As set out in detail in the Remuneration Committee Chair’s cover letter, base salaries will be increased as
follows from 1 April 2021:
D Stirling – £331,075
G McGrath – £220,375
Benefits
Provide market-competitive benefits
for the Executive Directors, to assist in
carrying out their duties effectively.
Benefits to be provided in line with approved policy.
Retirement benefits
Provide competitive post-retirement
benefits and reward sustained
contribution.
D Stirling – 15%
1
of salary
G McGrath – 5% of salary
1
Following the closure of the Defined Benefit Pension Scheme (the “DB Scheme”), there was a commitment to increase the level of contribution to the
replacement Defined Contribution Pension Scheme (the “DC Scheme”) for the members of that scheme (which includes D Stirling) by 3% of pensionable
salary every five years. The most recent increase was applicable from 1 January 2016. D Stirling has contractually waived his entitlement to a 3%
increase from 1 January 2021 on an existing contribution level of 15.75% and has agreed to a reduction in the contribution level to 15% for 2021.
Annual bonus
Incentivise Executive Directors
toachieve specific financial and
predetermined strategic goals aligned
with the Group’s annual business plan.
Deferred proportion of annual variable
pay provides a retention element and
alignment with shareholders.
Maximum opportunity – 75% of salary.
25% of the bonus is deferred into shares in the Company for three years under the deferred bonus share plan.
For 2021, the bonus will be assessed against the following measures for both Executive Directors:
Measure
Weighting – D Stirling
Weighting – G McGrath
Profit before tax
60
60
Free cash flow delivery
15
20
Strategic financial
15
15
Safety
5
5
Sustainability
5
–
The underlying performance targets for these measures have not been disclosed in advance as they are
considered tobe commercially sensitive. Underlying targets will be provided, where appropriate, in next year’s
Directors’ Remuneration report.
Long-Term Incentive Plan
To incentivise the delivery of long-term
sustainable operational performance
and the growth potential of the Group.
To align interests of Executive Directors
and shareholders.
To attract and retain executives of the
calibre required to drive the Group’s
long-term strategic ambitions.
Maximum opportunity – up to 150% of salary.
Awards granted subject to a three-year performance period and a subsequent two-year holding period such
that no shares will normally be released until the end of year five.
Awards will be subject to three performance conditions:
Measure
Weighting
Threshold
(20% vesting)
1
Maximum
(100% vesting)
1
Adjusted EPS growth
3
50%
5%
15%
Average Return on Capital Employed
20%
8%
10%
Relative Total Shareholder Return
2
30%
Median
Upper quartile
1
Straight-line vesting occurs between threshold and maximum.
2
Relative to the FTSE Small Cap Index excluding investment trusts
3
Given the tax rebate to the Group in 2020 (as set out on page 30), which has resulted in a lower effective tax rate than normal, the base year
EPS will be set based on a normalised tax rate of 19%. Performance will be assessed assuming a constant tax rate.
Non-Executive Director fees
In light of the impact of COVID-19, fee increases for the Non-Executive Directors (including the Company Chair)
were suspended in 2020. The Non-Executive Directors (including the Chair) will receive a fee increase of 2.3%
effective 1 April 2021, in line with the general salary increase that was given to the Company’s staff in the UK in
2019, as no general salary increase was awarded to the Company’s staff in 2020 due to the uncertainty caused
by COVID
-19.
Shareholding requirement and
post cessation shareholding policy
Aligns the interests of Executive
Directors and shareholders.
Executive Directors are required to hold shares in the Company equivalent to 200% of base salary.
Executive Directors are expected to retain their full shareholding requirement for one year post cessation of
employment and 50% in the second year after leaving.
Directors’ Remuneration report
Continued
73
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
The Committee considers that the remuneration framework in place at the Group appropriately addresses the following principles set out in the 2018 UK
Corporate Governance Code:
Clarity
Incentive arrangements are based on clearly defined financial, non-financial and personal performance objectives which are
aligned with the Group’s long-term strategy.
Incentive payments operate throughout the Group (with participation in the LTIP based on seniority) to ensure that there is
alignment on key priorities throughout the Group.
Simplicity
Remuneration arrangements are simple, comprising the following key elements:
X
Fixed pay: comprises base salary, benefits and pension.
X
Annual bonus: bonus which incentivises the delivery of financial, non-financial and personal performance objectives.
X
LTIP: which incentivises financial performance over a three-year period, promoting long-term sustainable value creation
forshareholders. Awards are subject to a two-year holding period post vesting.
Risk
Performance targets for incentive plans are designed to reward outperformance, while at the same time being calibrated to
ensure that they do not encourage excessive risk taking by the Executive Directors.
The Remuneration Committee retains the flexibility to review formulaic outcomes under incentive plans to ensure thatthey
areappropriate in the context of the overall performance of the Group.
Predictability
The Remuneration Policy sets out the threshold targets and maximum level of pay that the Executive Directors may earn in
any given year. The actual incentive outcomes would vary depending upon the level of performance against pre-determined
performance measures.
Proportionality
The Committee is satisfied that the remuneration framework does not reward poor performance. Incentives are directly
aligned to the Group’s strategic objectives, with performance targets calibrated to reward outperformance both over the short
and long term.
Furthermore, the Committee retains the discretion to adjust formulaic outcomes under the incentive plans in the event that it
determines that the outcomes do not align with individual or Company performance.
The Committee also takes account of the pay and conditions for the wider workforce when considering executive
remuneration.
Alignment with
culture
The Remuneration Policy has been set in the context of the nature, size and complexity of the Group. It has been designed to
support the delivery of the Group’s key strategic priorities and is in the best interests of the Group and its stakeholders.
Single total figure of remuneration (audited)
The following tables set out the single figure for total remuneration for Directors for the 2020 and 2019 financial years.
Executive Directors
Salary
(£)
Benefits
(£)
Bonus
1
(£)
LTIP
2
(£)
CSOP
(£)
Pension
(£)
Total
fixed pay
(£)
Total
variable pay
(£)
Total
(£)
D Stirling
2020
303,000
14,642
63,630
65,226
nil
47,722
365,364
128,856
494,220
2019
290,500
13,057
84,272
20
4,128
nil
45,516
349,073
288,400
637,473
G McGrath
2020
200,500
12,754
57,143
43,955
nil
21,434
234,688
101,098
335,786
2019
193,000
11,574
53,007
133,946
nil
20,632
225,206
186,953
412,159
1
None of the 2019 bonus was paid in cash. At the request of the Executive Directors, the proportion of the bonus that would normally have been paid in cash (75% of the award) was deferred into shares for
a period of up to one year, exercisable by 20 April 2023. The proportion of the bonus that would normally be deferred into shares (25%) will continue as normal and be released three years after vesting.
2
The performance period for the 2017 LTIP award (granted in June 2017) ended on 31 December 2019 and has been included in the 2019 comparative figures above. Details on out-turns against the
performance targets are set out on page 67 of the 2019 Annual Report. The final decision on the timing of vesting of the 2017 award was deferred for a period of up to one year. Following due consideration
by the Committee, including taking into account the stability of the Group following the impact of COVID-19, the Remuneration Committee agreed that it would be appropriate to release the award in line
with the formulaic outcome on 1 June 2021. As the awards would not normally have been due to vest until June 2020, and were subject to a holding period, for the purposes of this table, in line with the
applicable regulations, the award has been valued using the average share price over the three months to 31 December 2019 of £3.75. This compares with a share price of £3.04 at the date of grant, with
share price appreciation representing 23% of the overall value set out in the table above. Vested awards will be subject to holding periods, in line with the intention when the awards were granted. The LTIP
awards made in May 2018 are not due to vest until 24 May 2021 but have been included in the 2020 table as the three-year performance period ended on 31 December 2020. For the purposes of this
table, the award has been valued using the average share price over the three months to 31 December 2020 of £4.15. This compares with a share price of £5.67 at the date of grant.
Non-Executive Directors
1
Fees paid in respect of 2020 (£)
Fees paid in respect of 2019 (£)
A Bromfield
2
15,427
41,707
J Carling
36,700
36,494
S Good
83,886
83,415
D Robertson
41,943
41,707
A Fielding
3
26,395
Nil
C Wall
3
23,284
Nil
1
Non-Executive Directors who also chair a Board Committee receive an additional fee.
2
A Bromfield retired from the Board on 13 May 2020.
3
A Fielding and C Wall joined the Board on 14 May 2020.
74
Zotefoams plc
Annual Report 2020
Notes to the table (audited)
Base salary and pension contributions
The Company operates a Defined Contribution Pension Scheme (the “DC Scheme”) or a cash contribution equivalent. When participating in the DC
Scheme, individuals may elect to enter a salary sacrifice arrangement, whereby their salary is reduced and the Company makes a corresponding
contribution into their DC Scheme. G McGrath opted for the salary sacrifice arrangement and the amounts shown for his base salary are after salary
sacrifice. Similarly, the amounts shown for pension include the amounts of salary that were sacrificed. As at 31 December 2020, the base salary
(beforesalary sacrifice) for G McGrath was £200,500 p.a. (£200,500 p.a. as at 31 December 2019).
D Stirling receives a cash contribution in lieu of pension contributions in accordance with the rules of the Scheme, which apply to all members.
Asat31December 2020, the base salary for D Stirling was £303,000 p.a. (£303,000 p.a. as at 31 December 2019).
Benefits
Benefits include a company car allowance, private medical insurance and the value of the Matching Shares (at dates when awarded) acquired during
theyear under the Share Incentive Plan (SIP).
Annual bonus 2020
The targets for the annual bonus for 2020 for D Stirling and G McGrath are as set out in the below table:
Measure
Weighting (% max)
Targets
Performance
achieved
Pay-out
D Stirling
G McGrath
Trigger point
Maximum
D Stirling
G McGrath
Profit before tax and exceptional items
1
60%
60%
£9.8m
£11.4m
£8.3m
Nil
Nil
Free cash flow delivery (before
investment in MEL pilot line and
capacity enhancements)
15%
20%
£6.8m
£8.4m
£9.4m
15%
20%
Strategic financial – HPP sales
growth (excluding footwear)
5%
0%
25%
30%
Not achieved
0%
0%
Strategic financial – MEL
5%
0%
Improve
EBITDA of MEL
by $800k
Improve
EBITDA of MEL
by $1m
Not achieved
0%
0%
Strategic financial – fixed costs
control
0%
5%
See below
See below
See below
0%
5%
Safety
5%
5%
See below
See below
See below
4%
4%
Sustainability
5%
5%
See below
See below
See below
5%
5%
Customer survey
5%
5%
See below
See below
See below
4%
4%
Total
100%
100%
n/a
n/a
n/a
28%
38%
1
The Group uses forward exchange contracts to hedge its foreign currency transaction risk. In 2020, the Group did not hedge for the translation of its foreign subsidiaries’ assets or liabilities. The
Committee set the targets and assessed the out-turn for the PBT element of the bonus measure. The reported PBT, before exceptional items, was £8.3m.
The below table sets out the targets and performance for the Executive Directors.
Achieved in full or predominantly achieved
Partially achieved
Not achieved
Strategic financial metrics – D B Stirling & G C McGrath
Measure
Weighting (% max)
Objective
Performance
Scoring
D Stirling
G McGrath
D Stirling
G McGrath
Strategic financial
– fixed costs control
0%
5%
Ensure there are control mechanisms
todeliver fixed cost management.
Achieved. Fixed cost control
significantly enhanced
during the year, with cost
improvement programmes
identified during the budget
process managed in a
SMART manner and cost
spend regularly reviewed
against revised targets,
withphased release of
approved spending.
n/a
Safety
5%
5%
Achieve 95% attainment on documented
safety tours carried out by members of
theExecutive team.
Awarded 80%, with
alternative arrangements in
place during the COVID-19
lockdown period and
consideration of specific
safety performance metrics
by the Remuneration
Committee.
Directors’ Remuneration report
Continued
75
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Measure
Weighting (% max)
Objective
Performance
Scoring
D Stirling
G McGrath
D Stirling
G McGrath
Sustainability
5%
5%
Develop a foam using at least 20% recycled
content by 31 December 2020 sufficient for
market and commercial evaluation.
Achieved.
Customer survey
5%
5%
Complete a customer survey (non-USA
entities) identifying key areas for
improvement (needs vs performance) and
implement an improvement plan.
The survey was completed
and key areas for
improvement were
identified. There were
implementation delays
dueto disruption caused
by Brexit.
The annual bonus was based on base salary before salary sacrifice. The maximum opportunity for the bonus was 75% of salary. 25% of the bonus
isdeferred in shares held in trust for three years under the Deferred Bonus Share Plan (DBSP). Full details of the operation of the DBSP are set out
intheDirectors’ Remuneration Policy.
2020
Cash bonus (£)
Deferred bonus (£)
Total bonus (£)
D Stirling
47,72
3
15,907
63,630
G McGrath
42,857
14,286
57,14
3
The Committee considered the bonus levels in view of the performance achieved and determined that no discretion should be exercised.
LTIP
The 2018 LTIP award was subject to two performance conditions measured over the three financial years ended 31 December 2020. 30% of the award
was subject to relative total shareholder return against the FTSE SmallCap Index (excluding investment trusts). 70% of the award was subject to an EPS
growth target. Performance is measured over a three-year period and a proportion of the restricted shares will be released to the participant, to the extent
that TSR and EPS targets over the period have been met, together with additional shares that represent the dividends that would have been paid during
the performance period on the restricted shares that have been released.
The total award vesting is the sum of the awards for TSR and EPS. If the performance is below the EPS trigger point, then no part of the EPS award vests.
If performance is below the TSR trigger point, then no part of the TSR award vests. Between the trigger point and the maximum, the award vests on a
sliding scale basis.
The table below summarises the performance criteria for the 2018 award, which is due to vest on 24 May 2021.
Trigger point
Maximum
Achievement
Level of vesting
(% maximum)
Performance
target
% of award
vesting
Performance
target
% of award
vesting
Relative TSR performance
Median
performance
against peer
group
6
Upper quartile
performance
against peer
group
30
Between median and
upper quartile
performance against
peer group
23.49%
Annualised EPS growth
5%
14
22%
70
14.9p
0%
Based on the above level of performance, 23.49% of the total awarded vested. The Committee considered the overall performance of the Group when
assessing the LTIP out-turn, including performance against the targets. The Committee noted that the TSR performance for the Company over the period
was between median and upper quartile when compared with the FTSE SmallCap Index (excluding investment trusts) and determined that the pay-outs
were reflective of the performance delivered. As such, the Committee determined that no discretion should be exercised.
Scheme interests granted during 2020 (audited)
The table below sets out details of scheme interest granted to the Executive Directors during 2020:
Type
of award
Date
of grant
Number of
shares
granted
Face value¹
(£)
Face value
(% of salary)
Performance
condition
Trigger point for
vesting (% of face
value)
End of
performance
period
D Stirling
Deferred
bonus
2
(Unconditional
shares)
20.04.2020
11,8
35
21,066
n/a
n/a
n/a
n/a
G
McGrath
7,444
13,250
n/a
n/a
n/a
n/a
D Stirling
Deferred
bonus
3
(Unconditional
shares)
20.04.2020
35,508
63,204
n/a
n/a
n/a
n/a
G
McGrath
22,335
39,756
n/a
n/a
n/a
n/a
76
Zotefoams plc
Annual Report 2020
Type
of award
Date
of grant
Number of
shares
granted
Face value
4
(£)
Face value
(% of salary)
Performance
condition
Trigger point for
vesting (% of face
value)
End of
performance
period
D Stirling
LTIP
5
(Conditional
shares)
21.09.2020
87,
6
74
378,752
125
30% based on relative
TSR growth
6
. 50% on
annualised EPS growth
7
and 20% on Return on
Capital Employed
(ROCE)
8
growth
20% of maximum
award for meeting the
trigger points specified
in notes 6, 7 and
8below
31.12.202
2
G McGrath
58,015
250,625
125
1
Face value calculated using the average share price for the period 6 April 2020 to 17 April 2020 (£1.78). The share price was £2.37 on 20 April 2020.
2
Awards vest on the third anniversary of grant.
3
Awards are available for exercise from 1 January 2021 until 20 April 2023 and are not subject to Good Leaver/Bad Leaver provisions as defined under the DBSP’s rules.
4
Face value calculated using the average share price for five days before the grant of the award (£4.32). The share price was £4.40 on 21 September 2020.
5
Award is subject to a three-year performance period and, subject to performance, is released after a two-year holding period.
6
Relative TSR growth is measured against the FTSE SmallCap Index (excluding investment trusts). The trigger point for relative TSR performance is median performance against the peer group, where
6% of the award will vest, to upper quartile performance against the peer group, where the maximum of 30% of the award will vest.
7
Annualised EPS growth is from the EPS for 2019. The trigger point is 5% annualised growth, where 10% of the award will vest, to the maximum of 15% annualised growth, where 50% of the award will vest.
8
ROCE is defined as operating profit before exceptional items divided by the average sum of equity, net debt and other non-current liabilities. This measure excludes acquired intangible assets and their
amortisation costs. It is measured against the third year’s performance. The trigger point is 11% growth, where 4% of the award will vest, to the maximum of 12.5% annualised growth, where 20% of
the award will vest.
Total pension entitlements (audited)
The Zotefoams Defined Benefit Pension Scheme (the “DB Scheme”) was closed to future accrual of benefits as from 31 December 2005. At this time, all
active members left the DB Scheme and were granted preserved pensions payable from their normal retirement age (or immediately, if the member had
reached normal retirement age).
The following Director was a member of the DB Scheme during the year.
Accrued pension at
31 December 2019
(£ p.a.)
Gross increase
in pension
(£)
Increase in accrued
pension net of
CPI inflation
(£)
Change in value
over the year
(£)
D Stirling
22,306
373
0
0
Notes
(1) The pension entitlement shown is that which would be paid annually on retirement at normal retirement age (or immediately upon late retirement where applicable), based on service to 31 December
2005 (the date the DB Scheme was closed to future accrual), pensionable salary increases to 31 March 2018 (the date salary linkage ceased) and including statutory increases to the year end, but
excluding any future increases under the Rules of the Scheme.
(2)
As required by the Large and Medium-sized Companies and Groups (Accounts and Reports) (Amendment) Regulations 2013, the pension input amount has been calculated using the method set out
in section 229 of the Finance Act 2004(a) where:
– “pension input period” is the year ended 31 December 2020; and
– in the application of section 234 of the Act, the figure 20 is substituted for the figure 16.
(3)
The following is additional information relating to the Director’s pension from the DB Scheme:
(a) Normal retirement age is 65.
(b)
On death before retirement, a spouse’s pension is payable of one half of the member’s preserved pension at leaving, revalued from leaving to the date of death. On death in retirement, a spouse’s
pension is payable of one half of the member’s pension at death, without reduction for any part of the member’s pension commuted for cash at retirement.
(c) Members’ Guaranteed Minimum Pensions increase at statutory rates. Other pensions increase in payment at 5% p.a., or the increase in the Retail Prices Index if lower.
(d)
From 1 January 2006, active employee members were able to pay contributions to the Defined Contribution Pension Scheme set up by the Company in order to receive retirement benefits. The
Company also contributes to this arrangement. Details of the contributions made into this Scheme have been disclosed in the single figure calculation and are not included in the above disclosure.
Payments made to past Directors (audited)
No payments were made during 2020.
Payments for loss of office (audited)
No payments were made during 2020.
Statement of Directors’ shareholding and share interests (audited)
Executive Directors are required to hold shares in the Company equivalent to 200% of base salary, with a five-year period to build up this holding from:
(1)appointment to the Board; or (2) the date of the 2017 AGM (17 May 2017) for the current Executive Directors. The Remuneration Policy adopted at the
2020 AGM also requires 100% of the shareholding requirement to be held for one year following cessation of employment with the Group and 50% of the
shareholding requirement to be held for two years following cessation of employment with the Group. The Committee intends to review the mechanism
toenforce the post cessation shareholding requirement during the course of 2021. Throughout 2020, D Stirling and G McGrath complied with the Policy,
holding 708% and 202% of base salary at 31 December 2020 respectively
1
.
1
Includes shares owned outright and interest in share incentive schemes without performance conditions. Calculated on the basis of the average share price over the three months to 31 December
2020 of £4.15.
The tables below set out the Directors’ interests (including those of their connected persons) in Zotefoams shares as at 31 December 2020. There were
nochanges in the Directors’ interests between the year end and the date of this report.
Executive Directors
Shares owned outright¹
Interest in share incentive
schemes without
performance conditions
2
Interest in share incentive
schemes with performance
conditions
3
D Stirling
449,273
127,115
160,744
G McGrath
43,171
93,638
106,367
1
Includes Partnership Shares, Dividend Shares and vested Matching Shares under the SIP.
2
Comprises: vested CSOP awards; DBSP shares; unvested Matching Shares under the SIP; the unvested 2017 LTIP award that is due to vest on 1 June 2021; and the unvested 2018 LTIP award that is
due to vest on 24 May 2021.
3
Comprises: unvested LTIP shares.
Directors’ Remuneration report
Continued
77
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Non-Executive Directors
Shares owned outright
J Carling
3,323
A Fielding
9,121
S Good
30,047
D Robertson
7,3
02
C Wall
7,9
36
Scheme interests (audited)
The table below provides details of the current position of outstanding awards made to the Executive Directors who served in the year under review:
Scheme
As at
31 Dec
2019
Date of
exercise or
release
Granted
during the
year
Exercised
or released
Lapsed or
cancelled
As at
31 Dec
2020
Market
price on
exercise
date
Exercise
price
Date from
which
exercisable
Expiry
date
D Stirling
LTIP (2017)
1
115,842
–
–
–
(61,408)
2
54,434
–
–
01.06.2021
4
n/a
LTIP (2018)
66,908
–
–
–
(51,191)
3
15,717
–
–
24.05.2021
n/a
LTIP (2019)
73,070
–
–
–
–
73,070
–
–
20.05.2022
n/a
LTIP (2020)
–
–
87,674
–
–
87,674
–
–
21.09.2023
n/a
DBSP (2016)
10,061
07.04.2020
–
(10,061)
–
–
£1.59
–
27.03.2020
n/a
DBSP (2017)
6,656
–
–
–
–
6,656
–
–
24.05.2021
n/a
DBSP (2018)
2,677
–
–
–
–
2,677
–
–
20.05.2022
n/a
DBSP (2019)
6
25%
–
–
11,835
–
–
11,835
–
–
20.04.2023
n/a
DBSP (2019)
6
75%
–
–
35,508
–
–
35,508
–
–
See below
7
n/a
SIP
5
484
–
125
–
–
609
–
–
–
n/a
G McGrath
CSOP
10,344
–
–
–
–
10,344
–
£2.90
05.04.2019
05.04.2026
LTIP (2017)
1
76,014
–
–
–
(40,295)
2
35,719
–
–
01.06.2021
4
n/a
LTIP (2018)
45,090
–
–
–
(34,498)
3
10,592
–
–
24.05.2021
n/a
LTIP (2019)
48,352
–
–
–
–
48,352
–
–
20.05.2022
n/a
LTIP (2020)
–
–
58,015
–
–
58,015
–
–
21.09.2023
n/a
DBSP (2016)
6,533
07.04.2020
–
(6,533)
–
–
£1.59
–
27.03.2020
n/a
DBSP (2017)
4,419
–
–
–
–
4,419
–
–
24.05.2021
n/a
DBSP (2018)
2,497
–
–
–
–
2,497
–
–
20.05.2022
n/a
DBSP (2019)
6
25%
–
–
7,444
–
–
7,444
–
–
20.04.2023
n/a
DBSP (2019)
6
75%
–
–
22,335
–
–
22,335
–
–
See below
7
n/a
SIP
5
436
–
125
–
–
561
–
–
–
n/a
1
30% based on relative TSR. 70% based on EPS growth. As set out in the 2018 Directors’ Remuneration report, the base year EPS number for the 2017 award was adjusted to take into account the
increased number of shares following the placing in 2018. The base year EPS was therefore adjusted by 8.7% (from 13.7p to 12.5p) to reflect that the weighted average number of shares had increased
in full for the final year of the performance period (i.e. year ended 31 December 2019). No change was made to the relative stretch in the underlying targets agreed at the outset of the performance
period – which remained as follows: trigger point of 5% p.a. growth; maximum of 22% p.a. growth.
2
As set out in the 2019 Directors’ Remuneration report, 46.99% of the total awarded vested.
3
As set out above, 23.49% of the total awarded vested.
4
As set out in the Committee Chair’s cover letter of the 2019 Directors’ Remuneration report, the decision on the timing of the vesting of the 2017 award was deferred for a period of up to one year by
the Committee. The Committee has now set an exercise date of 1 June 2021.
5
Matching Shares under the SIP. Participants buy Partnership Shares monthly under the SIP. The Company provides one Matching Share for every four Partnership Shares purchased. These Matching
Shares are first available for vesting three years after being awarded or on leaving if the person is considered to be a “good leaver”.
6
None of the 2019 bonus was paid in cash. At the request of the Executive Directors, the proportion of the bonus that would normally have been paid in cash (75% of the award) was deferred into
shares for a period of up to one year. The proportion of the bonus that would normally be deferred into shares (25%) will continue as normal, and will be released after three years.
7
Not subject to Good Leaver/Bad Leaver provisions as defined under the DBSP rules. May not be exercised prior to 1 January 2021 and must be exercised by 20 April 2023.
78
Zotefoams plc
Annual Report 2020
Details of Directors’ service contracts and appointment letters (unaudited)
The following table sets out the details of the service contracts and appointment letters for the Directors as at 31 December 2020:
Director
Date of current service contract
or appointment letter
Unexpired terms at 31 December 2020
J Carling
1
10 August 2020
2 years and 5 months
A Fielding
19 March 2020
2 years and 5 months
S Good
4 September 2019
1 year and 3 months
G McGrath
15 April 2019
–
D Robertson
1
6 August 2020
2 years and 5 months
D Stirling
13 May 2019
–
C Wall
19 March 2020
2 years and 5 months
1
Both J Carling and D Robertson were appointed by the Board in August 2020 for a second term to expire at the 2023 AGM and were re-elected by shareholders at the 2020 AGM. Copies of the
Directors’ service contracts and appointment letters are available for inspection at the Company’s registered office.
A Bromfield service contract was terminated upon resignation effective 13 May 2020.
External appointments
During 2020, Executive Directors did not receive any fees from external appointments.
Change in remuneration of Group Directors and employees (unaudited)
The table below illustrates the percentage change in salary and benefits for the Group Directors and the UK workforce.
The employee subset consists of an average of the UK workforce employees for the period under review.
This group has been selected as this employee representative group is the largest group of employees within the organisation. The Non-Executive
Directors receive no taxable benefits or annual bonus.
% change in base salary
(2020 to 2019)
% change in taxable benefits
(2020 to 2019)
2
% change in annual bonus
UK employees only
(2020 to 2019)
D Stirling
0
12.1
-24.5
G McGrath
0
10.2
7.
8
A Bromfield
1
n/a
n/a
n/a
J Carling
0
n/a
n/a
S Good
0
n/a
n/a
D Robertson
0
n/a
n/a
A Fielding
1
n/a
n/a
n/a
C Wall
1
n/a
n/a
n/a
Average employee
0
0
300
1
A Bromfield retired from the Board on 13 May 2020. A Fielding and C Wall joined the Board on 14 May 2020 and thus did not receive any remuneration in 2019.
2
The change in taxable benefits arose from an increase in premium by the health insurance provider.
The employees’ salary review is negotiated with the unions, applied to all UK employees and a 0% increase was agreed in relation to 2020. The 2021
salary review for the employees has not yet been agreed.
The mean staff bonus in the UK was 3.15% of base salary in relation to 2020 (2019: 1.05% of base salary).
The staff bonus for all employees in FY 2019 has been restated to include bonuses paid to all employees in the UK.
CEO pay ratio
Companies with more than 250 employees are required to publish the CEO to employee pay ratio. The ratio compares the total remuneration of the Group
CEO against the remuneration of the median employee, and employees in the lower and upper quartiles. These pay ratios form part of the information that
is provided to the Committee on broader employee pay policies and practices. The Committee has considered the pay data and concluded that the
current ratio is proportionate and allows the business to retain high calibre individuals capable of delivering the growth strategy.
The ratios were calculated using the Option A methodology which uses the pay and benefits of all UK employees as it provides the most accurate
information and representation of the ratios. The employee pay data used was based on the total remuneration of all Zotefoams plc’s full-time employees
as at 31 December 2020. The Group CEO’s total remuneration has been taken from the single total figure of remuneration for 2020, as disclosed on
page73.
The Committee considers that the median CEO pay ratio at the 50th percentile is consistent with the relative roles and responsibilities of the Group
CEOand the identified employees who are production operatives at this level, not professionals. Base salaries of all employees, including our Executive
Directors, are set with reference to a range of factors, including market practice, location, experience and performance in role. The Group CEO’s
remuneration package is weighted towards variable pay (including the annual bonus, LTIP and DBSP) due to the nature of the role, which means that
theratio is likely to fluctuate depending on the outcomes of incentive plans in each year. The reduction in total pay ratio in comparison to 2019 is due
toareduction in the value of the LTIP award for 2020.
Directors’ Remuneration report
Continued
79
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Year
Method
25th percentile
pay ratio
50th percentile
pay ratio
75th percentile
pay ratio
2020 – Base salary
Option A
11:1
9:1
7:1
2020 – Total pay
17:1
14:1
10:1
2019 – Total pay
21:1
17:1
13:1
Pay data (£’000)
Base salary
Total pay
CEO’s remuneration
303,000
494,220
UK employees 25th percentile
26,573
28,976
UK employees 50th percentile
33,759
35,680
UK employees 75th percentile
44,628
47,
875
Historical TSR performance and Group CEO remuneration outcomes (unaudited)
The graph below compared the TSR of Zotefoams against the FTSE SmallCap Index (excluding investment trusts), which is considered the most
appropriate choice of index by the Remuneration Committee due to the Group’s size and membership of this index.
While it remains important to set base salaries on a market-competitive basis reflective of the size and complexity of the business, the Committee
hasconsidered alignment of executive remuneration with workforce reward structures.
The table below illustrates the Group CEO’s single figure for total remuneration, annual bonus pay-out, LTIP vesting as a percentage of maximum
opportunity, the EPS and the average share price for the final quarter for the same ten-year period.
Group CEO’s
single figure of
remuneration (£)
Annual
bonus pay-out
(% of maximum)
LTIP vesting
(% of maximum)
EPS (p)
Average share
price for the final
quarter (p)
2020
494,220
28.0
23.5
14.9
415.5
2019
637,473
37.1
47.0
14.9
375.4
2018
794,905
35.1
100.0
18.7
570.5
2017
676,816
84.4
58.0
16.6
1
389.2
2016
497,545
55.0
37.7
13.7
252.5
2015
418,568
44.4
50.0
11.1
344.3
2014
439,452
44.0
66.0
10.7
2
3
7.
8
2013
270,687
–
24.8
8.0
182.4
2012
490,715
62.0
84.0
11.8
202.2
2011
572,969
33.3
88.7
11.8
121.1
1
While basic earnings per share before exceptional item for 2017 was 16.04p, the Remuneration Committee decided to eliminate the impact on deferred tax (the net operating losses which are carried
forward) of the change in expected future US corporate tax rates, which resulted in an EPS of 16.59p being used for calculating the satisfaction of the EPS target for the vesting of the 2015 LTIP awards.
80
Zotefoams plc
Annual Report 2020
Relative importance of spend on pay (unaudited)
The below table and chart illustrate the year-on-year change in total Executive Directors’ remuneration and Executive Directors’ remuneration compared
with profit after tax and distributions to shareholders for 2020 and 2019.
2020
2019
Total remuneration¹ £’000
19,900
19,270
Executive Directors’ remuneration £’000
830
1,049
Profit after tax £’000 (including exceptional item)
7,16
3
8,217
Shareholder distributions
2
£’000
977
2,973
1
Social security costs paid by the Group have been excluded from this figure.
2
Shareholder distributions refer to the dividends paid during the year. No final dividend was paid in respect of 2019 due to uncertainty caused by COVID-19.
Committee role and advisers (unaudited)
The Group has established a Remuneration Committee, which is constituted in accordance with the recommendations of the UK Corporate Governance
Code. A Fielding (appointed 14 May 2020), S Good, D Robertson, J Carling, A Bromfield (retired 13 May 2020) and C Wall (appointed 14 May 2020) were
members of the Committee during 2020 to the date of this report. All the members are independent Non-Executive Directors, with the exception of S
Good, who was independent on appointment as Chair of the Company. The Committee was chaired by A Bromfield from 1 January 2020 to 13 May
2020, and A Fielding from 14 May 2020 to 31 December 2020. The Committee’s Terms of Reference were last updated in August 2020 and may be
foundon the Group’s website.
None of the Committee members have any personal financial interest (other than fees paid as disclosed on page 73 and as shareholders) in the Company,
nor do they have any interests that may conflict with those of the Group, such as cross directorships. None of the Committee members are involved in the
day-to-day management of the business. The Committee makes recommendations to the Board on remuneration matters. No Director is involved in any
decision concerning his or her own remuneration.
The Remuneration Committee met eight times in 2020 with full attendance at each meeting. The Company Secretary acts as secretary to the Committee.
In 2020, the Remuneration Committee carried out the following work:
X
Completed a review of the remuneration arrangements for the Executive Directors and the wider workforce and consulted with the Group’s largest
shareholders in relation to proposals arising out of the review
X
Approved the 2019 Directors’ Remuneration report
X
Considered and approved the annual bonus for the Executive team, including deferral arrangements due to circumstances arising from COVID-19
X
Considered and approved the grant of awards under the Long-Term Incentive Plan and the Deferred Bonus Share Plan in 2020 and the vesting of
awards made in 2017 under the Long-Term Incentive Plan, including deferral arrangements due to circumstances arising from COVID-19
X
Considered the salary reviews of the Executive team and concluded that no increases would be awarded
X
Considered the salary review of the Company Secretary, and awarded an increase reflecting experience gained in the role
X
Considered the performance targets for the 2020 Executive Directors’ bonus and Long-Term Incentive Plan awards and
X
Reviewed the terms of the MuCell Long-Term Incentive Plan to support the Group’s sustainability agenda.
Deloitte LLP (Deloitte) was engaged in 2016 to assist and provide advice to the Remuneration Committee in relation to Directors’ remuneration. They
continued to work with the Committee through 2020 in respect of general remuneration advice. Deloitte is a member of the Remuneration Consultants
Group and adheres to its Code on executive remuneration consulting in the UK. The Committee is comfortable that Deloitte does not have connections
with Zotefoams plc that may impair its objectivity and independence. Deloitte provided no other services to the Company.
Total fees for advice provided to the Committee amounted to the following:
2020
(£)
2019
(£)
Deloitte LLP
24,500
32,700
Total
24,500
32,700
Shareholder voting (unaudited)
The table below sets out the results of the votes received on the 2019 Directors’ Remuneration report at the 2020 AGM as well as the previous Directors’
Remuneration Policy (approved at the 2020 AGM):
Directors’ Remuneration
Policy
%
Annual Report on
remuneration
%
Votes in favour
20,542,091
89.76
22,8
6
6,741
99.90
Votes against
2,331,595
10.19
9,931
0.04
Discretion
12,699
0.05
12,699
0.06
Total votes
22,886,385
100.00
22,889,371
100.00
Votes withheld
4,520
–
1,384
–
Directors’ Remuneration report
Continued
81
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Directors’ report
The Directors present their Annual Report
and audited consolidated financial statements
for the year ended 31 December 2020
Results and dividends
Profit attributable to shareholders for the year
amounted to £7.2m (2019: £8.2m). The Board has
a progressive dividend policy, recognising the
importance to our shareholders of the dividend
aspart of their overall return. However, the
extraordinary uncertainty posed by the COVID-19
pandemic, particularly at the time the Directors
were required to recommend a final dividend for
the year ended 2019, meant that the Directors
were focused on minimising cash outflows and
strengthening the financial position of Zotefoams
plc in the short term. As a consequence, no final
dividend was recommended at that time. The
impact of the pandemic became clearer during
Q2 which, taken together with the Group’s
resilient and flexible response to it, resulted in a
robust H1 performance. The Directors, having
confidence in the future prospects, declared an
interim dividend of 2.03p (2019: 2.03p) per share
which was paid on 9 October 2020. The Directors
recommend that a final dividend of 4.27p
(2019:nil) per share be paid on 1 June 2021 to
shareholders who are on the Company’s register
at the close of business on 7 May 2021, resulting
in a total dividend of 6.30p per share for the year
(2019: 2.03p). For further information on the
performance ofthe entity, refer to the Strategic
Report on pages 1 to 59, which should be read
as forming part oftheDirectors’ report.
Directors
The appointment, replacement and powers of
the Directors are governed by the Company’s
Articles of Association (the “Articles”), the UK
Corporate Governance Code, the Companies
Act 2006, prevailing legislation and resolutions
passed at the Annual General Meeting (AGM)
or other general meetings of the Company.
With the exception of A Bromfield, who retired
from the Board on 13 May 2020, details of
Directors who were in office during the year
andup to the date of signing of the financial
statements are set out on pages 60 and 61. A
Bromfield’s details were provided on page 49
the2019 Annual Report.
The Articles give the Directors power to appoint
and replace Directors. Under the Terms of
Reference of the Nomination Committee, any
appointment must be recommended by the
Nomination Committee for approval by the Board
of Directors. The Articles also require Directors to
retire and, if they so wish, submit themselves for
election at the first AGM following their
appointment and normally every three years
thereafter. Since 2012, theBoard has required
Directors to stand forannual re-election each year.
D Stirling and G McGrath, the Executive Directors,
have service contracts which are terminable on
12months’ written notice. All the other Directors
have letters of appointment which are terminable
on six months’ written notice.
The Company maintained Directors’ and
Officers’ Liability Insurance cover throughout
2020. The Company has issued Deeds of
Indemnity in favour of all Directors. These Deeds
were in force throughout the year ended 31
December 2020 and remain in force as at the
date of this report. These Deeds, as well as the
service contracts and the Company’s Articles
ofAssociation, are available for inspection
duringnormal business hours at the Company’s
registered office and will be available at the AGM.
Conflicts of interest
All Directors submit details to the Company
Secretary of any new situations, or changes
toexisting ones, which may give rise to an
actualor potential conflict of interest with
thoseof the Company.
Where an actual, or potential, conflict is
approved by the Board, the Board will normally
authorise the situation on the condition that the
Director concerned abstains from participating
inany discussion or decision affected by the
conflicted matter. Authorisation of a conflict is
only given to Directors who are not interested
inthe matter. No new conflicts of interest were
noted during 2020 or between the year end and
thedate of signing of the financial statements.
Amendment to the Articles of Association
The Company’s Articles of Association may
only be amended by a special resolution of
the shareholders passed in general meeting.
The Company will propose a special resolution
at the 2021 AGM to amend and update the
existing Articles of Association.
Full details of the proposed amendments
are provided in the notes to the AGM notice
on
pages 136 to 139.
Corporate governance report
The corporate governance report on
page 62
should be read as forming part of the
Directors’report.
Employees
To ensure employee welfare, the Group has
documented and well-publicised policies on
occupational health and safety, the environment
and training. The Group operates an equal
opportunities, single-status employment policy
together with an open management style.
The Company operates to a number of
recognised industry standards, including Quality
(ISO 9001), Environmental (ISO 14001) and, until
June 2020, Occupational Health and Safety
(OHSAS 18001). In June, Zotefoams successfully
migrated to ISO 45001:2018, as part of a
continuous improvement plan.
Further details of our certifications are
provided in our OHSE section on
page 50.
Zotefoams operates an equal opportunities policy
and we believe diversity (ethnicity, age, gender,
language, sexual orientation, gender
re-orientation, religion, socio-economic status,
personality and ability) of the employees promotes
a better working environment, which in turn leads
to innovation and business success.Applications
for employment by disabled persons are always
fully considered and, in the event of an employee
becoming disabled, every effort is made to ensure
that theiremployment with Zotefoams continues
andthat appropriate training is provided where
necessary. Zotefoams’ policy is that the training,
career development and promotion of disabled
persons should, as far as possible, be identical to
that of other employees.
Zotefoams places considerable value on the
involvement of its people and holds formal and
informal meetings to brief them on matters
affecting them as employees and on the various
factors (including financial and economic factors)
affecting the performance of the Group; it also
ensures that their views are taken into account
inmaking decisions which are likely to affect their
interests. In the UK, there is a Joint Consultative
Committee (JCC), which comprises an employee
representative from each department. The JCC
meets regularly and considers a wide range of
matters affecting the employees’ current and
future interests. From January 2019, J Carling
has attended meetings of the JCC in his
capacity as Board representative, to provide
employees with an opportunity to engage with
the Board and allow the Board to have regard
toemployees’ views in their decision-making.
In order to encourage employees to share in
thesuccess of Zotefoams, an all-employee
shareincentive scheme was established in 2015
in the UK. Under the scheme, employees can
purchase shares each month directly from their
salary. For every four shares bought, one further
share is awarded. The shares vest on the third
anniversary of award and are normally exempt
from tax after five years.
Relationships with others
The Board has had regard to the fostering
oftheGroup’s business relationships with
suppliers, customers and others in its
decision-making process in order to
achievegood-quality outcomes.
Further information on this topic can be found
on
page 58
of the Strategic Report (the s172(1)
statement), which is incorporated into this
Directors’ report by cross-reference.
Human rights
Zotefoams does not, at present, have a specific
policy on human rights; however, it believes in
recognising and respecting all human rights as
defined in international conventions. This belief is
embedded within the organisation’s values and
ethical policies. We conduct every aspect of our
business with honesty, integrity and openness,
respecting human rights and the interests of our
employees, customers and other stakeholders,
according to the principles set out in our Ethics
Policy, which covers:
X
Ensuring our employees have the freedom to
join a union, associate or bargain collectively
without fear of discrimination against the
exercising of such freedoms
X
Not using forced labour or child labour and
X
Respecting the rights of privacy of our
employees and protecting access and
useoftheir personal information.
The Company operates an Equal
Opportunities Policy and a Dignity at Work
Policy, which promote the right of every
employee to be treated with dignity and respect
and not be harassed or bullied. We work hard
to ensure thatgoods and services are from
sources that do not jeopardise human rights,
safety or the environment, and expect our
suppliers to observe business principles
consistent withourown.
82
Zotefoams plc
Annual Report 2020
Business ethics
Zotefoams is committed to high standards
ofbusiness conduct and aims to maintain
thesestandards across all of our operations
throughout the world. Under our Ethics Policy,
we state that we will:
X
Operate within the law
X
Not tolerate any discrimination or harassment
X
Not make any political donations or grant
public donation for the purpose of political
advocacy of any kind
X
Not make or receive bribes
X
Avoid situations that might give rise to
conflicts of interest
X
Not enter into any activity that might be
considered anti-competitive
X
Aim to be a responsible company within
our local communities and
X
Support and encourage our employees
to report, in confidence, any suspicions
of wrongdoing.
Supporting our Ethics Policy, we have policies
onanti-bribery and corruption, anti-fraud,
anti-competitive behaviour, employee share
trading and whistleblowing.
In 2020, we introduced a declaration of
adherence to the principles laid out in the
Anti-Bribery and Corruption, Anti-Fraud and
Ethics policies in the business dealings of all
new suppliers. Suppliers’ ethical matters will
be reviewed further in 2021.
Substantial shareholdings
In accordance with the Disclosure and
Transparency Rules DTR 5, the Company,
asat6 April 2021, had received notices of
thefollowing material interests of 3% or
moreintheissued ordinary share capital:
Research and development
The amount spent by the Group on R&D in
theyear was £1,014k (2019: £1,357k). Inthe
opinion of the Directors, £nil (2019:£121k) of this
expenditure met the requirements for capitalisation
under IAS 38, while £1,014k (2019: £1,236k) did
not andwas consequently expensed in the
consolidated income statement.
Share capital and reserves
The Company has one class of ordinary shares,
which has no right to fixed income. Each share
carries the right, on a poll, to one vote at general
meetings of the Company. There are no specific
restrictions on the size of a holding nor on the
transfer of shares, which are both governed
bythe general provisions of the Articles of
Association and prevailing legislation. The
Directors are not aware of any agreements
between holders of the Company’s shares
thatmay result in restrictions on the transfer
ofsecurities or on voting rights. No person has
anyspecial rights of control over the Company’s
share capital and all issued shares are fully paid.
At 31 December 2020, the Zotefoams
Employees’ Benefit Trust (EBT) held 459,201
shares (approximately 0.9% of issued share
capital) (2019: 178,395 shares) to satisfy
shareplans as described in the Directors’
Remuneration report. During the year, the EBT
released 39,194 shares in respect of these share
plans. The EBT acquired 320,000 shares on 14
May 2020. In accordance with best practice, the
voting rights on the shares held inthe EBT are
not exercised and the right toreceive dividends
has been waived.
At the AGM held on 8 June 2020, authority was
given to the Directors to allot unissued shares
inthe Company up to a maximum amount
equivalent to approximately two-thirds of the
issued share capital of the Company. Authority
was also given to the Directors to allot equity
securities in the Company for cash without
regard to the pre-emption provisions of the
Companies Act 2006. Both authorities expire
atthe AGM to be held on 26 May 2021. The
Directors seek new authorities for a further
year,in line with market practice.
The Company was given authority at the 2020
AGM to purchase up to 4,830,123 of its ordinary
shares. This authority will also expire on 26 May
2021 and, at the date of this Report, had not
been used. In accordance with normal practice
for listed companies, a special resolution will
beproposed at this year’s AGM to seek a new
authority to make market purchases up to a
maximum of 10% of the issued share capital
ofthe Company.
Subsidiaries and branches
Details of the joint ventures, subsidiaries and
branches within the Group are given in the
financial statements.
Treasury and financial instruments
Information in respect of the Group’s policies on
financial risk management objectives, including
policies for hedging, as well as an indication of
exposure to financial risk, is given in note 22
tothe financial statements.
Future developments
Information on future developments for the
Group has been set out in an Introduction
from our Chair and the Group CEO’s review
on
pages 22 to 27.
Greenhouse gas emissions
Information on the Group’s greenhouse gas
emissions may be found in the ESG report
on
page 52.
Pension schemes
Refer to the post-employment benefits section
ofthe Group CFO’s review and note 24 to the
financial statements for information related
totheCompany’s pension schemes.
In the UK, employees have access to anumber
of defined contribution pensionschemes.
Newjoiners are eligible to join the Zotefoams
Stakeholder Pension Scheme.
Finance costs capitalised
Refer to note 7 to the financial statements
for details of borrowing costs capitalised
bytheGroup.
Events after the reporting period
Refer to note29 to the financial statements for
details ofany events after the reporting period
affecting the Group.
Disclosure of information to Auditor
The Directors who held office at the date of
approval of this Directors’ report confirm that,
inso far as they are each aware, there is
norelevant audit information of which the
Company’s External Auditor is unaware, and
each Director has taken all the steps that they
oughttohave taken as a Director in order to
make themselves aware of any relevant audit
information and to establish that the Company’s
External Auditor is aware of that information.
Independent Auditor
A resolution to re-appoint PKF Littlejohn LLP
as the Company’s Auditor will be proposed at
the forthcoming AGM.
On behalf of the Board.
G C McGrath
Director
7 April 2021
Ordinary
shares of
5.0p
Percentage
of issued
share
capital
Schroders plc
6,036,096
12.41
Invesco Ltd
4,
0
07,
910
8.29
Premier Miton Group
plc
3,561,760
7.37
BlackRock, Inc
5,506,830
5.18
Highclere International
Investors LLP
2,432,527
5.04
Canaccord Genuity
Group, Inc
2,317,334
4.90
Claire and Marc
Downes
2,102,090
4.32
Nicholas Adrian
Beaumont Dark
1,938,352
3.99
Pershing Securities
Ltd
1,735,620
3.57
Directors’ shareholdings are shown in the
Directors’ Remuneration report on
pages
76and77.
Directors’ report
Continued
83
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Statement of Directors’ responsibilities
in respect of the financial statements
The Directors consider the Annual Report, taken
as a whole, to be fair, balanced and understandable
The Directors are responsible for preparing the
Annual Report and the financial statements in
accordance with applicable law and regulation.
Company law requires the Directors to prepare
financial statements for each financial year.
Under that law, the Directors have prepared
theGroup and Company financial statements
inaccordance with international accounting
standards in conformity with the requirements
of the Companies Act 2006. Additionally, the
Financial Conduct Authority’s Disclosure
Guidance and Transparency Rules require
theDirectors to prepare the Group financial
statements in accordance with international
financial reporting standards adopted pursuant
to Regulation (EC) No. 1606/2002 as it applies
inthe European Union. Under company law
theDirectors must not approve the financial
statements unless they are satisfied that they
give a true and fair view of the state of affairs
ofthe Group and Company and of the profit or
loss of the Group and Company for that period.
In preparing the financial statements,
theDirectors are required to:
X
Select suitable accounting policies and
then apply them consistently
X
State whether applicable international
accounting standards, in conformity with the
requirements of the Companies Act 2006
and, for the Group, international financial
reporting standards adopted pursuant to
Regulation (EC) No. 1606/2002 as it applies
in the European Union, have been followed,
subject to any material departures disclosed
and explained in the financial statements
X
Make judgements and accounting estimates
that are reasonable and prudent and
X
Prepare the financial statements on the going
concern basis unless it is inappropriate to
presume that the Group and Company will
continue in business.
The Directors are responsible for safeguarding
the assets of the Group and Company and
hence for taking reasonable stepsfor the
prevention and detection of fraudand other
irregularities.
The Directors are responsible for keeping
adequate accounting records that are sufficient
to show and explain the Group’s and Company’s
transactions and disclose with reasonable
accuracy at any time the financial position of the
Group and Company and enable them to ensure
that the financial statements and the Directors’
Remuneration report comply with the
Companies Act 2006.
The Directors are also responsible for the
maintenance and integrity of the Company’s
website. Legislation in the United Kingdom
governing the preparation and dissemination
offinancial statements may differ from
legislationin other jurisdictions.
Directors’ confirmations
The Directors consider that the Annual
Report, taken as a whole, is fair, balanced and
understandable and provides the information
necessary for shareholders to assess the
position and performance, business model
andstrategy of the Group and Company.
Each of the Directors, whose names and
functions are listed on pages 60 and 61 of the
Annual Report, confirm that, to the best of
their knowledge:
X
The Consolidated and Company financial
statements, which have been prepared in
accordance with international accounting
standards, in conformity with the requirements
of the Companies Act 2006 and, for the
Group, international financial reporting
standards adopted pursuant to Regulation
(EC) No. 1606/2002 as it applies in the
European Union, give a true and fair view of
the assets, liabilities, financial position and
profit of the Group and Company and
X
The Group CEO’s review includes a fair
review of the development and performance
of the business and the position of the Group
and Company. The Group CFO's review
provides a description of the principal risks
and uncertainties faced by the Group and
theCompany.
Independent auditor’s report to
the members of Zotefoams plc
Opinion
We have audited the financial statements of Zotefoams plc (the “parent company”) and its subsidiaries (the “group”) for the year ended 31 December
2020 which comprise the Consolidated Income Statement, the Consolidated Statement of Comprehensive Income, the Consolidated Statement of
Financial Position, the Company Statement of Financial Position, the Consolidated Statement of Cash Flows, the Company Statement of Cash Flows,
the Consolidated Statement of Changes in Equity and the Company Statement of Changes in Equity and notes to the financial statements, including
significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and international accounting
standards in conformity with the requirements of the Companies Act 2006 and as regards the parent company financial statements, as applied in
accordance with the provisions of the Companies Act 2006.
In our opinion:
X
The financial statements give a true and fair view of the state of the group’s and of the parent company’s affairs as at 31 December 2020 and of the
group’s and parent company’s profit for the year then ended;
X
The group financial statements have been properly prepared in accordance with international accounting standards in conformity with the requirements
of the Companies Act 2006;
X
The parent company financial statements have been properly prepared in accordance with international accounting standards in conformity with the
requirements of the Companies Act 2006 and as applied in accordance with the provisions of the Companies Act 2006; and
X
The financial statements have been prepared in accordance with the requirements of the Companies Act 2006; and as regard to the group financial
statements, international financial reporting standards adopted pursuant to Regulation (EC) No 1606/2002 as it applies in the European Union.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those
standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the
group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including
the FRC’s Ethical Standard as applied to listed public interest entities, and we have fulfilled our other ethical responsibilities in accordance with these
requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors use of the going concern basis of accounting in the preparation of the financial
statements is appropriate. Our evaluation of the directors’ assessment of the group’s and parent company’s ability to continue to adopt the going concern
basis of accounting included:
X
Checking the mathematical accuracy of the spreadsheet used to model future financial performance, agreeing the underlying cash flow projections
tomanagement-approved forecasts, recalculating covenant compliance and liquidity headroom for the base case scenario;
X
Evaluating the assumptions regarding the loss in revenue and associated EBITDA impact, the associated potential cost savings and the potential
decrease in working capital levels that could be achieved in the downside scenario;
X
Assessing the impact of the mitigating factors available to management in respect of the ability to restrict capital expenditure, cash payments
associated with dividends, bonus and share options;
X
Recalculating the impact on the group’s and company’s banking covenants; and
X
Assessing whether management has adequately disclosed the conditions which cast significant doubt on the ability of the group and company to
continue as a going concern in the financial statements.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively,
may cast significant doubt on the group’s or parent company’s ability to continue as a going concern for a period of at least 12 months from when the
financial statements are authorised for issue.
In relation to the entities reporting on how they have applied the UK Corporate Governance Code, we have nothing material to add or draw attention to
inrelation to the directors’ statement in the financial statements about whether the directors considered it appropriate to adopt the going concern basis
ofaccounting.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Our application of materiality
The scope of our audit was influenced by our application of materiality. We set certain quantitative thresholds for materiality. These, together with
qualitative considerations, helped us to determine the scope of our audit and the nature, timing and extent of our audit procedures on the individual
financial statement line items and disclosures and in evaluating the effect of misstatements, both individually and in aggregate, on the financial
statementsas a whole.
84
Zotefoams plc
Annual Report 2020
Based on our professional judgement, we determined materiality for the financial statements as a whole as follows:
Group financial statements
Company financial statements
Overall materiality
£400,000
£360,000
Performance materiality
£240,000
£216,000
Basis of materiality
5% of profit before tax (PBT)
5% of PBT capped at 90% of group
Rationale
This is the primary key performance
indicator used by management in assessing
the performance of the group. As a profit
generating group, we consider the users of
thefinancial statements, such as investors,
willalso consider PBT to be a key metric.
This is the primary key performance indicator
used by management in assessing the
performance of the company. As a profit
generating company, we consider the users
ofthe financial statements, such as investors,
willalso consider PBT to be a key metric.
For each component in the scope of our group audit, we allocated a materiality that is less than our overall group materiality. The range of materiality
allocated across components was between £145,000 and £360,000. Certain components were audited to a local statutory audit materiality that was also
less than our overall group materiality. We agreed with the Audit Committee that we would report to them misstatements identified during our audit above
£20,000 (group audit) and £18,000 (company audit) as well as misstatements below those amounts that, in our view, warranted reporting for qualitative
reasons.
Our approach to the audit
As part of designing our audit, we determined materiality and assessed the risk of material misstatement in the financial statements. In particular, we
looked at areas involving significant accounting estimates and judgement by the directors and considered future events that are inherently uncertain
such as the impairment of intangible assets and assumptions used in calculating the defined benefit pension scheme. We also addressed the risk of
management override of internal controls, including among other matters consideration of whether there was evidence of bias that represented a risk
ofmaterial misstatement due to fraud.
The Group has nine trading companies (including one joint venture) within the consolidated financial statements, two based in the UK, four in Asia
and three in the US (excluding Poland which was not trading at 31 December 2020). We identified three significant components, the parent company,
Zotefoams Inc and MuCell Extrusion LLC, which were subject to a full scope audit by a team with relevant sector experience undertaken from our office
based in London. We were not able to visit the overseas components due to the COVID travel restrictions in place so we engaged the assistance of PKF
network firms to assist with verification of property, plant and equipment and inventory count procedures.
In addition, we identified components which were material but not significant to the group and performed an audit of specific account balances
andclasses of transactions to ensure that balances which were material to the group were subject to audit procedures, including:
X
Property, plant and equipment in Zotefoams Poland Sp.z.o.o.;
X
Inventory and revenue in Zotefoams T-FIT Material Technology (Kunshan) Co. Limited; and
X
Revenue in Zotefoams Midwest LLC
The components identified as not significant and not material were subject to review procedures undertaken by the same audit team. The approach
gavethe audit team the following coverage:
Coverage of PBT
Full
Specific
Analytical
Coverage of gross assets
Full
Specific
Analytical
85
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the financial statements of the current
period and include the most significant assessed risks of material misstatement (whether or not due to fraud) we identified, including those which had the
greatest effect on: the overall audit strategy, the allocation of resources in the audit and directing the efforts of the engagement team. These matters were
addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion
on these matters.
Key audit matter
How our scope addressed this matter
Impairment of intangible assets in MuCell Extrusion LLC (see notes
13and 28)
The consolidated statement of financial position as at 31 December 2020
includes intangible assets with a carrying value of £4.3m (2019: £4.5m) in
respect of the cash generating unit, MuCell, which is comprised of goodwill
that arose on the acquisition of MuCell in a previous accounting period,
and other intangible assets.
MuCell has historically been loss making and has continued to incur
losses in 2020. Intangible assets with finite useful lives are considered for
impairment when there is an indication that the asset has been impaired.
Intangible assets with indefinite useful lives such as goodwill are tested
annually for impairment and whenever there is an indication of impairment.
An impairment review requires management estimation and judgement in
determining the future cash flows. For this reason, along with the financial
significance of the account balance (more than ten times group materiality),
we have assessed this to be a key audit matter.
This was also assessed as a key audit matter in the previous year.
Our work in this area included:
X
Obtaining and reviewing the impairment assessment prepared by
management;
X
Challenging the assumptions used in the model by testing to supporting
evidence, including internally approved budgets and external data where
available;
X
Corroborating growth assumptions to supporting documents such as
sales pipelines and obtaining key contracts to verify minimum royalty/
licence revenue;
X
Critically reviewing and benchmarking the discount rate used in the net
present value calculation for reasonableness;
X
Requesting management to perform sensitivity analysis on the key
assumptions in the model and challenging the effect on the impairment
review;
X
Performing our own sensitivity analysis on the model to understand the
effect that key assumptions used have on the headroom to the model;
and
X
Discussion with management around the new business opportunity
including an assessment of the potential upside.
Key observations
We concluded that the assumptions in the impairment models, specifically
in the value-in-use calculations, were within an acceptable range, and no
impairment charge is required.
Pension assumptions (see notes 24 and 28)
The Group’s closed defined benefit pension scheme represents one of
the largest liabilities on the consolidated statement of financial position at
£8,851k as at 31 December 2020. The valuation of the schemes liabilities
requires management to use its judgement in making a number of key
assumptions, being the rate of inflation (CPI and RPI), the discount rate
andthe life expectancy of the scheme members.
While historical assumptions are noted as being within acceptable ranges,
the liability is highly sensitive to small changes.
Given the financial significance and the inherent estimation within the
calculation, this has been assessed as a key audit matter.
This was also assessed as a key audit matter in the previous year.
Our work in this area included:
X
An assessment of the independence and competence of management’s
actuary to calculate the pension scheme liability;
X
An assessment of the appropriateness of the key assumptions used by
management to value the pension liability;
X
A comparison of key assumptions to benchmarks performed by the PKF
Actuarial team;
X
Obtaining confirmations and control reports from the investment
manager and custodian to confirm pension assets;
X
Testing employee data used by the actuary;
X
Testing contributions and payments/claims paid to bank statements;
X
An assessment of whether adequate disclosures have been included
inthe annual report and accounting in line with IAS 19.
Key observations
We are satisfied that the overall methodology is appropriate and the
assumptions applied in relation to determining the pension valuation are
within an acceptable range.
The discount rate has reduced from 1.9% p.a. in 2019 to 1.2% pa in 2020.
We are comfortable that the proposed reduction is within the acceptable
range, towards the prudent end of the scale.
The RPI assumption is within the range we would expect, at the slightly
optimistic end of the range (i.e. resulting in a lower value of deficit).
CPI has been derived as 1% less than RPI until 2030 and 0.25% less than
RPI thereafter. This is a change in approach compared with 31 December
2019 when CPI was set as 1% less than RPI at all future terms. The CPI
assumption is within the range we would expect and the change suggests
an increase in the level of prudence in this assumption.
Independent auditor’s report to the members of Zotefoams plc
Continued
86
Zotefoams plc
Annual Report 2020
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The
directors are responsible for the other information contained within the annual report. Our opinion on the group and parent company financial statements
does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance
conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial
statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material
inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial
statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we
arerequired to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, the part of the Directors’ Remuneration report to be audited has been properly prepared in accordance with the Companies Act 2006.
In our opinion, based on the work undertaken in the course of the audit:
X
The information given in the Strategic Report and the Directors’ report for the financial year for which the financial statements are prepared is consistent
with the financial statements; and
X
The Strategic Report and the Directors’ report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have
not identified material misstatements in the Strategic Report or the Directors’ report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
X
Adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not
visited by us; or
X
The parent company financial statements and the part of the Directors’ Remuneration report to be audited are not in agreement with the accounting
records and returns; or
X
Certain disclosures of directors’ remuneration specified by law are not made; or
X
We have not received all the information and explanations we require for our audit.
Corporate governance statement
The Listing Rules require us to review the directors’ statement in relation to going concern, longer-term viability and that part of the Corporate Governance
Statement relating to the group’s and parent company’s compliance with the provisions of the UK Corporate Governance Statement specified for our
review.
Based on the work undertaken as part of our audit, we have concluded that each of the following elements of the Corporate Governance Statement is
materially consistent with the financial statements or our knowledge obtained during the audit:
X
The Directors’ statement with regards the appropriateness of adopting the going concern basis of accounting, set out on page 32 of this annual report;
X
The Directors’ explanation as to their assessment of the entity’s prospects, the period this assessment covers and why the period is appropriate, set
out on page 43 of this annual report;
X
The Directors’ statement that they consider the annual report and the financial statements, taken as a whole, to be fair, balanced and understandable,
set out on page 83 of this annual report;
X
The Board’s confirmation that it has carried out a robust assessment of the emerging and principal risks, set out on page 64 of this annual report;
X
The section of the annual report that describes the review of effectiveness of risk management and internal control systems set out on page 64 of this
annual report; and
X
The section describing the work of the Audit Committee set out on pages 66 to 68 of this annual report.
Responsibilities of directors
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the group and parent company
financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to
enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the group and parent company financial statements, the directors are responsible for assessing the group’s and the parent company’s ability
to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the
directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.
87
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due
tofraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that
an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error
and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken
onthe basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined
above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting
irregularities, including fraud, is detailed below.
We obtained an understanding of the group and parent company and the sector in which they operate to identify laws and regulations that could
reasonably be expected to have a direct effect on the financial statements. We obtained our understanding in this regard through discussions with
management, application of audit knowledge and experience of the sector.
Our audit procedures were designed to ensure the audit team considered whether there were any indications of non-compliance by the group and parent
company with those laws and regulations. The group and parent company is subject to laws and regulations that directly affect the financial statements,
including financial reporting legislation, pensions legislation, distributable profits legislation and taxation legislation and we assessed the extent of
compliance with these laws and regulations as part of our procedures on the related financial statement items.
In addition, the group and parent company are subject to many other laws and regulations where the consequences of non-compliance could have a
material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following
areas as those most likely to have such an effect: health and safety; various regulations around the handling of chemicals and general environmental
protection legislation; fraud; bribery and corruption; export control; Consumer Rights Act; and employment law recognising the nature of the group’s and
parent company’s activities. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry
of the directors and other management and inspection of regulatory and legal correspondence, if any. The identified actual or suspected non-compliance
was not sufficiently significant to our audit to result in our response being identified as a key audit matter.
We also identified the risks of material misstatement of the financial statements due to fraud. We considered, in addition to the non-rebuttable presumption
of a risk of fraud arising from management override of controls, the recognition of revenue, posting of unusual journals and manipulating the group’s
alternative performance profit measures and other key performance indicators to meet remuneration targets and externally communicated targets.
As in all of our audits, we addressed the risk of fraud arising from management override of controls by performing audit procedures which included, but
were not limited to: the testing of journals; reviewing accounting estimates for evidence of bias; and evaluating the business rationale of any significant
transactions that are unusual or outside the normal course of business.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement
in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from
the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is
also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or
misrepresentation.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.
uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Other matters which we are required to address
We were appointed by the Audit Committee on 6 October 2020 to audit the financial statements for the period ended 31 December 2020 and subsequent
financial periods. Our total uninterrupted period of engagement is one year.
The non-audit services prohibited by the FRC’s Ethical Standard were not provided to the group or the parent company and we remain independent of
the group and the parent company in conducting our audit.
Our audit opinion is consistent with the additional report to the audit committee.
Use of our report
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work
has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no
other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone, other than the company and the company’s
members as a body, for our audit work, for this report, or for the opinions we have formed.
Joseph Archer (Senior Statutory Auditor)
For and on behalf of PKF Littlejohn LLP
15 Westferry Circus
Canary Wharf
London E14 4HD
7 April 2021
Independent auditor’s report to the members of Zotefoams plc
Continued
88
Zotefoams plc
Annual Report 2020
Consolidated income statement
For the year ended 31 December 2020
Note
2020
£’000
2019
£’000
Revenue
3
82,652
80,860
Cost of sales
(54,874)
(52,270)
Gross profit
27,778
28,590
Distribution costs
(6,793)
(8,008)
Administrative expenses before exceptional item
(11,876)
(11,481)
Exceptional item
4
–
1,050
Total administrative expenses
(11,876)
(10,431)
Operating profit
9,109
10,151
Operating profit before exceptional item
9,109
9,101
Finance costs
7
(872)
(462)
Finance income
7
26
50
Share of profit from joint venture
10
38
72
Profit before income tax
8,301
9,811
Profit before income tax and exceptional item
8,301
8,761
Income tax expense
8
(1,138)
(1,594)
Profit for the year
7,163
8,217
Profit for the year before exceptional item
7,163
7,167
Profit attributable to:
Equity holders of the Company
7,163
8,217
7,163
8,217
Earnings per share:
Basic (p)
9
14.87
17.10
Diluted (p)
9
14.63
16.84
All activities of the Group are continuing.
The notes on pages 97 to 134 form an integral part of these financial statements.
The Company has elected to take the exemption under section 408 of the Companies Act 2006 from presenting the Company income statement
andother comprehensive income.
Company number: 2714645
89
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Consolidated statement
of comprehensive income
For the year ended 31 December 2020
Note
2020
£’000
2019
£’000
Profit for the year
7,163
8,217
Other comprehensive income
Items that will not be reclassified to profit or loss
Actuarial losses on defined benefit pension schemes
24
(2,460)
(319)
Tax relating to items that will not be reclassified
467
54
Total items that will not be reclassified to profit or loss
(1,993)
(265)
Items that may be reclassified subsequently to profit or loss
Foreign exchange translation losses on investment in foreign subsidiaries
(583)
(1,146)
Change in fair value of hedging instruments
952
(349)
Hedging gains reclassified to profit or loss
82
939
Tax relating to items that may be reclassified
(256)
(101)
Total items that may be reclassified subsequently to profit or loss
195
(657)
Other comprehensive income for the year, net of tax
(1,798)
(922)
Total comprehensive income for the year
5,365
7,295
Total comprehensive income attributable to:
Equity holders of the Company
5,365
7,295
Total comprehensive income for the year
5,365
7,295
The notes on pages 97 to 134 form an integral part of these financial statements.
90
Zotefoams plc
Annual Report 2020
Consolidated statement
of financial position
As at 31 December 2020
Note
2020
£’000
2019
£’000
Non-current assets
Property, plant and equipment
11
92,925
85,652
Right-of-use assets
12
1,397
1,207
Intangible assets
13
5,888
6,614
Investments in joint venture
10
183
145
Trade and other receivables
16
54
166
Deferred tax assets
20
509
327
Total non-current assets
100,956
94,111
Current assets
Inventories
15
23,033
18,604
Trade and other receivables
16
22,150
23,315
Derivative financial instruments
22
1,580
332
Cash and cash equivalents
17
8,503
6,656
Total current assets
55,266
48,907
Total assets
156,222
143,018
Current liabilities
Trade and other payables
18
(7,851)
(6,831)
Derivative financial instruments
22
(53)
(134)
Current tax liability
(101)
(261)
Lease liabilities
12
(420)
(369)
Interest-bearing loans and borrowings
19
(23,430)
(15,717)
Total current liabilities
(31,855)
(23,312)
Non-current liabilities
Lease liabilities
12
(986)
(836)
Interest-bearing loans and borrowings
19
(19,263)
(21,630)
Deferred tax liabilities
20
(891)
(674)
Post-employment benefits
24
(8,851)
(6,926)
Total non-current liabilities
(29,991)
(30,066)
Total liabilities
(61,846)
(53,378)
Total net assets
94,376
89,640
Equity
Issued share capital
21
2,431
2,415
Share premium
21
44,178
44,178
Own shares held
(23)
(9)
Capital redemption reserve
15
15
Translation reserve
2,324
2,907
Hedging reserve
909
131
Retained earnings
44,542
40,003
Total equity
94,376
89,640
The notes on pages 97 to 134 form an integral part of these financial statements.
These financial statements on pages 89 to 96 were authorised for issue by the Board of Directors on 7 April 2021 and were signed on its behalf by:
G C McGrath
Group CFO
Company number: 2714645
91
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Company statement
of financial position
As at 31 December 2020
Note
2020
£’000
2019
£’000
Non-current assets
Property, plant and equipment
11
41,960
40,919
Right-of-use assets
12
780
1,064
Intangible assets
13
1,546
2,082
Investments in subsidiaries
14
30,822
30,576
Trade and other receivables
16
54
166
Total non-current assets
75,162
74,807
Current assets
Inventories
15
16,854
14,362
Trade and other receivables
16
49,502
42,546
Derivative financial instruments
22
1,580
332
Cash and cash equivalents
17
6,328
4,107
Total current assets
74,264
61,347
Total assets
149,426
136,154
Current liabilities
Trade and other payables
18
(6,188)
(4,905)
Derivative financial instruments
22
(53)
(134)
Current tax liability
–
(261)
Lease liabilities
12
(279)
(291)
Interest-bearing loans and borrowings
19
(23,430)
(15,717)
Total current liabilities
(29,950)
(21,308)
Non-current liabilities
Lease liabilities
12
(504)
(769)
Interest-bearing loans and borrowings
19
(19,263)
(21,630)
Deferred tax liabilities
20
(891)
(675)
Post-employment benefits
24
(8,851)
(6,926)
Total non-current liabilities
(29,509)
(30,000)
Total liabilities
(59,459)
(51,308)
Total net assets
89,967
84,846
Equity
Issued share capital
21
2,431
2,415
Share premium
21
44,178
44,178
Own shares held
–
–
Capital redemption reserve
15
15
Hedging reserve
909
131
Retained earnings
At 1 January
38,107
34,107
Profit for the year attributable to the owners
6,951
7,013
Other changes in retained earnings
(2,624)
(3,013)
42,434
38,107
Total equity
89,967
84,846
The notes on pages 97 to 134 form an integral part of these financial statements.
These financial statements on pages 89 to 96 were authorised for issue by the Board of Directors on 7 April 2021 and were signed on its behalf by:
G C McGrath
Group CFO
Company number: 2714645
92
Zotefoams plc
Annual Report 2020
Consolidated statement
of cash flows
For the year ended 31 December 2020
Note
2020
£’000
2019
£’000
Cash flows from operating activities
Profit for the year
7,163
8,217
Adjustments for:
Depreciation and amortisation
11, 12, 13
6,746
5,769
Disposal of assets
5
40
77
Finance costs
7
846
412
Share of profit from joint venture
10
(38)
(72)
Net exchange differences
(133)
(999)
Equity-settled share-based payments
25
300
391
Taxation
8
1,138
1,594
Operating profit before changes in working capital and provisions
16,062
15,389
Decrease in trade and other receivables
1,199
2,659
Increase in inventories
(4,536)
(883)
Increase/(decrease) in trade and other payables
980
(3,720)
Employee defined benefit contributions
24
(700)
(1,674)
Cash generated from operations
13,005
11,771
Interest paid
(456)
(88)
Income taxes paid, net of refunds
(1,113)
(2,334)
Net cash flows generated from operating activities
11,436
9,349
Cash flows from investing activities
Interest received
7
26
50
Interest paid
7
(604)
(933)
Purchases of intangibles
13
(346)
(914)
Purchases of property, plant and equipment
(12,363)
(23,473)
Net cash used in investing activities
(13,287)
(25,270)
Cash flows from financing activities
Proceeds from options exercised and issue of share capital
–
92
Repayment of borrowings
(8,053)
(3,829)
Proceeds from borrowings
13,180
22,578
Principal elements of lease payments
12
(433)
(343)
Dividends paid to equity holders of the Company
9
(977)
(2,973)
Net cash generated from financing activities
3,717
15,525
Net increase/(decrease) in cash and cash equivalents
1,866
(396)
Cash and cash equivalents at 1 January
6,656
7,073
Exchange losses on cash and cash equivalents
(19)
(21)
Cash and cash equivalents at 31 December
17
8,503
6,656
Cash and cash equivalents comprises cash at bank and short-term highly liquid investments with a maturity date of less than three months.
During the year, the Group paid interest of £1,060k of which it capitalised £604k (2019: paid interest of £1,021k of which it capitalised £933k) on qualifying
assets under IAS 23 “Capitalisation of Borrowing Costs”. The interest paid has been split between operating activities of £456k (2019: £88k) and investing
activities of £604k (2019: £933k) to reflect the Group’s utilisation of the interest paid.
The net exchange differences of £133k within operating activities relate to the foreign exchange movement on borrowings and open forward contracts in
the income statement (2019: £999k).
Refer to note 19 for a reconciliation of liabilities arising from financing activities.
The notes on pages 97 to 134 form an integral part of these financial statements.
93
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Company statement
of cash flows
For the year ended 31 December 2020
Note
2020
£’000
2019
£’000
Cash flows from operating activities
Profit for the year
6,951
7,013
Adjustments for:
Depreciation and amortisation
11, 12, 13
3,958
3,253
Disposal of assets
38
–
Finance costs
574
325
Net exchange differences
(133)
(999)
Equity-settled share-based payments
25
300
391
Taxation
1,199
1,279
Operating profit before changes in working capital and provisions
12,887
11,262
Decrease in trade and other receivables
975
3,372
Increase in inventories
(2,492)
(918)
Increase/(decrease) in trade and other payables
1,481
(3,468)
Employee defined benefit contributions
24
(700)
(1,674)
Cash generated from operations
12,151
8,574
Interest paid
(451)
(405)
Income taxes paid, net of refunds
(1,095)
(2,142)
Net cash flows generated from operating activities
10,605
6,027
Cash flows from investing activities
Investment in subsidiaries
14
(246)
(7,027)
Interest received
6
26
Interest paid
(166)
(610)
Loans given to subsidiaries, net of prepayments
(7,555)
(8,431)
Purchases of intangibles
13
(111)
(707)
Purchases of property, plant and equipment
(4,144)
(6,400)
Net cash used in investing activities
(12,216)
(23,149)
Cash flows from financing activities
Proceeds from options exercised and issue of share capital
–
92
Repayment of borrowings
(8,053)
(3,829)
Proceeds from borrowings
13,180
22,578
Principal elements of lease payments
12
(318)
(265)
Dividends paid to equity holders of the Company
9
(977)
(2,973)
Net cash generated from financing activities
3,832
15,603
Net increase/(decrease) in cash and cash equivalents
2,221
(1,519)
Cash and cash equivalents at 1 January
4,107
5,626
Cash and cash equivalents at 31 December
17
6,328
4,107
Cash and cash equivalents comprises cash at bank and short-term highly liquid investments with a maturity date of less than three months.
During the year, the Company paid interest of £617k of which it capitalised £166k (2019: paid interest of £1,015k of which it capitalised £610k) on qualifying
assets under IAS 23 “Capitalisation of Borrowing Costs”. The interest paid has been split between operating activities of £451k (2019: £405k) and investing
activities of £166k (2019: £610k) to reflect the Company’s utilisation of the interest paid.
The net exchange differences of £133k within operating activities relate to the foreign exchange movement on borrowings and open forward contracts in
the income statement (2019: £999k).
Refer to note 19 for a reconciliation of liabilities arising from financing activities.
The notes on pages 97 to 134 form an integral part of these financial statements.
94
Zotefoams plc
Annual Report 2020
Consolidated statement
of changes in equity
For the year ended 31 December 2020
Note
Share
capital
£’000
Share
premium
£’000
Own
shares
held
£’000
Capital
redemption
reserve
£’000
Translation
reserve
£’000
Hedging
reserve
£’000
Retained
earnings
£’000
Total
equity
£’000
Balance as at 1 January 2019
2,415
44,178
(21)
15
4,053
(358)
34,799
85,081
Profit for the year
–
–
–
–
–
–
8,217
8,217
Foreign exchange translation gains on investment in
subsidiaries
–
–
–
–
(1,146)
–
–
(1,146)
Change in fair value of hedging instruments
recognised in other comprehensive income
–
–
–
–
–
(349)
–
(349)
Reclassification to income statement – administrative
expenses
–
–
–
–
–
939
–
939
Tax relating to effective portion of changes in fair
value of cash flow hedges, net of recycling
–
–
–
–
–
(101)
–
(101)
Actuarial loss on defined benefit pension scheme
24
–
–
–
–
–
–
(319)
(319)
Tax relating to actuarial loss on defined benefit
pension scheme
–
–
–
–
–
–
54
54
Total comprehensive income for the year
–
–
–
–
(1,146)
489
7,952
7,295
Transactions with owners of the Parent:
Options exercised
–
–
12
–
–
–
80
92
Equity-settled share-based payments net of tax
–
–
–
–
–
–
145
145
Dividends paid
9
–
–
–
–
–
–
(2,973)
(2,973)
Total transactions with owners of the Parent
–
–
12
–
–
–
(2,748)
(2,736)
Balance as at 31 December 2019
2,415
44,178
(9)
15
2,907
131
40,003
89,640
Balance as at 1 January 2020
2,415
44,178
(9)
15
2,907
131
40,003
89,640
Profit for the year
–
–
–
–
–
–
7,163
7,163
Foreign exchange translation losses on investment in
subsidiaries
–
–
–
–
(583)
–
–
(583)
Change in fair value of hedging instruments
recognised in other comprehensive income
–
–
–
–
–
952
–
952
Reclassification to income statement – administrative
expenses
–
–
–
–
–
82
–
82
Tax relating to effective portion of changes in fair
value of cash flow hedges, net of recycling
–
–
–
–
–
(256)
–
(256)
Actuarial loss on defined benefit pension scheme
24
–
–
–
–
–
–
(2,460)
(2,460)
Tax relating to actuarial loss on defined benefit
pension scheme
–
–
–
–
–
–
467
467
Total comprehensive income for the year
–
–
–
–
(583)
778
5,170
5,365
Transactions with owners of the Parent:
Options exercised
–
–
2
–
–
–
(2)
–
Proceeds of shares issued, net of expenses
21
16
–
(16)
–
–
–
–
–
Equity-settled share-based payments net of tax
–
–
–
–
–
–
348
348
Dividends paid
9
–
–
–
–
–
–
(977)
(977)
Total transactions with owners of the Parent
16
–
(14)
–
–
–
(631)
(629)
Balance as at 31 December 2020
2,431
44,178
(23)
15
2,324
909
44,542
94,376
The aggregate current and deferred tax relating to items that are credited to equity is £259k (2019: credited £293k).
The notes on pages 97 to 134 form an integral part of these financial statements.
95
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Company statement
of changes in equity
For the year ended 31 December 2020
Note
Share
capital
£’000
Share
premium
£’000
Own
shares
held
£’000
Capital
redemption
reserve
£’000
Hedging
reserve
£’000
Retained
earnings
£’000
Total
equity
£’000
Balance as at 1 January 2019
2,415
44,178
(21)
15
(358)
34,107
80,336
Profit for the year
–
–
–
–
–
7,013
7,013
Change in fair value of hedging instruments recognised in other
comprehensive income
–
–
–
–
(349)
–
(349)
Reclassification to income statement – administrative expenses
–
–
–
–
939
–
939
Tax relating to effective portion of changes in fair value of cash
flow hedges, net of recycling
–
–
–
–
(101)
–
(101)
Actuarial loss on defined benefit pension scheme
24
–
–
–
–
–
(319)
(319)
Tax relating to actuarial loss on defined benefit pension scheme
–
–
–
–
–
54
54
Total comprehensive income for the year
–
–
–
–
489
6,748
7,237
Transactions with owners:
Options exercised
–
–
21
–
–
80
101
Equity-settled share-based payments net of tax
–
–
–
–
–
145
145
Dividends paid
9
–
–
–
–
–
(2,973)
(2,973)
Total transactions with owners
–
–
21
–
–
(2,748)
(2,727)
Balance as at 31 December 2019
2,415
44,178
–
15
131
38,107
84,846
Balance as at 1 January 2020
2,415
44,178
–
15
131
38,107
84,846
Profit for the year
–
–
–
–
–
6,951
6,951
Change in fair value of hedging instruments recognised in other
comprehensive income
–
–
–
–
952
–
952
Reclassification to income statement – administrative expenses
–
–
–
–
82
–
82
Tax relating to effective portion of changes in fair value of cash
flow hedges, net of recycling
–
–
–
–
(256)
–
(256)
Actuarial loss on defined benefit pension scheme
24
–
–
–
–
–
(2,460)
(2,460)
Tax relating to actuarial loss on defined benefit pension scheme
–
–
–
–
–
467
467
Total comprehensive income for the year
–
–
–
–
778
4,958
5,736
Transactions with owners:
Options exercised
–
–
–
–
–
(2)
(2)
Proceeds of shares issued, net of expenses
21
16
–
–
–
–
–
16
Equity-settled share-based payments net of tax
–
–
–
–
–
348
348
Dividends paid
9
–
–
–
–
–
(977)
(977)
Total transactions with owners
16
–
–
–
–
(631)
(615)
Balance as at 31 December 2020
2,431
44,178
–
15
909
42,434
89,967
The aggregate current and deferred tax relating to items that are credited to equity is £259k (2019: credited £293k).
The notes on pages 97 to 134 form an integral part of these financial statements.
96
Zotefoams plc
Annual Report 2020
Notes
1. General information
Zotefoams plc (the “Company”) is a public limited company, which is
listed on the London Stock Exchange and incorporated and domiciled in
England, UK. The registered office of the Company is 675 Mitcham Road,
Croydon CR9 3AL.
The Company, its subsidiaries and joint venture (together referred to as the
“Group”) is engaged in the manufacturing and sale of high-performance
foams and licensing of related technology for specialist markets worldwide.
2. Significant accounting policies
The principal accounting policies applied in the preparation of these
financial statements are set out below. These policies have been
consistently applied to all of the years presented, unless otherwise stated.
2.1 Basis of preparation
The financial statements of Zotefoams plc have been prepared in
accordance with International Accounting Standards in conformity with
the requirements of the Companies Act 2006 and International Financial
Reporting Standards adopted pursuant to Regulation (EC) No. 1606/2002
as it applies in the European Union. The financial statements have been
prepared under the historical cost convention except for derivative financial
instruments, which are measured at fair value through profit or loss.
The preparation of financial statements in conformity with IFRS requires the
use of certain critical accounting estimates. It also requires management to
exercise its judgement in the process of applying the Group’s accounting
policies. The areas involving a higher degree of judgement or complexity,
or areas where assumptions and estimates are significant to the financial
statements, are disclosed in note 28.
Going concern
The Group’s business activities, together with the factors likely to affect its
future development, performance and position, are set out in the Strategic
Report on pages 1 to 59 and the section entitled “Risk management
and principal risks” on pages 33 to 42. These also describe the financial
position of the Group, its cash flows and liquidity position. In addition, note
22 to the financial statements includes the Group’s objectives, policies
and processes for managing its capital, its financial risk management
objectives, details of its financial instruments and hedging activities,
borrowing facilities and its exposure to credit risk and liquidity risk.
At 31 December 2020, the Group’s gross finance facilities were £53.8m
(2019: £55.2m), comprising a multi-currency term loan of £25.0m, a multi-
currency revolving credit facility of £25.0m, and a remaining balance of
£3.8m (2019: £5.2m) of a further £7.5m sterling annually renewable term
loan, repayable in equal quarterly instalments. The bank facility is for a
five-year period and expires in May 2023. At the date of the statement
offinancial position, £10.7m was undrawn on the facility (2019: £17.7m). At
the same date, the Group also held £8.5m (2019: £6.7m) of cash and cash
equivalents. The facility is subject to two covenants, which are tested semi-
annually: net debt to EBITDA (leverage) and EBITDA to net finance charges.
The Directors believe that the Group is well placed to manage its business
risks and, after making enquiries including a review of forecasts and
predictions, taking account of reasonably possible changes in trading
performance and considering the existing banking facilities, have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the next 12 months following the
dateof approval of the financial statements. The Directors have also drawn
upon the experiences of 2020 and the Group’s success in reacting to the
challenges of COVID-19 through its safety protocols and cost and cash
management, all of which could be replicated in a similar scenario.
After due consideration of the range and likelihood of potential outcomes,
the Directors continue to adopt the going concern basis of accounting
inpreparing the Annual Report.
2.2 Basis of consolidation
i) Subsidiaries
Subsidiaries are all entities over which the Group has control. The Group
controls an entity when the Group is exposed to, or has rights to, variable
returns from its involvement with the entity and has the ability to affect
those returns through its power over the entity. Subsidiaries are fully
consolidated from the date on which control is transferred to the Group.
They are deconsolidated from the date on which that control ceases.
ii) Transactions eliminated on consolidation
Intra-group balances and transactions, including any unrealised gains
and losses or income and expenses arising from such transactions, are
eliminated in preparing the consolidated financial statements. Unrealised
losses are eliminated in the same way as unrealised gains, but only to the
extent that there is no evidence of impairment. Where necessary, amounts
reported by subsidiaries have been adjusted to conform with the Group’s
accounting policies.
iii) Joint arrangements
The Group applies IFRS 11 to its joint arrangements. Under IFRS 11,
investments in joint arrangements are classified as either joint operations
or joint ventures, depending on the contractual rights and obligations of
each investor. The Group has assessed the nature of its joint arrangements
and determined them to be joint ventures. Interests in the joint ventures
areaccounted for using the equity method, after initially being recognised
at cost.
iv) Equity method
Under the equity method of accounting, the investment is initially
recognised at cost and the carrying amount is increased or decreased to
recognise the investor’s share of the change in net assets of the investee
after the date of acquisition.
If the ownership interest in the joint venture is reduced but joint control is
retained, only a proportionate share of the amounts previously recognised
in other comprehensive income is reclassified to profit or loss where
appropriate.
The Group’s share of post-acquisition profit or loss is recognised in the
income statement, and its share of post-acquisition movements in other
comprehensive income is recognised with a corresponding adjustment
to the carrying amount of the investment. Where the Group’s share of
losses in the joint venture equals or exceeds its interest in the joint venture,
including any other unsecured receivables, the Group does not recognise
further losses, unless it has incurred legal or constructive obligations or
made payments on behalf of the joint venture. Distributions received from
the joint venture reduce the carrying amount of the investment.
The Group determines at each reporting date whether there is any
objective evidence that the investment in the joint venture is impaired.
Ifthis is the case, the Group calculates the amount of impairment as the
difference between the recoverable amount of the joint venture and its
carrying value, and it recognises the amount adjacent to “share of profit/
(loss) of joint venture” in the income statement.
Gains and losses resulting from upstream and downstream transactions
between the Group and the joint venture are recognised in the Group’s
financial statements only to the extent of an unrelated investor’s interests
in the joint venture. Unrealised losses are eliminated unless the transaction
provides evidence of an impairment of the asset transferred. Accounting
policies of the joint venture have been aligned where necessary to ensure
consistency with the policies adopted by the Group.
97
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
2. Significant accounting policies (continued)
v) Accounting for business combinations
Business combinations are accounted for using the acquisition method
as at the acquisition date, which is the date on which control is transferred
to the Group. Control is the power to govern the financial and operating
policies of an entity so as to obtain benefits from the activities. In assessing
control, the Group takes into consideration potential voting rights that
currently are exercisable.
For acquisitions on or after 1 January 2010, the Group measures
goodwillat the acquisition date as:
X
The fair value of the consideration transferred; plus
X
The recognised amount of any non-controlling interests in the
acquiree;plus,
X
If the business combination is achieved in stages, the fair value
remeasured at acquisition date of the existing interest in the acquiree
less the net recognised amount of the identifiable assets acquired and
liabilities assumed.
When the excess is negative, a bargain purchase gain is recognised
immediately in the income statement. The consideration transferred does
not include amounts related to the settlement of pre-existing relationships.
Such amounts are generally recognised in the income statement. Costs
related to the acquisition, other than those associated with the issue
of debt or equity securities, that the Group incurs in connection with a
business combination are expensed as incurred.
Any contingent consideration payable is recognised at fair value at the
acquisition date. If the contingent consideration is classified as equity, it is
not remeasured, and settlement is accounted for within equity. Otherwise,
subsequent changes to the fair value of the contingent consideration are
recognised in the income statement.
When share-based payment awards (replacement awards) are required
to be exchanged for awards held by the acquiree employees (acquiree
awards) and relate to past services, then all or a portion of the amount
of the acquirer replacement awards are included in measuring the
consideration transferred in the business combination. This determination
is based on the market-based value of the replacement awards compared
with the market-based value of the acquiree awards and the extent to
which the replacement awards relate to past and/or future services.
2.3 Foreign currency
i) Functional and presentation currency
Items included in the financial statements of each of the Group’s entities
are measured using the currency of the primary economic environment in
which each entity operates (“the functional currency”). The consolidated
financial statements are presented in sterling, which is the Group’s
presentation currency.
The Company’s financial statements are prepared and presented in
sterling, which is its functional currency.
ii) Transactions and balances
Foreign currency transactions are translated into the functional currency
using the exchange rates prevailing at the dates of the transactions or
valuation (where items are remeasured). Foreign exchange gains and
losses resulting from the settlement of monetary assets and liabilities
denominated in foreign currencies are recognised in the income statement,
except when deferred in other comprehensive income as qualifying cash
flow hedges. All foreign exchange gains and losses are presented in the
income statement within administrative expenses.
Translation differences related to items classified through other
comprehensive income are recognised in other comprehensive income,
while remaining translation differences are recognised in the income
statement.
iii) Group companies
The results and financial position of all of the Group entities (none of which
has the currency of a hyper-inflationary economy) that have a functional
currency different from the presentation currency are translated into the
presentation currency as follows:
X
Assets and liabilities for each statement of financial position presented
are translated at the closing rate at the date of that statement of financial
position;
X
Income and expenses for each income statement are translated
at average exchange rates (unless this average is not a reasonable
approximation of the cumulative effect of the rates prevailing on the
transaction dates, in which case income and expenses are translated
atthe rate on the dates of each transaction); and
X
All resulting exchange differences are recognised in other
comprehensive income.
Goodwill and fair value adjustments arising on the acquisition of a foreign
entity are treated as assets and liabilities of the foreign entity, and they are
translated at the closing rate. Exchange differences arising are recognised
in other comprehensive income.
2.4 Derivative financial instruments
The Group uses derivative financial instruments to hedge its exposure to
foreign exchange risks arising from operational, financing and investment
activities. In accordance with its treasury policy, the Group does not hold
or issue derivative financial instruments for trading purposes. However,
derivatives that do not qualify for hedge accounting are accounted for
astrading instruments.
Derivatives are initially recognised at fair value on the date when a derivative
contract is entered into, and they are subsequently remeasured at their fair
value. The method of recognising the resulting gain or loss depends on
whether the derivative is designated as a hedging instrument and, if so, the
nature of the item being hedged. The Group designates all derivatives as
hedges of a particular risk associated with a recognised asset or liability
As at 31 December 2020, the following standards and interpretations had been issued but were not mandatory for annual reporting periods ending
on31December 2020.
Effective for accounting
periods beginning on
or after
Expected
Impact
COVID-19-related Rent Concessions – Amendments to IFRS 16
1 June 2020
None
Property, Plant and Equipment: Proceeds before intended use – Amendments to IAS 16
1 January 2022
None
Reference to the Conceptual Framework – Amendments to IFRS 3
1 January 2022
None
Onerous Contracts: Cost of Fulfilling a Contract – Amendments to IAS 37
1 January 2022
None
Annual Improvements to IFRS Standards 2018 – 2020
1 January 2022
None
Classification of Liabilities as Current or Non-current – Amendments to IAS 1
1 January 2023
None
Notes
Continued
104
Zotefoams plc
Annual Report 2020
3. Segment reporting
The Group’s operating segments are reported in a manner consistent with the internal reporting provided to and regularly reviewed by the Group Chief
Executive Officer, David Stirling, who is considered to be the ‘chief operating decision maker’ for the purpose of evaluating segment performance
and allocating resources. The Group Chief Executive Officer primarily uses a measure of profit for the year (before exceptional items) to assess the
performance of the operating segments.
The Group manufactures and sells high-performance foams and licenses related technology for specialist markets worldwide. The Group’s activities
arecategorised as follows:
X
Polyolefin Foams: these foams are made from olefinic homopolymer and copolymer resin. The most common resin used is polyethylene.
X
High-Performance Products (HPP): these foams exhibit high performance on certain key properties, such as improved chemical, flammability,
temperature or energy management performance. Turnover in the segment is currently mainly derived from products manufactured from three main
polymer types: polyvinylidene fluoride (PVDF) fluoropolymer, polyamide (nylon) and thermoplastic elastomers. Foams are sold under the brand name
ZOTEK
®
, while technical insulation products manufactured from certain materials are branded as T-FIT
®
.
X
MuCell Extrusion LLC (MEL): licenses microcellular foam technology and sells related machinery.
Polyolefin Foams
HPP
MEL
Inter-segment
eliminations
Consolidated
2020
£’000
2019
£’000
2020
£’000
2019
£’000
2020
£’000
2019
£’000
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Group revenue
50,904
51,363
30,016
26,477
1,813
3,097
(81)
(77)
82,652
80,860
Segment profit/(loss) pre-amortisation
4,836
7,
3
01
7,907
6,430
(1,184)
(1,270)
–
–
11,559
12,461
Amortisation of acquired intangible assets
–
–
–
–
(262)
(276)
–
–
(262)
(276)
Segment profit/(loss)
4,836
7,
3
01
7,907
6,430
(1,446)
(1,546)
–
–
11,
297
12,18
5
Foreign exchange (losses)/gains
–
–
–
–
–
–
–
–
(300)
(1,405)
Unallocated central costs
–
–
–
–
–
–
–
–
(1,888)
(1,679)
Operating profit before exceptional items
9,109
9,101
Financing costs
–
–
–
–
–
–
–
–
(872)
(462)
Financing income
–
–
–
–
–
–
–
–
26
50
Share of profit/(loss) from joint venture
38
72
–
–
–
–
–
–
38
72
Taxation (before exceptional items)
–
–
–
–
–
–
–
–
(1,13
8)
(1,594)
Profit for the year (before exceptional items)
7,163
7,16
7
Segment assets
106,792
100,497
41,046
34,088
7,875
8
,106
–
–
155,713
142,691
Unallocated assets
–
–
–
–
–
–
–
–
509
327
Total assets
156,222
143,018
Segment liabilities
(46,676)
(44,530)
(13,234)
(
7,
25
4)
(944)
(659)
–
–
(60,854)
(52,443)
Unallocated liabilities
–
–
–
–
–
–
–
–
(992)
(935)
Total liabilities
(61,846)
(53,378)
Depreciation of PPE
4,478
4,009
813
703
115
83
–
–
5,406
4,795
Depreciation of right-of-use assets
307
268
71
43
36
–
–
–
414
311
Amortisation
494
344
153
55
279
264
–
–
926
663
Capital expenditure:
PPE
9,928
21,222
2,401
3,475
447
139
–
–
12,776
24,836
Right-of-use assets
13
804
3
126
623
–
–
–
639
930
Intangible assets
89
611
22
97
235
206
–
–
346
914
Unallocated assets relate to deferred tax assets of £509k (2019: £327k). Unallocated liabilities are made up of corporation tax £101k (2019: £261k) and
deferred tax liabilities £891k (2019: £674k).
Segment profit/(loss) is made up of operating profit/(loss) before exceptional items, foreign exchange gains/(losses) and unallocated central costs.
Unallocated central costs are not directly attributable or cannot be allocated to a segment.
Segment profit/(loss) pre-amortisation only excludes amortisation on acquired intangible assets.
105
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
3. Segment reporting (continued)
Geographical segments
Polyolefin Foams, HPP and MEL are managed on a worldwide basis but operate from UK, US and Asian locations. In presenting information on the basis
of geographical segments, segmental revenue is based on the geographical location of customers. Segment assets are based on the geographical
location of assets.
United
Kingdom
£’000
Continental
Europe
£’000
North
America
£’000
Rest of
the world
£’000
Total
£’000
For the year ended 31 December 2020
Group revenue from external customers
19,106
17,856
17,629
28,061
82,652
Non-current assets
44,343
21,050
34,351
520
100,264
Capital expenditure – PPE
4,090
7,0
95
1,423
168
12,776
For the year ended 31 December 2019
Group revenue from external customers
12,875
25,503
22,010
20,472
80,860
Non-current assets
44,231
13,038
35,908
462
93,639
Capital expenditure – PPE
7,
23
9
12,069
5,380
148
24,836
Non-current assets do not include deferred tax assets or investments in joint ventures.
Major customer
Revenues from one customer of the Group located in the United Kingdom and one customer located in ‘Rest of the world’ contributed £13,904k and
£21,608k respectively to the Group’s revenue (2019: one customer located in ‘Rest of the world’ contributed £12,858k to the Group’s revenue).
Analysis of revenue by category
Breakdown of revenues by products and services for the Group:
2020
£’000
2019
£’000
Sale of foam
80,920
7
7,8
40
Licence and royalty income
989
836
Sale of equipment
824
2,261
Less: eliminations
(81)
(77)
Group revenue
82,652
80,860
4. Exceptional item
2020
£’000
2019
£’000
Settlement income relating to legal claim
–
1,050
In the prior year, the Company was successful in a claim against the previous advisers to the Defined Benefit Pension Scheme (the “DB Scheme”),
following legal advice that the linkage to future increases in salary had not been properly broken. The Company was awarded £1,050k following mediation
and has recorded this as an operating exceptional item in the income statement. Of this amount, £941k was repaid to the DB Scheme and £109k
expenses reimbursed to the Company.
Notes
Continued
106
Zotefoams plc
Annual Report 2020
5. Expenses by nature
2020
£’000
2019
£’000
Included in profit for the year are:
Changes in inventories of finished goods and work in progress
297
(784)
Changes in raw materials and consumables used
4,132
1,494
Inventory write-down
17
409
Employee benefits expenses
22,784
22,16
8
Operating lease charges (note 12)
228
233
Amortisation (note 13)
926
663
Depreciation of PPE and right-of-use assets (note 11 and note 12)
5,820
5,10
6
Disposal of assets
40
77
Research and development costs expensed
1,014
1,236
Development costs capitalised (note 13)
–
(121)
Net exchange losses/(gains)
300
1,405
External auditor’s remuneration:
Group – Fees payable to the Group’s external auditor and its associates for the audit of the Company and consolidated
financial statements
PricewaterhouseCoopers LLP (PwC)
38
161
PKF Littlejohn LLP
175
–
Fees payable to the external auditor and its associates in respect of other services:
– audit-related assurance services (PwC)
30
19
Total cost of sales, distribution costs and administrative expenses
73,543
70,709
6. Staff numbers and expenses
The monthly average number of people employed by the Group and Company (including Executive Directors) during the year, analysed by category, was
as follows:
Number of employees
Group
Company
2020
2019
2020
2019
Production
225
242
153
161
Maintenance
36
28
23
21
Distribution and marketing
77
78
44
46
Administration and technical
114
106
88
84
452
454
308
312
The aggregate payroll costs of these persons were as follows:
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Wages and salaries*
18,857
18,132
13,502
12,959
Social security costs*
2,584
2,508
1,488
1,290
Share options granted to Directors and employees (note 25)
300
390
300
339
Pension costs, including past service costs
1,043
1,138
759
845
22,784
22,16
8
16,049
15,433
* Net of directly attributable costs capitalised
672
898
207
411
107
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
6. Staff numbers and expenses (continued)
Details of aggregate Directors’ emoluments are provided below:
2020
£’000
2019
£’000
Aggregate emoluments
652
645
Aggregate gains made on the exercise of share options
26
740
Aggregate amounts receivable under long-term incentive schemes
109
338
Company contribution to money purchase pension scheme
69
66
856
1,789
Further details on Directors’ emoluments, including details of the highest-paid Director, are included in the Directors’ Remuneration report on pages 72 to 80.
7. Finance income and costs
Finance income
2020
£’000
2019
£’000
Interest income
26
50
Finance costs
2020
£’000
2019
£’000
Finance costs on bank loans
1,280
1,164
Lease liabilities interest
31
28
Amount capitalised
(604)
(933)
Finance costs expensed
707
259
Interest on defined benefit pension obligation (note 24)
165
203
872
462
Capitalised borrowing costs
The capitalisation rate used to determine the amount of borrowing costs to be capitalised is the weighted average interest rate applicable to the entity’s
general borrowings during the year, in this case 2.46% (2019: 3.38%).
8. Income tax expense
2020
£’000
2019
£’000
UK corporation tax
1,105
1,011
Overseas tax
120
11
Adjustment to prior year UK corporation tax charge
(381)
(405)
Total current tax
844
617
Deferred tax
294
977
Income tax expense
1,13
8
1,594
Notes
Continued
108
Zotefoams plc
Annual Report 2020
8. Income tax expense (continued)
Factors affecting the tax charge
The weighted average applicable tax rate for the Group is 19.65% (2019: 18.72%). Differences arise on account of the following factors:
2020
£’000
2019
£’000
Tax reconciliation
Profit before tax
8,301
9,811
Tax at the UK tax rate of 19% (2019: 19%)
1,577
1,864
Effects of:
Expenses not deductible for tax purposes
223
90
Research and development and other tax credits
(250)
(133)
(Utilisation of) tax losses for which no deferred income tax asset recognised
(147)
225
Effect of different overseas tax rates
(28)
(77)
Changes in tax rates
79
–
Other differences
65
30
Adjustments to prior year UK corporation tax charge
(381)
(405)
1,138
1,594
The main rate of UK corporation tax which was substantively enacted for the period was 19%. On 1 September 2016, a reduction of the main rate of UK
corporation tax to 17% from 1 April 2020 was enacted. However, on 11 March 2020 the Chancellor of the Exchequer presented his Budget to Parliament
which maintained the main rate at 19%.
The Group has not identified any uncertain tax positions as at 31 December 2020 (2019: none).
9. Dividends and earnings per share
2020
£’000
2019
£’000
Prior year final dividend of nil (2019: 4.15p) per 5.0p ordinary share
–
1,996
Interim dividend of 2.03p (2019: 2.03p) per 5.0p ordinary share
977
977
Dividends paid during the year
977
2,973
The proposed final dividend for the year ended 31 December 2020 of 4.27p per share (2019: nil) is subject to approval by shareholders at the AGM and
has not been recognised as a liability in these financial statements. The proposed dividend would amount to £2,057k if paid to all shareholders on the
Company register at the close of business on 7 May 2021.
Earnings per ordinary share
Earnings per ordinary share is calculated by dividing consolidated profit after tax attributable to equity holders of the Company of £7,163k (2019: £8,217k) by
the weighted average number of shares in issue during the year, excluding own shares held by the EBT, which are administered by independent trustees. The
number of shares held in the trust at 31 December 2020 was 459,201 (2019: 178,395). Distribution of shares from the trust is at the discretion of the trustees.
Diluted earnings per ordinary share adjusts for the potential dilutive effect of share option schemes in accordance with IAS 33 Earnings per Share.
2020
2019
Weighted average number of ordinary shares in issue
48,186,077
48,054,819
Adjustments for share options
779,660
752,321
Diluted number of ordinary shares issued
48,965,737
4
8,
8
07,14
0
10. Investments in joint venture
During 2013, the Group entered into joint-venture arrangements with INOAC Corporation. As a result, the Group has a 50% interest in Azote Asia Limited
(a private company incorporated in Hong Kong) and Inoac Zotefoams Korea Limited (incorporated in South Korea). Azote Asia Limited commenced
trading in 2014 and is the exclusive distributor of Zotefoams’ AZOTE
®
products in the Far East. The registered address and principal place of business
is 1318-22, Park-In Commercial Centre, 56 Dundas Street, Kowloon, Hong Kong. Inoac Zotefoams Korea Limited remains non-trading. The registered
address is 100, Jayumuyeok 5-gil, Masanhoewon-gu, Chang-won-si, Gyeongsangnam-do, Republic of Korea. As at the end of the year, there were no
contingent liabilities relating to the Group’s interest in the joint venture.
The joint venture has share capital consisting solely of ordinary shares, which is held directly by the Group. Azote Asia Limited is a private company and
there is no quoted market price available for its shares.
A summarised statement of financial position of Inoac Zotefoams Korea Limited is not presented as the company is dormant.
109
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
10. Investments in joint venture (continued)
Set out below is the summarised financial information for Azote Asia Limited, which is accounted for using the equity method.
Summarised statement of financial position:
As at 31 December
2020
£’000
2019
£’000
Cash and cash equivalents
371
255
Other current assets (excluding cash)
1,027
981
Total current assets
1,398
1,236
Financial liabilities (excluding trade payables)
(76)
(40)
Other current liabilities (including trade payables)
(956)
(906)
Total current liabilities
(1,032)
(946)
Net assets
366
290
Summarised statement of comprehensive income:
As at 31 December
2020
£’000
2019
£’000
Revenue
2,694
3,716
Finance costs
(2)
(3)
Profit before tax
76
144
Income tax expense
–
–
Profit after tax
76
144
Other comprehensive income
–
–
Total comprehensive income
76
144
Dividend received from joint venture
–
–
The information above reflects the amounts presented in the financial statements of the joint venture. There are no material differences in accounting
policies between the Group and the joint venture.
Reconciliation of the summarised financial information presented to the carrying amount of the interest in the joint venture is provided below:
2020
£’000
2019
£’000
Opening net assets
290
146
Profit for the year
76
144
Other comprehensive income
–
–
Closing net assets
366
290
Interest in joint venture @ 50%
183
145
2020
£’000
2019
£’000
Information of the joint venture
Carrying value at 1 January
145
73
Share of profit for the year
38
72
Carrying value at 31 December
183
145
Notes
Continued
110
Zotefoams plc
Annual Report 2020
11. Property, plant and equipment
Group
Land and
buildings
£’000
Plant and
equipment
£’000
Fixtures and
fittings
£’000
Under
construction
£’000
Total
£’000
Cost
Balance at 1 January 2019
18,984
80,813
3,297
22,722
125,816
Additions
8
744
172
23,912
24,836
Disposals
–
(77)
(16)
–
(93)
Transfers
12,383
3,364
496
(16,243)
–
Effect of movement in foreign exchange
(300)
(870)
(34)
(859)
(2,063)
Balance at 31 December 2019
31,075
8
3,974
3,915
29,532
148,496
Balance at 1 January 2020
31,075
83,974
3,915
29,532
148,496
Additions
159
720
115
11,782
12,776
Disposals
–
(51)
(2)
–
(53)
Transfers
1,857
15,866
36
(17,759)
–
Effect of movement in foreign exchange
(298)
(1,472)
(33)
1,178
(625)
Balance at 31 December 2020
32,793
99,037
4,031
24,733
160,594
Accumulated depreciation
Balance at 1 January 2019
10,961
45,441
2,113
–
58,515
Depreciation charge for the year
657
3,784
354
–
4,795
Disposals
–
(8)
(8)
–
(16)
Effect of movement in foreign exchange
(147)
(281)
(22)
–
(450)
Balance at 31 December 2019
11,471
48,936
2,437
–
62,844
Balance at 1 January 2020
11,471
48,936
2,437
–
62,844
Depreciation charge for the year
1,277
3,642
487
–
5,406
Disposals
–
(13)
–
–
(13)
Effect of movement in foreign exchange
(170)
(370)
(28)
–
(568)
Balance at 31 December 2020
12,578
52
,195
2,896
–
67,669
Net book value
At 1 January 2019
8,023
35,372
1,184
22,722
67,
3
01
At 31 December 2019 and 1 January 2020
19,604
35,038
1,478
29,532
85,652
At 31 December 2020
20,215
46,842
1,135
24,733
92,925
Depreciation is included in cost of sales in the income statement.
During the year, the Group has capitalised borrowing costs amounting to £604k (2019: £933k) on qualifying assets. Borrowing costs were capitalised
atthe rate of its general borrowings of 2.46% (2019: 3.38%)
Bank borrowings are secured on property, plant and equipment. Refer to note 19 for details.
111
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
11. Property, plant and equipment (continued)
Company
Land and
buildings
£’000
Plant and
equipment
£’000
Fixtures and
fittings
£’000
Under
construction
£’000
Total
£’000
Cost
Balance at 1 January 2019
9,698
54,944
2,347
16,292
83,281
Additions
2
352
84
6,801
7,23
9
Transfers
12,431
2,830
496
(15,757)
–
Balance at 31 December 2019
22,131
58,126
2,927
7,
3
3
6
90,520
Balance at 1 January 2020
22
,131
58,126
2,927
7,336
90,520
Additions
130
31
53
3,876
4,090
Disposals
–
(51)
–
–
(51)
Transfers
1,795
6,136
36
(7,9
67)
–
Balance at 31 December 2020
24,056
64,242
3,016
3,245
94,559
Accumulated depreciation
Balance at 1 January 2019
6,896
38,619
1,469
–
46,984
Depreciation charge for the year
222
2,123
272
–
2,617
Balance at 31 December 2019
7,118
4
0,742
1,741
–
49,601
Balance at 1 January 2020
7,118
40,742
1,741
–
49,601
Depreciation charge for the year
841
1,772
398
–
3,011
Disposals
–
(13)
–
–
(13)
Balance at 31 December 2020
7,959
42,501
2,139
–
52,599
Net book value
At 1 January 2019
2,802
16,325
878
16,292
36,297
At 31 December 2019 and 1 January 2020
15,013
17,
38
4
1,18
6
7,
33
6
40,919
At 31 December 2020
16,097
21,741
877
3,245
41,960
Notes
Continued
112
Zotefoams plc
Annual Report 2020
12. Leases
(i) Amounts recognised in the statement of nancial position relating to leases:
Right-of-use assets
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Property
560
72
–
–
Equipment
837
1,135
780
1,064
1,397
1,207
780
1,064
Lease liabilities
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Current
420
369
279
291
Non-current
986
836
504
769
1,406
1,205
783
1,060
Additions to the right-of-use assets during the financial year were £639k for the Group and £16k for the Company (2019: £930k for the Group and £914k
for the Company).
(ii) Amounts recognised in the income statement relating to leases:
Depreciation charge of right-of-use assets
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Property
99
61
–
–
Equipment
315
250
300
238
414
311
300
238
Interest expenses (included in finance costs)
31
28
24
23
Expense relating to short-term leases (included in cost of sales and administrative
expenses)
228
233
28
24
Expense relating to leases of low-value assets that are not shown above as short-term
leases (included in administrative expenses)
22
19
22
2
The total cash outflow for leases
433
343
318
265
113
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
13. Intangible assets
Group
Marketing
related
£’000
Customer
related
£’000
Technology
related
£’000
Software
related
£’000
Goodwill
£’000
Capitalised
development
£’000
Total
£’000
Cost
Balance at 1 January 2019
248
396
4,930
2,574
2,381
597
11,126
Additions
–
–
207
586
–
121
914
Effect of movement in foreign exchange
(8)
(9)
(168)
–
(77)
–
(262)
Balance at 31 December 2019
240
387
4,969
3,16
0
2,304
718
11,778
Balance at 1 January 2020
240
387
4,969
3,160
2,304
718
11,778
Additions
–
–
234
112
–
–
346
Effect of movement in foreign exchange
(8)
(8)
(177)
1
(76)
–
(268)
Balance at 31 December 2020
232
379
5,026
3,273
2,228
718
11,856
Accumulated amortisation
Balance at 1 January 2019
211
396
2,605
1,399
–
–
4,611
Charge for the year
25
–
240
398
–
–
663
Effect of movement in foreign exchange
(8)
(9)
(93)
–
–
–
(110
)
Balance at 31 December 2019
228
387
2,752
1,797
–
–
5,16
4
Balance at 1 January 2020
228
387
2,752
1,797
–
–
5,164
Charge for the year
12
–
266
558
–
90
926
Effect of movement in foreign exchange
(8)
(8)
(106)
–
–
–
(122)
Balance at 31 December 2020
232
379
2,912
2,355
–
90
5,968
Net book value
At 1 January 2019
37
–
2,325
1,175
2,381
597
6,515
At 31 December 2019 and 1 January 2020
12
–
2,217
1,363
2,304
718
6,614
At 31 December 2020
–
–
2,114
918
2,228
628
5,888
Amortisation is included in cost of sales in the income statement.
Goodwill arising on acquisition is allocated to the cash-generating unit (CGU) that is expected to benefit, being MEL. The recoverable amount of the CGU
has been determined based on value-in-use calculations. These calculations use pre-tax cash flow projections based on financial forecasts approved
bymanagement covering a five-year period. Cash flows beyond the five-year period are extrapolated using the estimated growth rates stated below.
Thegrowth rate does not exceed the long-term average growth rate for the business in which the CGU operates.
The key assumptions used in the value-in-use calculations are as follows:
Key assumptions:
Sales growth and forecast contribution margin
This is based on past performance and management’s expectations of market development over the five-year forecast period plus perpetuity.
Other operating costs
These are the fixed costs of the CGU, which do not vary significantly with sales volumes or prices. Management forecasts these costs based on the
current structure of the business, adjusting for inflationary increases, and these do not reflect any future restructurings or cost-saving measures.
Long-term growth rate 2.5%
This growth rate is based on a prudent assessment of past experience and future estimations of market expectations.
Discount rate 12%
The pre-tax discount rate applied to the cash flow forecasts for the CGU is derived from the estimated pre-tax weighted average cost of capital for the
MEL CGU.
Sensitivity to changes in assumptions
There is sufficient headroom for the MEL CGU such that management believes no reasonable change in any of the above assumptions would cause the
carrying value of MEL goodwill to exceed its recoverable amount.
If the long-term growth rate was reduced to zero, the headroom would decrease by 34% but there would still be sufficient headroom. If the discount rate
was increased to 13%, the headroom would decrease by 20% but there would still be sufficient headroom.
Notes
Continued
114
Zotefoams plc
Annual Report 2020
13. Intangible assets (continued)
Company
Customer
related
£’000
Software
related
£’000
Capitalised
development
£’000
Total
£’000
Cost
Balance at 1 January 2019
121
2,574
597
3,292
Additions
–
586
121
707
Balance at 31 December 2019
121
3,16
0
718
3,999
Balance at 1 January 2020
121
3,160
718
3,999
Additions
–
111
–
111
Balance at 31 December 2020
121
3,271
718
4,110
Accumulated amortisation
Balance at 1 January 2019
121
1,398
–
1,519
Charge for the year
–
398
–
398
Balance at 31 December 2019
121
1,796
–
1,917
Balance at 1 January 2020
121
1,796
–
1,917
Charge for the year
–
558
89
647
Balance at 31 December 2020
121
2,354
89
2,564
Net book value
At 1 January 2019
–
1,176
597
1,773
At 31 December 2019 and 1 January 2020
–
1,364
718
2,082
At 31 December 2020
–
917
629
1,546
14. Investment in subsidiaries
Company
2020
£’000
2019
£’000
Shares in Group undertakings – at cost
30,576
23,549
Additions during the year
246
7,
0
27
30,822
30,576
During the year, the Company, through its subsidiary Zotefoams International Limited, increased its share capital in Zotefoams Poland Sp. z.o.o. for the
consideration of £246k.
115
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
14. Investment in subsidiaries (continued)
The following is a complete list of the subsidiary undertakings of the Company:
Registered office
Ownership
Incorporated in:
Zotefoams International Limited
675 Mitcham Road, Croydon CR9 3AL
100%
Great Britain
Zotefoams Pension Trustees Limited
675 Mitcham Road, Croydon CR9 3AL
100%
Great Britain
Zotefoams Inc. (indirectly owned)
Corporation Trust Center, 1209 Orange Street, Wilmington, New
Castle, Delaware
100%
USA
Zotefoams Midwest LLC (indirectly owned)
Corporation Trust Center, 1209 Orange Street, Wilmington, New
Castle, Delaware
100%
USA
MuCell Extrusion LLC (indirectly owned)
Corporation Trust Center, 1209 Orange Street, Wilmington, New
Castle, Delaware
100%
USA
Zotefoams Operations Limited (indirectly owned)
675 Mitcham Road, Croydon CR9 3AL
100%
Great Britain
Zotefoams Technology Limited (indirectly owned)
675 Mitcham Road, Croydon CR9 3AL
100%
Great Britain
KZ Trading and Investment Limited (indirectly owned)
15/F OTB Building, 160 Gloucester Road, Hong Kong
100%
Hong Kong
Zotefoams T-FIT Material Technology (Kunshan) Limited
(indirectly owned)
181 Huanlou Road, Kunshan, Jiangsu
100%
China
Zotefoams France SAS (indirectly owned)
29 Boulevard Albert Einstein, Nantes
100%
France
Zotefoams Poland Sp. z o.o. (indirectly owned)
Al. Jerozolimskie 56C, 00-803, Warsaw
100%
Poland
T-FIT Insulation Solutions India Private Limited
(indirectly owned)
335 Udyog Vihar Phase IV Gurgaon, Gurgaon, Haryana 122015
100%
India
The principal activities of the subsidiary undertakings are as follows: Zotefoams International Limited is a holding company. Zotefoams Pension Trustees
Limited and Zotefoams Technology Limited are currently inactive. Zotefoams Inc. purchases, manufactures and distributes cross-linked block foams.
Zotefoams Midwest LLC, based in Oklahoma, USA is a trading company with operations in Oklahoma, USA and supplies specialist materials, based on
AZOTE
®
foams, for the construction industry. MuCell Extrusion LLC holds and develops microcellular foam technology which it licenses to customers.
Zotefoams Operations Limited is a trading company that distributes T-FIT
®
technical insulation products. KZ Trading and Investment Limited is a holding
and trading company for Zotefoams T-FIT Material Technology (Kunshan) Limited (previously known as Kunshan Zotek King Lai Limited), which is a trading
company based in Kunshan, China, processing Zotefoams foams into T-FIT
technical insulation products and distributing them. Zotefoams France SAS is
a wholly-owned subsidiary of Zotefoams International Limited and did not engage in any trading activities in 2020. Zotefoams Poland Sp. z.o.o, is a wholly-
owned subsidiary of Zotefoams International Limited and did not engage in any trading activities in 2020. T-FIT Insulation Solutions India Private Limited
incorporated and began trading in2019, distributing T-FIT technical insulation products. In the opinion of the Directors, the investments in the Company’s
subsidiary undertakings are worth at least the amount at which they are stated in the statement of financial position.
Zotefoams plc Employee Benefit Trust (EBT) is a wholly owned entity with its registered office at Gaspe House, 66-72 Esplanade, St Helier, Jersey,
JE23QT. The EBT releases shares in the Company when share awards vest or are exercised.
Zotefoams International Limited, Zotefoams Technology Limited and Zotefoams Operations Limited are relying upon the exemption from audit of individual
financial statements as permitted by section 479A of the Companies Act 2006. All outstanding liabilities as at 31 December 2020 of these companies
have been guaranteed by the Company and no liability is expected to arise under this guarantee.
The Company has a representative office in China and a branch in Italy.
15. Inventories
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Raw materials and consumables
13,674
9,542
10,167
8,131
Work in progress
5,348
4,827
4,268
3,302
Finished goods
4,011
4,235
2,419
2,929
23,033
18,604
16,854
14,362
Inventories are shown net of:
Provision for impairment losses
1,773
1,756
1,10
0
1,315
In 2020, the value of inventory recognised by the Group as an expense in cost of goods sold was £31,760k (2019: £31,152k).
Notes
Continued
116
Zotefoams plc
Annual Report 2020
15. Inventories (continued)
Movement in provision
Movements in the inventory provision during the financial year are set out below:
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Provision for impairment losses as at 1 January
1,756
2,232
1,315
1,784
Inventories written off against provision
(633)
(409)
(633)
(311)
Additional provisions recognised
816
422
584
312
Unused amounts reversed
(166)
(489)
(166)
(470)
Provision for impairment losses as at 31 December
1,773
1,756
1,10
0
1,315
16. Trade and other receivables
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Amounts falling due over one year:
Prepayments and accrued income
54
166
54
166
Amounts falling due within one year:
Trade receivables
19,766
19,448
15,836
13,736
Amounts owed by Group undertakings
–
–
32,815
27,
979
Other receivables
1,331
2,832
488
490
Prepayments and accrued income
1,053
1,035
363
341
22,204
23,481
49,556
42,712
Amounts owed by Group undertakings are payable on demand. The trading portion does not attract any interest. Unsecured loans provided to Group
undertakings totalling £23,519k (2019: £15,683k) attract an interest charge of 2.32% for loans linked to US dollar LIBOR, 2.10% for euro and 1.81% for
sterling (2019: 3.29% for loans linked to US dollar LIBOR, 1.35% for euro and 2.54% for sterling).
Bank borrowings are secured on the trade receivables of the Group. Refer to note 19 for details.
17. Cash and cash equivalents
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Cash at bank and in hand
8,503
6,656
6,328
4,107
18. Trade and other payables
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Trade payables
3,864
3,066
3,276
2,555
Amounts owed to Group undertakings
–
–
30
–
Other taxation and social security
811
460
452
377
Other payables
809
737
687
385
Accruals and deferred income
2,367
2,568
1,743
1,588
7,8
51
6,831
6,18
8
4,905
Amounts owed to Group undertakings are unsecured, repayable on demand and attract no interest.
117
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
19. Interest-bearing loans and borrowings
Note
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Current bank borrowings
23,430
15,717
23,430
15,717
Non-current bank borrowings
19,263
21,630
19,263
21,630
22
42,693
37,
3
47
42,693
37,
3
47
In May 2018, the Group completed a debt refinancing to enable it to continue to grow capacity and meet its expected demand growth. These facilities are
secured against the property, plant and equipment and trade receivables of the Group. The total facility of £53.8m comprises a £25.0m multi-currency
term loan, repayable in two equal instalments of £5.0m during year four and year five, with the remainder at the end of year five, a £25.0m multi-currency
revolving credit facility, repayable on demand, and a further £3.8m sterling term loan, renewable annually and repayable over five years in equal quarterly
repayments over the term. The negotiated facility also includes a £25.0m accordion feature to provide additional flexibility to pursue further investment
opportunities in the future.
At the end of the financial year, the Group has utilised £25.0m ($27.3m and £4.5m) of the multi-currency term loan, £14.8m (€16.5m) of the revolving
facility and has an outstanding £3.8m on the sterling term loan. The total amount of £42.7m above is net of £0.4m loan origination fees paid upfront,
beingamortised over the period of the loan.
The Group and the Company have the following undrawn borrowing facilities:
2020
£’000
2019
£’000
Floating rate:
Expiring within one year
–
–
Expiring beyond one year
10,191
17,725
Total
10,191
17,725
The difference of £0.5m between the utilised amount of £43.6m and £43.1m (£42.7m + £0.4m loan origination fees) is due to the different exchange rates
used by the Group and the bank.
Reconciliation of liabilities arising from financing activities:
Group
2019
£’000
Non-cash changes
2020
£’000
Net cash
inflows/
(outflows)
£’000
Loan
origination fee
£’000
Loan
restructure
£’000
Recognition
of lease
liabilities
£’000
Foreign
exchange
movement
£’000
Long-term borrowings
21,630
3,197
87
(5,000)
–
(651)
19,263
Short-term borrowings
15,717
1,930
(32)
5,000
–
815
23,430
Total liabilities
37,
347
5,127
55
–
–
164
42,693
Group
2018
£’000
Non-cash changes
2019
£’000
Net cash
inflows/
(outflows)
£’000
Loan
origination fee
£’000
Loan
restructure
£’000
Recognition
of lease
liabilities
£’000
Foreign
exchange
movement
£’000
Long-term borrowings
5,231
7,
8
4
6
(74)
9,10
8
–
(481)
21,630
Short-term borrowings
14,500
10,903
(60)
(9,108)
–
(518)
15,717
Non-current lease liabilities
306
–
–
–
(306)
–
–
Total liabilities
20,037
18,74
9
(134)
–
(306)
(999)
37,3
47
Notes
Continued
118
Zotefoams plc
Annual Report 2020
19. Interest-bearing loans and borrowings (continued)
Company
2019
£’000
Non-cash changes
2020
£’000
Net cash
inflows/
(outflows)
£’000
Loan
origination fee
£’000
Loan
restructure
£’000
Recognition
of lease
liabilities
£’000
Foreign
exchange
movement
£’000
Long-term borrowings
21,630
3,197
87
(5,000)
–
(651)
19,263
Short-term borrowings
15,717
1,930
(32)
5,000
–
815
23,430
Total liabilities
37,
347
5,127
55
–
–
164
42,693
Company
2018
£’000
Non-cash changes
2019
£’000
Net cash
inflows/
(outflows)
£’000
Loan
origination fee
£’000
Loan
restructure
£’000
Recognition
of lease
liabilities
£’000
Foreign
exchange
movement
£’000
Long-term borrowings
5,231
7,
8
4
6
(74)
9,10
8
–
(481)
21,630
Short-term borrowings
14,500
10,903
(60)
(9,108)
–
(518)
15,717
Non-current lease liabilities
306
–
–
–
(306)
–
–
Total liabilities
20,037
18,74
9
(134)
–
(306)
(999)
37,3
47
20. Deferred tax assets and liabilities
Recognised deferred tax assets and liabilities – Group
Deferred tax assets and liabilities are attributable to the following:
Assets
Liabilities
Net
2020
£’000
2019
£’000
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Property, plant and equipment
–
–
1,986
1,480
1,986
1,480
Rolled-over gain
–
–
613
548
613
548
Inventories
(374)
(190)
–
–
(374)
(190)
Derivatives financial instruments
–
–
295
34
295
34
Defined benefit pension scheme
(1,681)
(1,177)
–
–
(1,681)
(1,177)
Share option charges
(317)
(211)
–
–
(317)
(211)
Tax value of recognised losses carried forward
(140)
(137)
–
–
(140)
(137)
(2,512)
(1,715)
2,894
2,062
382
347
Set off
2,003
1,388
(2,003)
(1,388)
–
–
Deferred tax (assets)/liabilities
(509)
(327)
891
674
382
347
Unrecognised deferred tax assets
The Group has tax losses carried forward in the USA of $1,100k (2019: $1,608k) which expire between 2022 and 2037 under prevailing tax legislation.
In addition to this, the Group has further tax losses in the USA of $15,622k (2019: $11,668k) which are carried forward indefinitely. At year-end exchange
rates, these tax losses translate to £12,240k (2019: £10,047k). Of the above, the Board expects to utilise only tax losses of £667k (2019: £657k) in the
upcoming years based on projections. Applying the enacted tax rate of 21% (2019: 21%), the Group has recognised a deferred tax asset of £140k
(2019:£137k) on such tax losses expected to be utilised in future periods.
The Group can potentially recover £374k (2019: £190k) of the deferred tax asset within 12 months of the reporting period. The remainder of the deferred
tax asset will be recovered more than 12 months after the reporting period.
The Group can potentially settle £295k (2019: £34k) of the deferred tax liability within 12 months of the reporting period. The remainder of the deferred tax
liability will be settled more than 12 months after the reporting period.
119
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
20. Deferred tax assets and liabilities (continued)
Movement in deferred tax
Proper
ty,
plant and
equipment
£’000
Rolled-over
gain
£’000
Inventories
£’000
Derivative
financial
instruments
£’000
Defined
Benefit
Pension
Scheme
£’000
Share
option
charges
£’000
Tax value of
recognised
losses carried
forward
£’000
Total
£’000
Balance at 1 January 2019
1,121
548
(277)
(67)
(1,373)
(521)
(354)
(923)
Charged to the income statement
360
–
87
–
250
64
216
977
Recognised in other
comprehensive income
–
–
–
101
(54)
246
–
293
Balance at 31 December 2019
1,481
548
(190)
34
(1,177)
(211)
(138)
347
Balance at 1 January 2020
1,481
548
(190)
34
(1,177)
(211)
(138)
347
Charged to the income statement
505
65
(184)
5
(37)
(58)
(2)
294
Recognised in other
comprehensive income
–
–
–
256
(467)
(48)
–
(259)
Balance at 31 December 2020
1,986
613
(374)
295
(1,681)
(317)
(140)
382
Deferred tax assets and liabilities – Company
Deferred tax assets and liabilities are attributable to the following:
Assets
Liabilities
Net
2020
£’000
2019
£’000
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Property, plant and equipment
–
–
1,986
1,481
1,986
1,481
Rolled-over gain
–
–
613
548
613
548
Derivative financial instruments
–
–
290
34
290
34
Defined benefit pension scheme
(1,681)
(1,177)
–
–
(1,681)
(1,177)
Share option charges
(317)
(211)
–
–
(317)
(211)
(1,998)
(1,388)
2,889
2,063
891
675
Set off
1,998
1,388
(1,998)
(1,388)
–
–
Deferred tax (assets)/liabilities
–
–
891
675
891
675
Movement in deferred tax
Proper
ty,
plant and
equipment
£’000
Rolled-over
gain
£’000
Derivative
financial
instruments
£’000
Defined
Benefit
Pension
Scheme
£’000
Share
option
charges
£’000
Total
£’000
Balance at 1 January 2019
1,121
548
(67)
(1,373)
(521)
(292)
Charged to the income statement
360
–
–
250
64
674
Recognised in other comprehensive income
–
–
101
(54)
246
293
Balance at 31 December 2019
1,481
548
34
(1,177
)
(211)
675
Balance at 1 January 2020
1,481
548
34
(1,177)
(211)
675
Charged to the income statement
505
65
–
(37)
(58)
475
Recognised in other comprehensive income
–
–
256
(467)
(48)
(259)
Balance at 31 December 2020
1,986
613
290
(1,681)
(317)
891
Notes
Continued
120
Zotefoams plc
Annual Report 2020
21. Issued share capital
Issued, allotted and fully paid ordinary shares of 5p each:
Number of
shares
Par value
£’000
Share
premium
£’000
Total
£’000
At 1 January 2019 and 31 December 2019
48,301,234
2,415
44,178
46,593
Opening balance 1 January 2020
48,301,234
2,415
44,178
46,593
Share issue to Employee Benefit Trust
320,000
16
–
16
Closing balance 31 December 2020
48,621,234
2,431
44,178
46,609
The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled, on a poll, to one vote per share at meetings
of the Company.
Nature and purpose of other reserves
Capital redemption reserve
On the buy-back and cancellation of preference shares, an amount equal to the par value was transferred from retained earnings to the capital redemption
reserve for capital maintenance purposes.
Translation reserve
Exchange differences arising on translation of the foreign controlled entity are recognised in other comprehensive income and accumulated in a separate
reserve within equity. Thecumulative amount is reclassified to the income statement when the net investment is disposed of.
Hedging reserve
The hedging reserve includes the cash flow hedging reserve and the costs of hedging reserve (see note 22 for details). The cash flow hedging reserve is
used to recognise the effective portion of gains or losses on derivatives that are designated and qualify as cash flow hedges. Amounts are subsequently
reclassified to the income statement as appropriate.
22. Financial instruments and financial risk management
Policy
The Group’s and Company’s principal financial instruments include cash in hand and at bank and interest-bearing loans and borrowings, the main
purpose of which is to provide finance for the Group’s and Company’s operations. Foreign exchange derivatives are used to help manage the Group’s
andCompany’s currency exposure. Per the Group’s and Company’s policy, no trading in financial instruments is undertaken.
The main risks arising from the Group’s and Company’s financial instruments are credit risk, interest rate risk, liquidity risk and foreign currency risk.
TheBoard reviews and agrees policies for managing each of these risks and they are summarised below. These policies have remained consistent
throughout the year.
Credit risk
Credit risk is managed on a Group basis, except for credit risk relating to accounts receivable balances. Each local entity is responsible for managing
and analysing the credit risk for each of their new clients before standard payment and delivery terms and conditions are offered. Credit risk arises
from cash and cash equivalents and derivative financial instruments with banks and financial institutions, as well as credit exposures to customers,
including outstanding receivables and committed transactions. A financial asset is considered in default when the counterparty fails to pay its contractual
obligations. Financial assets are written off when there is no expectation of recovery.
Management has a credit policy in place and the exposure to credit risk is monitored on an ongoing basis. Credit evaluations are performed for customers
offered credit over a certain amount. The Group and Company do not require collateral in respect of financial assets.
At the statement of financial position date, there were no significant concentrations of credit risk. The maximum exposure to credit risk is represented
bythe carrying amount of each financial asset, including derivative financial instruments, in the statement of financial position.
121
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
22. Financial instruments and financial risk management (continued)
Credit quality of financial assets
Counterparties without external credit rating:
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Existing customers with no defaults in the past
19,427
18,219
15,511
13,143
Existing customers with some defaults in the past, net of impairment allowance
339
1,229
325
593
19,766
19,448
15,836
13,736
Cash at bank
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Moody’s P-1
8,220
6,656
6,328
4,107
Moody's P-3
283
–
–
–
8,503
6,656
6,328
4,107
Derivative financial assets
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Moody’s P-1
966
332
966
332
Moody's P-2
614
–
614
–
1,580
332
1,580
332
While cash and cash equivalents are subject to impairment review under IFRS 9 “Financial Instruments”, the identified impairment loss was immaterial
(2019: immaterial).
Trade receivables are analysed as follows:
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Gross carrying amount
19,798
19,560
15,847
13,786
– due for less than 60 days
19,324
18,733
15,841
13,786
– due for more than 60 days
474
827
6
–
Expected loss rate
– due for less than 60 days
0.06%
0.29%
0.07%
0.36%
– due for more than 60 days
4.43%
6.96%
0.00%
0.00%
Loss allowance
32
112
11
49
Trade receivables net of allowances
19,766
19,448
15,836
13,737
Notes
Continued
122
Zotefoams plc
Annual Report 2020
22. Financial instruments and financial risk management (continued)
Loss allowances analysed as follows:
Group
£’000
Company
£’000
At 1 January 2019
25
25
Increase in loss allowance recognised in profit or loss during the year
177
114
Reversal of loss allowance on collection of dues
(90)
(90)
At 31 December 2019
112
49
At 1 January 2020
112
49
Increase in loss allowance recognised in profit or loss during the year
11
11
Receivable written off during the year as uncollectable
(42)
–
Reversal of loss allowance on collection of dues
(49)
(49)
At 31 December 2020
32
11
The normal terms of trade are between 30 and 90 days from the end of the month of invoice.
The credit quality of trade receivables that are neither past due nor impaired is assessed individually based on credit history and experience. In 2020
and 2019, the Group and Company insured a significant portion of their trade receivable balances to mitigate credit risk. The uninsured exposure as at
31 December 2020 for the Group was £12,037k (2019: £8,992k) and for the Company was £8,467k (2019: £5,813k). The Group and the Company make
provisions against trade receivables, such provisions being based on the debtor’s prior credit history and knowledge of any adverse conditions affecting
the debtor (e.g. receivership or liquidation). The Directors believe an adequate provision has been made for trade receivables at the year end. None of the
amounts owed by Group undertakings are impaired.
Interest rate risk
The Group’s and Company’s interest rate risk arises from long-term borrowings and short-term borrowings. Borrowings issued at variable rates expose
the Group and Company to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk.
The Group and Company have strong cash generation from their operations and closely monitor their borrowing levels to manage the interest rate risk.
The interest rate profile of the Group’s and Company’s borrowings at 31 December is shown below:
Group
2020
2019
Effective
interest rate
%
Fixed
rates
£’000
Variable
rates
£’000
Effective
interest rate
%
Fixed
rates
£’000
Variable
rates
£’000
Dollar short-term borrowings
2.35%
–
500
–
–
–
Sterling short-term borrowings
1.97%
–
8,250
2.51%
–
5,250
Euro short-term borrowings
2.10%
–
14,842
1.37%
–
10,598
Dollar long-term borrowings
2.35%
–
19,492
3.34%
–
21,946
Total*
–
43,084
–
37,79
4
Company
2020
2019
Effective
interest rate
%
Fixed
rates
£’000
Variable
rates
£’000
Effective
interest rate
%
Fixed
rates
£’000
Variable
rates
£’000
Dollar short-term borrowings
2.35%
–
500
–
–
–
Sterling short-term borrowings
1.97%
–
8,250
2.51%
–
5,250
Euro short-term borrowings
2.10%
–
14,842
1.37%
–
10,598
Dollar long-term borrowings
2.35%
–
19,492
3.34%
–
21,946
Total*
–
43,084
–
37,79
4
*
The total amount of £43,084k is gross of £391k loan origination fees paid upfront, being amortised over the period of the loan (2019: £37,794k is gross of £447k loan origination fees).
The impact on post tax profit of a 1% shift in the variable rate borrowings would be £349k (2019: £306k).
123
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
22. Financial instruments and financial risk management (continued)
Liquidity risk
Group Finance performs cash flow forecasting in the operating entities of the Group, which is then aggregated. Group Finance monitors rolling forecasts
of the Group’s liquidity requirements to ensure that it has sufficient cash to meet operational needs, while maintaining sufficient headroom on its undrawn
committed borrowing facilities (note 19) at all times, so that the Group does not breach borrowing limits or covenants (where applicable) on any of its
borrowing facilities. Such forecasting takes into consideration the Group’s debt financing plans, covenant compliance, compliance with internal balance
sheet ratio targets and any applicable external regulatory or legal requirements.
The following are the contractual maturities of financial liabilities, including estimated payments and excluding the effect of netting agreements:
Group
2020
2019
Carrying
amount
£’000
Contractual
cash flows
£’000
1 year
or less
£’000
1 to 2
years
£’000
More
than
2 years
£’000
Carrying
amount
£’000
Contractual
cash flows
£’000
1 year
or less
£’000
1 to 2
years
£’000
More
than
2 years
£’000
Non-derivative
financial liabilities
Interest-bearing loans
andborrowings
(42,693)
(44,388)
(24,199)
(5,400)
(14,789)
(37,347)
(40,009)
(16,847)
(5,582)
(17,5
80
)
Trade and other payables
(4,673)
(4,673)
(4,673)
–
–
(3,803)
(3,803)
(3,803)
–
–
Lease liabilities
(1,406)
(1,467)
(448)
(399)
(620)
(1,205)
(1,322)
(411)
(333)
(578)
Total non-derivative
financial liabilities
(48,772)
(50,528)
(29,320)
(5,799)
(15,409)
(42,355)
(4
5,134)
(21,061)
(5,915)
(18,158)
Derivative financial liabilities
(53)
(53)
(53)
–
–
(134)
(134)
(134)
–
–
Company
2020
2019
Carrying
amount
£’000
Contractual
cash flows
£’000
1 year
or less
£’000
1 to 2
years
£’000
More
than
2 years
£’000
Carrying
amount
£’000
Contractual
cash flows
£’000
1 year
or less
£’000
1 to 2
years
£’000
More
than
2 years
£’000
Non-derivative financial
liabilities
Interest-bearing loans
andborrowings
(42,693)
(44,388)
(24,199)
(5,400)
(14,789)
(37,347)
(40,009)
(16,847)
(5,582)
(17,5
80
)
Trade and other payables
(3,963)
(3,963)
(3,963)
–
–
(2,940)
(2,940)
(2,940)
–
–
Lease liabilities
(783)
(815)
(296)
(252)
(267)
(1,060)
(1,117
)
(316)
(292)
(509)
Total non-derivative
financial liabilities
(47,439)
(49,166)
(28,458)
(5,652)
(15,056)
(41,347)
(44,066)
(20,103)
(5,874)
(18,089)
Derivative financial liabilities
(53)
(53)
(53)
–
–
(134)
(134)
(134)
–
–
Foreign currency risk
The Group and Company operate internationally and are exposed to foreign exchange risk arising from various currency exposures, primarily with respect
to the US dollar and euro. Foreign exchange risk arises from recognised assets and liabilities and future commercial transactions.
Foreign exchange risk is managed centrally by Group Finance. Foreign exchange risk arises when future commercial transactions or recognised assets
orliabilities are denominated in a currency that is not the Company’s functional currency.
The Group’s policy is to use forward currency contracts to cover approximately two-thirds of the estimated net cash foreign exchange trading exposure
for the euro and US dollar for the next 12 months, as well as cover approximately 25% of the estimated net cash foreign exchange trading exposure for
the following six months. The Group also hedges its exposure to foreign currency denominated assets, where possible, by offsetting them with same-
currency liabilities, primarily through borrowing in the relevant currency. These foreign currency denominated assets, which are translated on a mark to
market basis every month and the movement on which is taken to the income statement, include loans made by the Company to, and intercompany
trading balances with, its overseas subsidiaries, the effect of which is cash neutral. They also include non-sterling accounts receivable, held on the
Company’s statement of financial position, the impact of which should reverse through forward currency contracts, but are subject to the timing
betweenaccounts receivable recording and cash received.
Notes
Continued
124
Zotefoams plc
Annual Report 2020
22. Financial instruments and financial risk management (continued)
The euro and US dollar rates used in preparing the financial statements are as follows:
2020
2019
Average
Closing
Average
Closing
Euro/sterling
0.88
0.90
0.88
0.85
US dollar/sterling
0.78
0.73
0.79
0.76
In respect of other monetary assets and liabilities held in currencies other than the euro and the US dollar, the Group and the Company ensure that the net
exposure is kept to a manageable level by buying or selling foreign currencies at spot rates, where necessary, to address short-term imbalances.
Where possible, the Group tries to hold a majority of its cash and cash equivalent balances in the local currency of the respective entity or, for borrowings,
in a currency which provides an offset, albeit often partial, against monetary working capital net assets in that currency.
Recognised assets and liabilities
The table below shows non-derivative financial instruments of the Group and Company in currencies other than sterling:
Group – 2020
Euro
£’000
US dollar
£’000
Other
£’000
Total
£’000
Cash and cash equivalents
834
3,391
542
4,767
Trade receivables
3,700
11,553
736
15,989
Trade payables
(2,254)
(522)
(123)
(2,899)
Group – 2019
Euro
£’000
US dollar
£’000
Other
£’000
Total
£’000
Cash and cash equivalents
2,085
1,940
518
4,543
Trade receivables
3,476
11,312
2,931
17,719
Trade payables
(803)
(937)
(81)
(1,821)
Company – 2020
Euro
£’000
US dollar
£’000
Other
£’000
Total
£’000
Cash and cash equivalents
512
2,063
36
2
,611
Trade receivables
3,352
8,287
139
11,778
Trade payables
(2,133)
(244)
–
(2,377)
Company – 2019
Euro
£’000
US dollar
£’000
Other
£’000
Total
£’000
Cash and cash equivalents
1,219
718
174
2,111
Trade receivables
3,401
6,508
2,092
12,001
Trade payables
(786)
(567)
(32)
(1,385)
125
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
22. Financial instruments and financial risk management (continued)
Forecast transactions
The Group and the Company classify their forward exchange contracts used to hedge forecast transactions as cash flow hedges. The fair value of such
forward exchange contracts is shown in the table below:
31 December 2020
Level 1
£’000
Level 2
£’000
Level 3
£’000
Total
£’000
Assets
Forward exchange contracts
–
1,580
–
1,580
Total assets
–
1,580
–
1,580
Liabilities
Forward exchange contracts
–
(53)
–
(53)
Total liabilities
–
(53)
–
(53)
31 December 2019
Level 1
£’000
Level 2
£’000
Level 3
£’000
Total
£’000
Assets
Forward exchange contracts
–
332
–
332
Total assets
–
332
–
332
Liabilities
Forward exchange contracts
–
(134)
–
(134)
Total liabilities
–
(134)
–
(134)
The hedged highly probable forecast transactions denominated in foreign currency are expected to occur at various dates during the next 12 months.
Gains and losses recognised in the hedging reserve in equity on forward foreign exchange contracts as at 31 December 2020 are recognised in the
income statement in the period or periods during which the hedged forecast transaction affects the income statement. This is generally within 12 months
of the end of the reporting period.
Hedge ineffectiveness
Hedge effectiveness is determined at the inception of the hedge relationship, and through periodic prospective effectiveness assessments to ensure
that an economic relationship exists between the hedged item and hedging instrument. In hedges of forward exchange contracts, ineffectiveness mainly
arises if the timing of the forecast transaction changes from what was originally estimated. There was no ineffectiveness during 2020 or 2019 in relation
tothe forward exchange contracts.
Estimation of fair values
The following summarises the major methods and assumptions used in estimating fair values of financial instruments reflected in the table above.
Theyareclassified according to the following fair value hierarchy:
X
Level 1: quoted process (unadjusted) in active markets for identical assets or liabilities
X
Level 2: inputs other than quoted process included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly
(derived from prices)
X
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
Derivative financial instruments are valued using Handelsbanken and NatWest mid-market rate (2019: Handelsbanken and NatWest mid-market rate)
atthe statement of financial position date.
The maturity profile of the forward contracts as at 31 December is as follows:
Group and Company:
2020
2019
Foreign
currency
Contract
value
£’000
Transaction
fair value
£’000
Contract
fair value
£’000
Foreign
currency
Contract
value
£’000
Transaction
fair value
£’000
Contract
fair value
£’000
Sell EUR
€2,800
2,509
2,519
(10)
–
–
–
–
Buy EUR
€600
553
566
(13)
–
–
–
–
Sell USD
$33,600
26,101
24,551
1,550
$23,751
18,172
17,
974
198
Buy USD
–
–
–
–
–
–
–
–
Notes
Continued
126
Zotefoams plc
Annual Report 2020
22. Financial instruments and financial risk management (continued)
Sensitivity analysis
In managing currency risks, the Group and Company aim to reduce the impact of short-term fluctuations on their earnings. Over the longer term, however,
changes in foreign exchange would have an impact on earnings.
In respect of the retranslation of monetary items, at 31 December 2020, it is estimated that an increase of one percentage point in the value of sterling
against the euro would increase the Group’s profit before tax by approximately £11k (2019: decrease of £29k) before forward exchange contracts and
£39k (2019:decrease of £20k) after forward exchange contracts are included.
In respect of the retranslation of monetary items, at 31 December 2020, it is estimated that an increase of one percentage point in the value of sterling
againstthe US dollar would decrease the Group’s profit before tax by approximately £251k (2019: £261k) before forward exchange contracts and £82k
(2019: £20k) after forward exchange contracts are included.
Financial instruments by category
Group
2020
2019
Financial
assets at
amortised
cost
£’000
Derivatives
used for
hedging
£’000
Financial
liabilities at
amortised
cost
£’000
Financial
assets at
amortised
cost
£’000
Derivatives
used for
hedging
£’000
Financial
liabilities at
amortised
cost
£’000
Trade and other receivables
21,097
–
–
22,280
–
–
Cash and cash equivalents
8,503
–
–
6,656
–
–
Bank overdraft
–
–
–
–
–
–
Derivative financial instruments
– assets
–
1,580
–
–
332
–
– liabilities
–
(53)
–
–
(134)
–
Interest-bearing loans and
borrowings
–
–
(42,693)
–
–
(37,347)
Trade and other payables
–
–
(4,673)
–
–
(3,803)
Lease liability
–
–
(1,406)
–
–
(1,205)
Company
2020
2019
Financial
assets at
amortised
cost
£’000
Derivatives
used for
hedging
£’000
Financial
liabilities at
amortised
cost
£’000
Financial
assets at
amortised
cost
£’000
Derivatives
used for
hedging
£’000
Financial
liabilities at
amortised
cost
£’000
Trade and other receivables
49,139
–
–
42,205
–
–
Cash and cash equivalents
6,328
–
–
4,107
–
–
Bank overdraft
–
–
–
–
–
–
Derivative financial instruments
– assets
–
1,580
–
–
332
–
– liabilities
–
(53)
–
–
(134)
–
Interest-bearing loans and
borrowings
–
–
(42,693)
–
–
(37,347)
Trade and other payables
–
–
(3,963)
–
–
(2,940)
Lease liability
–
–
(783)
–
–
(1,060)
Capital management
The Group’s objectives, when managing capital, are to safeguard the Group’s ability to continue as a going concern in order to provide returns for
shareholders and benefits for other stakeholders, and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust
the capital structure, the Group can adjust the amount of dividends paid to shareholders, issue new shares, sell assets or manage investment expenditure
to reduce debt.
The Group monitors capital on the basis of the following leverage ratio: Net Borrowings divided by the previous 12 months’ EBITDA (as per bank
facilityagreement).
Loan covenants
Under the terms of the major borrowing facilities, the Group is required to comply with the following financial covenants:
X
The ratio of net borrowings on the last day of the relevant period to Earnings before interest, tax, depreciation and amortisation, share of profit/(loss)
from joint venture, equity-settled share-based payments and exceptional items (EBITDA) shall not exceed 3.00:1.00
X
The ratio of EBITDA to net finance charges in respect of the relevant period shall not be less than 4.00:1.00
The Group has complied with these covenants throughout the financial year.
127
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
22. Financial instruments and financial risk management (continued)
As at
31 December
2020
£’000
As at
31 December
2019
£’000
Net borrowings
34,190
30,691
EBITDA
16,156
15,261
Net borrowings/EBITDA
2.12
2.01
Net finance charges
681
209
EBITDA/Net finance charges
23.72
73.16
Net borrowings comprise current and non-current interest-bearing loans and borrowings of £42,693k, as per note 19, and cash and cash equivalents
of£8,503k as per note 17.
EBITDA comprises:
2020
£’000
2019
£’000
Profit for the year
7,163
8,217
Depreciation and amortisation
6,746
5,769
Finance costs
846
412
Share of profit from joint venture
(38)
(72)
Equity-settled share-based payments
300
391
Taxation
1,138
1,594
Exceptional items
–
(1,050)
16,155
15,261
Net finance charges comprise interest income of £26k and finance costs expensed of £707k as per note 7.
The Group’s objective is to maintain leverage below the Board’s appetite of 2.0. However, it has accepted that this ratio will increase as the Group’s
capacity expansion programme completes, while remaining below the covenant level. This will reduce quickly back below the Board’s appetite, as this
new capacity gets utilised.
The bank covenant definition does not include the impact of IFRS 16 “Leases”, which would have moved the ratio from 2.12 to 2.20.
The Group defines its return on capital as operating profit before exceptional items divided by the average sum of its equity, net debt and other non-
current liabilities. This measure excludes acquired intangible assets and their amortisation costs. The Group also excludes significant capacity investments
under construction until they enter production. In 2020, the return on capital was 9.0% (2019: 10.5%). If the significant capacity investments were included,
the return on capital was 7.1% (2019: 8.1%).
23. Commitments
Group
Company
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Capital expenditure contracted for at the end of the reporting period
but not yet incurred is as follows:
Property, plant and equipment
1,475
2,966
471
2,118
Notes
Continued
128
Zotefoams plc
Annual Report 2020
24. Post-employment benefits
Defined benefit pension plans
The Company operates a UK registered trust-based pension scheme that provides defined benefits. Pension benefits are linked to the members’ final
pensionable salaries and service at their retirement (or date of leaving if earlier). The Trustees are responsible for running the Scheme in accordance with
the Scheme’s Trust Deed and Rules, which set out their powers. The Trustees of the Scheme are required to act in the best interests of the beneficiaries
ofthe Scheme. There is a requirement that one-third of the Trustees are nominated by the members of the Scheme.
There are three categories of pension scheme members:
X
Deferred members with salary linkage: current employees of the Company who have not consented to the break in their salary link;
X
Deferred members: former and current employees of the Company not yet in receipt of pension; and
X
Pensioner members: in receipt of pension.
The defined benefit obligation is valued by projecting the best estimate of future benefit outgoings (allowing for future salary increases for deferred
members with salary linkage, revaluation to retirement for deferred members and annual pension increases for all members) and then discounting to the
statement of financial position date. The majority of benefits received increases in line with inflation (subject to a cap of no more than 5% per annum). The
valuation method is known as the Projected Unit Method. The approximate overall duration of the Scheme’s defined benefit obligation as at 31 December
2020 was 16 years (2019: 17 years).
Future funding obligation
The Trustees are required to carry out an actuarial valuation every three years.
The last actuarial valuation of the DB Scheme was performed by the DB Scheme Actuary for the Trustees as at 5 April 2017. This valuation revealed
afunding shortfall of £4.175m.
In respect of the deficit in the DB Scheme as at 5 April 2017, the Company has agreed to pay £519,600 p.a. from 1 August 2018 for eight years and
threemonths. In addition, the Company will pay £180,000 p.a. to cover administration expenses, Pension Protection Fund levies and premiums for
deathin service lump sums associated with the Scheme.
The Company therefore currently expects to pay £699,600 to the Scheme during the account year beginning 1 January 2021, however there is currently
avaluation underway as at 5 April 2020 which, when finalised, will reveal a different funding level and therefore will likely result in a different recovery plan
for the future.
Method and assumptions
The initial results of the valuation as at 5 April 2020 have been updated to 31 December 2020 by a qualified independent actuary.
The assumptions used were as follows:
As at
31 December 2020
As at
31 December 2019
Discount rate
1.20%
1.90%
RPI inflation
2.90%
2.90%
CPI inflation
2.30%
1.90%
Salary increases
2.30%
1.90%
Pension increases
– Post 88 GMP
2.10%
1.80%
– Non GMP
2.90%
2.90%
Revaluation of deferred pensions in excess of GMP
2.30%
1.90%
Mortality (pre and post-retirement)
100% S3PMA_M/100%
S3PFA_M CMI_2019_M/F
1.25% (yob)
102% S3PMA/100% S3PFA
CMI_2018_M/F 1.25% (yob)
Life expectancies (in years):
Year ended 31 December 2020
Year ended 31 December 2019
Males
Females
Males
Females
For an individual aged 65 in 2020
21.3
23.6
21.7
23.4
At age 65 for an individual aged 45 in 2020
22.6
25.2
23.0
24.9
129
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
24. Post-employment benefits (continued)
Risks
Through the Scheme, the Company is exposed to a number of risks:
X
Asset volatility: the Scheme’s defined benefit obligation is calculated using a discount rate set with reference to corporate bond yields, however the
Scheme invests significantly in equities and other growth assets. These assets are expected to outperform corporate bonds in the long term, but
subject to increased volatility and risk in the short term.
X
Changes in bond yields: a decrease in corporate bond yields would increase the Scheme’s defined benefit obligation, however this would be partially
offset by an increase in the value of the Scheme’s bond holdings.
X
Inflation risk: a significant proportion of the Scheme’s defined benefit obligation is linked to inflation, therefore higher inflation will result in a higher
defined benefit obligation (subject to the appropriate caps in place). The majority of the Scheme’s assets are either unaffected by inflation, or only
loosely correlated with inflation, therefore an increase in inflation would also increase the deficit.
X
Life expectancy: if Scheme members live longer than expected, the Scheme’s benefits will need to be paid for longer, increasing the Scheme’s defined
benefit obligation.
The Trustees and Company manage risks in the Scheme through the following strategies:
X
Diversification: investments are well diversified, such that the failure of any single investment would not have a material impact on the overall level of
assets.
X
Investment strategy: the Trustees are required to review their investment strategy on a regular basis.
X
ALM: the Scheme invests in an asset-liability matching (ALM) framework that aims to achieve long-term investment returns in line with the obligations
under the Scheme. This is achieved through around 25% of assets being invested in Liability Driven Investment funds.
Change in assumption
Change in defined
benefit obligation
Discount rate
+0.5%/–0.5% pa
–8%/+9%
RPI inflation
+0.5%/–0.5% pa
+7%/–7%
Assumed life expectancy
+1 ye
a
r
+4%
These calculations provide an approximate guide to the sensitivity of results and may not be as accurate as a full valuation carried out on these
assumptions. Each assumption change is considered in isolation, which in practice is unlikely to occur, as changes in some of the assumptions
arecorrelated.
The assets of the Scheme are invested as follows:
Asset class
Year ended 31 December 2020
Year ended 31 December 2019
Market
value
£’000
% of total
Scheme
assets
Market
value
£’000
% of total
Scheme
assets
Equities and other growth assets
16,319
51%
14,634
50%
Diversified Credit Funds
6,308
20%
5,867
20%
Liability Driven Investments
7,409
23%
7,0
01
23%
Cash
804
3%
1,081
4%
Other
1,078
3%
977
3%
Total
31,918
100%
29,560
100%
Actual return on assets over the year
2,949
3,113
Note: All assets listed above have a quoted market price in an active market (except for the reserve for insured pensioners).
The amounts recognised in the statement of financial position are determined as follows:
2020
£’000
2019
£’000
Market value of plan assets
31,918
29,560
Present value of Defined Benefit Pension Scheme obligation
(40,769)
(36,486)
Deficit – recognised as a liability in the statement of financial position
(8,851)
(6,926)
Notes
Continued
130
Zotefoams plc
Annual Report 2020
24. Post-employment benefits (continued)
The movement in the defined benefit obligation over the year is as follows:
2020
£’000
2019
£’000
Value of defined benefit obligation at the start of the year
36,486
33,728
Interest cost
721
899
Benefits paid
(1,291)
(877)
Actuarial (gains)/losses: experience differing from that assumed
(117)
355
Actuarial losses/(gains): changes in demographic assumptions
19
(827)
Actuarial losses: changes in financial assumptions
4,951
3,208
Value of defined benefit obligation at the end of the year
40,769
36,486
The movement in the value of the plan assets over the year is as follows:
2020
£’000
2019
£’000
Market value of plan assets at the start of the year
29,560
25,650
Interest income
556
696
Actual return on plan assets
2,393
2,417
Employer contributions *
700
1,674
Benefits paid
(1,291)
(877)
Market value of assets at the end of the year
31,918
29,560
*
The 2019 employer contributions amount includes £941k of the repayment made to the Defined Benefit Pension Scheme as per note 4.
2020
£’000
2019
£’000
Statement of financial position for:
– Defined benefit pension scheme obligations
(8,851)
(6,926)
Income statement charge for:
– Defined benefit pension interest cost
(165)
(203)
Actuarial losses recognised in other comprehensive income for:
– Defined benefit pension scheme
(2,460)
(319)
Other pension schemes
On 1 January 2006, a separate stakeholder scheme was set up for those employees who were originally in the closed defined benefit pension scheme.
In addition to the above, the Company created two further stakeholder schemes for future joiners. The contributions paid by the Company in 2020 were
£755k (2019: £828k).
For certain non-UK based employees of the Company, the Company makes contributions into individual schemes. The contributions paid by the
Company in 2020 were £4k (2019: £17k).
For USA based employees, Zotefoams Inc. operates a 401(k) plan. The contributions paid by Zotefoams Inc. in 2020 were £263k (2019: £246k).
131
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
25. Share-based payments
The Company has a share option scheme that entitles senior management personnel to purchase shares in the Company. Options are exercisable at a price
equal to the lower of the mid-market price of the Company’s shares the day before the option is granted or the average mid-market price for the three dealing
days before the option is granted. The vesting period is three years. If the options remain unexercised after a period of ten years from the date of grant, the
options will expire. Depending on the circumstances, options are normally forfeited if the employee leaves the Group before the options vest.
In 2007, the Company introduced an LTIP scheme for senior management personnel. Shares are awarded in the Company and vest after three years to
the extent performance conditions are met. Dependent on the circumstances, awards are normally forfeited if the employee leaves the Group before the
award vests. A new LTIP scheme was introduced in 2017, which operates in a similar way to the LTIP scheme introduced in 2007. No new awards are
made under the 2007 scheme. Depending on the circumstances, options are normally forfeited if the employee leaves the Group before the options vest.
In 2007, the Company introduced a Deferred Bonus Share Plan. Originally under the Plan executive bonuses over 40% of eligible salary were held as
deferred shares for three years. In 2014, the Remuneration Committee amended the Deferred Bonus Share Plan for bonuses awarded since 2014, where
25% of executive bonuses are held as deferred shares for three years. Depending on the circumstances, awards are normally forfeited if the employee
leaves the Group before the award vests. A new Deferred Bonus Share Plan scheme was introduced in 2017, which operates in a similar way to the old
Plan introduced in 2007. No new awards are made under the 2007 Plan. Depending on the circumstances, awards are normally forfeited if the employee
leaves the Group before the award vests.
Details of the vesting conditions for the share, share option and LTIP awards are given in the Directors’ Remuneration report on pages 72 to 80.
Movements in share options during the year are as follows:
The options outstanding at 31 December 2020 have an exercise price between 245.7p and 572.0p and a weighted contractual life of six years
(2019: seven years).
The fair value received in return for share options granted is measured by reference to the fair value of share options granted using a Black-Scholes model.
The contractual life of the option (ten years) is used as an input into this model. No allowance is made for early leavers.
2020
2019
Number
of share
options
Weighted
average
exercise
price (p)
Number
of share
options
Weighted
average
exercise
price (p)
Outstanding at the beginning of the year
97,120
331
116,198
278
Exercised during the year
–
–
(27,584)
290
Granted during the year
–
–
15,16
4
572
Forfeited during the year
(7,8
54)
382
(6,658)
375
Outstanding at the end of the year
89,266
327
97,12
0
331
Exercisable at the end of the year
77,598
290
55,236
262
Movements in LTIP awards during the year are as follows:
2020
2019
Number
of share
options
Weighted
average
exercise
price (p)
Number
of share
options
Weighted
average
exercise
price (p)
Outstanding at the beginning of the year
741,767
–
706,868
–
Exercised during the year
–
–
(176,0
62)
–
Granted during the year
264,615
–
216,250
–
Forfeited during the year
(178,717)
–
(5,289)
–
Outstanding at the end of the year
827,665
–
741,767
–
Exercisable at the end of the year
–
–
–
–
Movement in Deferred Bonus Share Plan awards during the year are as follows:
2020
2019
Number
of share
options
Weighted
average
exercise
price (p)
Number
of share
options
Weighted
average
exercise
price (p)
Outstanding at the beginning of the year
49,135
–
50,796
–
Exercised during the year
(33,014)
–
(12,220)
–
Granted during the year
139,763
–
10,559
–
Outstanding at the end of the year
155,884
–
49,135
–
Exercisable at the end of the year
–
–
–
–
Notes
Continued
132
Zotefoams plc
Annual Report 2020
25. Share-based payments (continued)
Fair value of share options and assumptions
The expected volatility is based on historical volatility for a three-year period prior to the award.
30-M
ar-15
17-Aug-15
05-Apr-16
27-M
ar-17
24-Aug-17
16
-Apr-19
Share price (p)
285
310
290
305.5
305.5
572
Exercise price (p)
285
301.7
290
305.5
327.5
572
Expected volatility
35%
35%
35%
35%
35%
25%
Option life
Five years
Five years
Five years
Five years
Five years
Three years
Expected dividends (p) (assumed to be increasing at 2.5% p.a.)
5.5
5.5
5.6
5.7
5.7
5.5
Risk free interest rate (based on national government bonds)
2.00%
2.00%
2.00%
2.00%
2.00%
2.00%
Fair value at grant date (p)
80
90
80
10
3.1
111.1
103
The share option awards are granted under a service condition and a performance condition. There are no market conditions associated with the share
options. The LTIP awards are granted under a service condition and a performance condition, part of which is a market condition. The Deferred Bonus
Share Plan awards are granted under a service condition.
The amounts recognised in the income statement for equity-settled share-based payments are as follows:
2020
£’000
2019
£’000
Within administrative expenses – share-based payment charge
300
390
– related National Insurance
57
(21)
Of the above, amounts relating to Directors of Zotefoams plc aggregate to £177k (2019: £199k).
26. Related parties
Directors
The Directors of the Company as at 31 December 2020 and their immediate relatives control approximately 1.1% (2019: 1.2%) of the voting shares of
the Company. Details of Directors’ pay and remuneration are given in the Directors’ Remuneration report on pages 72 to 80. Executive Directors are
considered to be the only key management personnel. Details of compensation paid to key management personnel are included in note 6.
Subsidiaries and joint venture
Details of the joint venture and subsidiaries of the Company are set out in notes 10 and 14. These companies are considered to be related parties.
The following material transactions were carried out with related parties:
2020
£’000
2019
£’000
Sale of goods: subsidiaries of the Company
6,465
7,
4
81
Sale of services: subsidiaries of the Company
760
1,636
Loans given (net of repayments): subsidiaries of the Company
8,606
15,683
Interest income: subsidiaries of the Company
569
101
Sale of goods: joint venture of the Company
2,155
3,112
Sale of services: joint venture of the Company
407
813
Total
18,962
28,826
133
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
26. Related parties (continued)
Balances between the Company and its active subsidiaries and joint venture are as follows:
Receivable from/(payable to)
Investment in
2020
£’000
2019
£’000
2020
£’000
2019
£’000
Zotefoams Inc
9,426
9,204
–
–
KZ Trading and Investment Ltd
1,498
1,895
–
–
Azote Asia Limited
896
907
–
–
MuCell Extrusion LLC
3,424
96
–
–
Zotefoams International Limited
15,087
14,317
30,822
30,576
Zotefoams Operations Limited
76
1
–
–
Zotefoams T-FIT Material Technology (Kunshan) Limited
2,402
22
–
–
Zotefoams Poland Sp. z o.o.
523
809
–
–
Zotefoams France SAS
(30)
–
–
–
T-FIT Insulation Solutions India Private Limited
379
131
–
–
27. Changes in accounting estimates
Following a review of the Group’s assets, the Directors believe it appropriate to increase the estimated useful life of a number of items within plant and
machinery from 15 years to 20 years. This change has resulted in a depreciation expense £881k lower than under the previous estimate. A similar impact
is anticipated in future accounting periods.
28. Accounting estimates and judgements for the Group and Company
In the application of the Group’s accounting policies, which are described in note 2, the Directors are required to make judgements, estimates and
assumptions about the carrying amounts of assets and liabilities which are not readily apparent from other sources. The estimates and associated
assumptions are based on historical experience and other facts that are considered relevant. Actual amounts may differ from these estimates.
Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events
thatare believed to be reasonable under the circumstances.
Key sources of estimation uncertainty
The key assumptions concerning the future and other key sources of estimation uncertainty at the statement of financial position date that have a
significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are disclosed below.
i) Estimated impairment of goodwill and intangibles
The Group tests annually whether goodwill has suffered any impairment, in accordance with the accounting policy stated in note 2.12. The recoverable
amounts of cash-generating units (CGUs) have been determined based on value-in-use calculations. These calculations require the use of estimates
(seenote 13).
The determination of impairment in the carrying value of goodwill and intangible assets requires judgements to be made by Directors. These assets are
assessed on an ongoing basis to determine whether circumstances exist that could lead to the conclusion that the carrying value of such assets is not
supportable. Such calculations require judgement relating to the appropriate discount factors and long-term growth prevalent in particular markets as well
as estimation of short-term business performance. In respect of assessing intangibles associated with the MEL segment and ReZorce barrier technology,
the Directors have drawn upon their own experiences, in addition to those of external consultants and packaging industry experts, in making these
judgements and have concluded that the opportunity and strategy supports the carrying value of the underlying intangible assets.
ii) Pensions assumptions
The present value of the defined benefit pension obligations depends on a number of factors that are determined on an actuarial basis using a number of
assumptions. Any changes in these assumptions will impact the carrying amount of pension obligations. The Company engages an independent actuary
to perform the valuation and assist in determining appropriate assumptions at the end of each year. The valuation is prepared by an independent qualified
actuary, but significant judgements are required in relation to the assumptions for pension increases, inflation, the discount rate applied, investment returns
and member longevity, which underpin the valuations. Note 24 contains information about the assumptions relating to retirement benefit obligations.
Key judgements
i) Unrecognised deferred tax assets
At year-end exchange rates, the Group has tax losses carried forward of £12,240k in the USA. Currently, tax losses of £667k have been recognised on the
balance sheet. Based on projections, the Group is expected to utilise all carried forward tax losses, however management has taken a prudent approach
based on historical performance by the entities in this tax jurisdiction and recognised a lower figure. If the Group makes a second consecutive year of
profit in the USA, then the Group will re-assess the amount that should be recognised.
ii) Exceptional item
Due to the material and non-recurring nature of the items, the Group disclosed the decrease in past service costs as an exceptional item in 2019.
29. Events after the reporting period
There are no events after the reporting period affecting these financial statements, other than those disclosed in note 9.
Notes
Continued
134
Zotefoams plc
Annual Report 2020
Five-year trading summary
2020
£m
2019
£m
2018
£m
2017
£m
2016
£m
Group revenue
82.7
80.9
81.0
70.1
57.4
Operating profit (excluding exceptional item)
9.1
9.1
11.6
9.4
7.6
Profit before tax (excluding exceptional item)
8.3
8.8
10.8
8.8
7.2
Profit before tax
8.3
9.8
9.9
7.5
7.0
Profit after tax
7.2
8.2
7.9
6.0
5.7
Capital expenditure (including intangibles)
12.7
24.4
16.1
12.2
12.6
Cash generated from operations
13.0
11.8
7.1
10.0
6.4
Basic earnings per share excluding exceptional item (p)
14.87
14.91
18.66
16.04
13.69
Basic earnings per share (p)
14.87
17.10
16.96
13.70
13.25
Dividends per ordinary share (p)
6.30
2.03
6.12
5.93
5.75
135
Zotefoams plc
Annual Report 2020
Strategic Report
/
Governance
/
Financial Statements
Notice of the 2021
Annual General Meeting
THIS DOCUMENT IS IMPORTANT AND REQUIRES
YOURIMMEDIATE ATTENTION
If you are in any doubt as to the action you should take, you are
recommended to seek your own financial advice from your stockbroker,
bank manager, solicitor, accountant or other independent adviser
authorised under the Financial Services and Markets Act 2000 if you
are resident in the UK or, if you reside elsewhere, another appropriately
authorised financial adviser.
If you have sold or otherwise transferred your shares in Zotefoams plc,
youshould forward this document and other documents enclosed as
soon as possible either to the purchaser or transferee or to the person
whoarranged the sale or transfer so they can pass these documents
totheperson who now holds the shares.
ZOTEFOAMS PLC
Notice of Annual General Meeting
COVID-19
Zotefoams plc considers it vital to engage with investors and other
stakeholders through the most appropriate channels. Shareholders’
views are important and we want to ensure that they are given
as much information as possible in good time to enable them to
participate in the decision-making process.
In light of the COVID-19 pandemic and the UK Government’s current
guidance regarding social distancing and the prohibition of public
gatherings, the arrangements and format of the Annual General
Meeting (AGM) have been altered this year in order to protect
the health and wellbeing of shareholders and other attendees.
Accordingly, the Company will make arrangements such that the
legal requirements to hold the AGM can be satisfied through the
attendance of a minimum number of people.
While it is with regret that shareholders are requested not to
attend the AGM, a separate presentation open to all existing and
potential shareholders will be held after the AGM on 26 May 2021
at 11.00am on the Investor Meet Company platform: https://www.