | 2.00 | % |
Weighted-Average Assumptions used to determine |
| 2016 |
| ||
Benefit Obligations |
| Severance |
| Jubilee |
|
|
|
|
|
|
|
Discount rate —ongoing benefits |
| 1.50 | % | 1.50 | % |
Rate of compensation increase |
| 2.00 | % | 2.00 | % |
|
|
|
|
|
|
Weighted-Average Assumptions Used to Determine Periodic Costs: |
|
|
|
|
|
Discount rate —ongoing benefits |
| 2.40 | % | 2.40 | % |
Rate of compensation increase |
| 2.50 | % | 2.50 | % |
Weighted-Average Assumptions used to determine |
| 2015 |
| ||
Benefit Obligations |
| Severance |
| Jubilee |
|
|
|
|
|
|
|
Discount rate —ongoing benefits |
| 2.40 | % | 2.40 | % |
Rate of compensation increase |
| 2.50 | % | 2.50 | % |
|
|
|
|
|
|
Weighted-Average Assumptions Used to Determine Periodic Costs: |
|
|
|
|
|
Discount rate —ongoing benefits |
| 2.50 | % | 2.50 | % |
Rate of compensation increase |
| 3.00 | % | 3.00 | % |
ESTIMATED FUTURE BENEFIT PAYMENTS AND AMORTIZATION
The following table presents estimated future gross benefit payments (in EUR thsd):
|
| Gross Benefit Payments |
| ||||
|
| Severance |
| Jubilee |
| Total |
|
2018 |
| 40 |
| 16 |
| 56 |
|
2019 |
| 109 |
| 30 |
| 139 |
|
2020 |
| 71 |
| 45 |
| 116 |
|
2021 |
| 60 |
| 49 |
| 109 |
|
2022 |
| 142 |
| 55 |
| 197 |
|
2023 - 2028 |
| 951 |
| 162 |
| 1,113 |
|
Total |
| 1,373 |
| 357 |
| 1,730 |
|
NOTE 15 TRANSACTIONS WITH RELATED PARTIES
The Company is and was engaged in transactions with the US ultimate parent company, MVC Capital Inc., with Tekers Holdings, Latvia, 100% owned by MVC Capital Inc. on commercial terms in their respective markets, considering the characteristics of the goods or services involved.
MVC CAPITAL INC.
As of December 31, 2017, MVC Capital Inc. had a 100 percent beneficial ownership interest in the Company.
In course of the cross border merger in 2013 MVC Capital Inc. made a capital contribution of USD 5 million (EUR 3.7 million) to MVC Automotive Group GmbH. Additionally the outstanding bridge loan (principal plus interest) of USD 1.8 million (EUR 1.3 million) was converted into further contribution. The total contribution of capital recorded in consolidated equity of MVC Automotive Group GmbH was EUR 5 million.
A recapitalization of the MVC Automotive Group GmbH by MVC Capital Inc. by an amount of EUR 2.9 million took place in May 2014. This was partly used to increase the share capital of Somotra
N.V. by EUR 2.3 million in 2014 through a contribution in kind for a corresponding amount made by MVC Automotive Group GmbH to the Company.
To improve the capital structure and preserve liquidity a further recapitalization of the MVC Automotive Group GmbH by MVC Capital Inc. by an amount of EUR 4 million took place in 2015.
In 2016 a bridge loan of USD 3.8 million was granted from MVC Capital Inc. to MVC Automotive Group GmbH.
In 2017 an additional refinancing of EUR 2.0 million was granted to MVC Automotive Group GmbH, whereof EUR 1,032 thsd. are a capital contribution and EUR 1.0 million (USD 1.1 million) an extension of the bridge loan. The maturity date of the total bridge loan of USD 4.9 million is June 30, 2019, the interest rate amounts to 6%. The outstanding amount as of December 31, 2017 is EUR 4,360 thsd. (December 31, 2016: EUR 3,673 thsd.) including interest.
CÉGÉAC
On March 11, 2014 the former holding company in Belgium Cégéac S.A. declared bankruptcy. We also refer to Note 12.
SIA TEKERS
On January 2, 2013 MVC Immobilien GmbH (lender) and SIA Tekers Invest, Latvia (borrower) signed a revolving loan agreement up to an amount of EUR 763,500. Repayment date was December 31, 2014 and the applicable interest rate 8.5% per annum. The loan and the related interest amounts to EUR 532 thsd. as of December 31, 2016 whereof EUR 282 were impaired, an amount of EUR 250 was settled 2017.
JSC TEKERS
On August 1, 2016 auto Motol Beni a.s. (borrower) and Tekers Holdings, Lativia (lender) signed a loan agreement, related to the sale of the premises in Strakonicka from auto Motol Beni a.s. (refer to Note 5). For the financial liability of EUR 198 thsd. as of December 31, 2017 (December 31, 2016: EUR 209 thsd.), interest of 4% is charged. The liability has to be repaid in monthly instalments until 2021.
RELATED PARTY SUMMARY
Amounts due from and to related parties as of December 31, 2017 and 2016 were as follows (in EUR thsd):
|
| 2017 |
| ||||
|
| MVC Inc. |
| Tekers |
| Total |
|
Current portion long-terms financial liabilities (Note 10) |
| 0 |
| 44 |
| 44 |
|
Financial liabilities long-term (Note 10) |
| 4,360 |
| 154 |
| 4,514 |
|
|
| 2016 |
| ||||
|
| MVC Inc. |
| Tekers |
| Total |
|
Amounts due from related parties short-term |
| 0 |
| 532 |
| 532 |
|
Allowance on amounts due from related parties |
|
|
| -282 |
| -282 |
|
Financial liabilities due to related parties short-term (Note 10) |
| 3,673 |
| 0 |
| 3,673 |
|
Current portion long-terms financial liabilities (Note 10) |
| 0 |
| 44 |
| 44 |
|
Financial liabilities long-term (Note 10) |
| 0 |
| 165 |
| 165 |
|
NOTE 16 GEOGRAPHIC INFORMATION
Revenues, net are allocated to geographic areas based on the customer location.
Revenue, net |
| 2017 |
| 2016 |
| 2015 |
|
Austria |
| 116,246 |
| 109,249 |
| 106,234 |
|
Belgium |
| 0 |
| 435 |
| 23,402 |
|
Czech Republic |
| 41,508 |
| 40,250 |
| 36,380 |
|
Total |
| 157,754 |
| 149,934 |
| 166,016 |
|
Advertising costs amount to EUR 828 thsd. in 2017 (2016: EUR 852 thsd. and 2015: EUR 638 thsd.).
Long-lived assets consist of property, plant and equipment (refer to Note 5) and equipment and other assets on operating leases (refer to Note 12), net of accumulated depreciation and amortization. Long-lived assets by geographic area were as follows (in EUR thsd.):
Long-lived Assets |
| 2017 |
| 2016 |
|
Austria |
| 15,424 |
| 16,113 |
|
Czech Republic |
| 4,005 |
| 4,622 |
|
Total |
| 19,429 |
| 20,735 |
|
NOTE 17 SUBSEQUENT EVENTS
Subsequent events have been evaluated through August 30, 2018.
In March 2018 CARL Autovermietung GmbH, a new company for long-term car rental, was founded. The new company is a 100% subsidiary of MVC Automotive Austria GmbH.
Since the beginning of 2018 MVC Automotive Group also represents the brands Jeep and Nissan.
In March 2018 MVC Automotive Group GmbH received another EUR 1.85 million recapitalization from MVC Capital Inc, USA.
The maturity date of the bridge loan of USD 4.9 million was extended to June 30, 2019.
There are no other subsequent events to be mentioned.
NOTE 18 DIRECTORS’ REMUNERATION
DIRECTORS’ REMUNERATION
The costs relating to the remuneration of the Board of Directors for the year 2017 were EUR 0.4 million (2016: EUR 0.4 million and 2015: EUR 0.4 million)
Vienna, August 30, 2018
The Managing Directors:
Alexander Bittner Puneet Sanan Michael Tokarz Scott David Foote