CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS FOR THE FOURTH QUARTER ENDED 31 DECEMBER, 2020
Julius Berger Nigeria Plc
10 Shettima A. Munguno Crescent
Utako 900 108 | Abuja FCT
RC No. 6852
'
CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
FOR THE FOURTH QUARTER ENDED DECEMBER 31, 2020
SUMMARY | 4th Quarter | Year to date | |
N'000 | N'000 | ||
Turnover | 74,040,300 | 242,458,902 | |
Profit/(loss) before tax | 5,119,617 | 4,123,127 | |
Taxation | (1,781,125) | (2,766,261) | |
Profit/(loss) after tax | 3,338,492 | 1,356,866 | |
BY ORDER OF THE BOARD
MRS. CECILIA MADUEKE
COMPANY SECRETARY
FRC/2017/NBA/00000017540
January 25, 2021
For more information please visit www.julius-berger.com
CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS
FOR THE FOURTH QUARTER ENDED DECEMBER 31, 2020
CONTENTS | PAGE |
Consolidated Unaudited Statement of Comprehensive Income | 1 |
Consolidated Unaudited Statement of Financial Position | 2 |
Consolidated Unaudited Statement of Changes In Equity | 3 |
Consolidated Unaudited Statement of Cash Flows | 4 |
Selected Footnote Disclosures | 5 |
CONSOLIDATED UNAUDITED STATEMENT OF COMPREHENSIVE INCOME
FOR THE FOURTH QUARTER ENDED DECEMBER 31, 2020
AUDITED | |||||||
2020 | 2019 | 31/12/2019 | |||||
3 months | 12 months | 3 months | 12 months | ||||
Note | Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | |||
N'000 | N'000 | N'000 | N'000 | N'000 | |||
Revenue | 74,040,300 | 242,458,902 | 72,285,862 | 264,557,363 | 266,430,227 | ||
Cost of sales | (60,134,084) | (198,844,329) | (53,128,034) | (203,884,492) | (206,310,783) | ||
Gross profit | 13,906,216 | 43,614,573 | 19,157,828 | 60,672,871 | 60,119,444 | ||
Other gains and losses | 4 | 83,888 | (2,549,618) | (2,733,408) | (1,883,849) | 256,636 | |
13,990,104 | 41,064,955 | 16,424,420 | 58,789,022 | 60,376,080 | |||
Marketing expenses | (121,400) | (278,283) | (65,302) | (168,320) | (139,683) | ||
Administrative expenses | (7,961,973) | (29,986,435) | (5,470,477) | (35,317,292) | (37,029,883) | ||
Impairment loss on trade and tax receivables | 1,507,206 | 713,778 | (2,621,431) | (2,721,542) | (2,965,025) | ||
Operating profit | 5 | 7,413,937 | 11,514,015 | 8,267,210 | 20,581,869 | 20,241,489 | |
Investment Income | 142,787 | 461,273 | (518,882) | 632,808 | 677,530 | ||
Foreign exchange acquisition loss | 6 | (644,632) | (4,219,796) | - | - | - | |
Finance costs | (1,792,475) | (3,632,365) | (366,566) | (6,529,746) | (7,000,207) | ||
Profit/(loss) before tax | 5,119,617 | 4,123,127 | 7,381,763 | 14,684,932 | 13,918,812 | ||
Income tax expenses | (1,781,125) | (2,766,261) | (2,190,139) | (4,380,741) | (5,159,277) | ||
Profit/(loss) after taxation | 3,338,492 | 1,356,866 | 5,191,624 | 10,304,191 | 8,759,535 | ||
Profit/(loss) for the year | 3,338,492 | 1,356,866 | 5,191,624 | 10,304,191 | 8,759,535 | ||
Other comprehensive Income for the year: | |||||||
Actuarial gains on retirement benefits | (665,981) | (755,524) | (519,849) | (358,174) | (358,174) | ||
Related tax | 213,114 | 241,768 | 155,955 | 107,452 | 114,616 | ||
Exchange difference on translation of foreign | (452,867) | (513,756) | (363,894) | (250,722) | (243,558) | ||
operations | 3,404,172 | 6,749,250 | (486,646) | 510,589 | (957,875) | ||
Total comprehensive income | 6,289,797 | 7,592,360 | 4,341,084 | 10,564,059 | 7,558,102 | ||
Attributable to: | |||||||
Owners of the Company | 6,245,940 | 7,587,522 | 4,342,211 | 10,560,510 | 7,554,354 | ||
Non-controlling interests | 43,858 | 4,838 | (1,127) | 3,549 | 3,748 | ||
6,289,797 | 7,592,360 | 4,341,084 | 10,564,059 | 7,558,102 | |||
Earnings per share (Naira) | |||||||
3.94 | 4.79 | 3.29 | 8.00 | 5.72 | |||
Diluted earnings per share | 3.94 | 4.79 | 2.74 | 6.67 | 4.77 | ||
The tax rate applied above is assumed based on the corporate tax rate of 30% payable by corporate entities in Nigeria on taxable profits under the Companies Income Tax Act, and 2% education tax based on the assessable profit of companies.
1
CONSOLIDATED UNAUDITED STATEMENT OF FINANCIAL POSITION
FOR THE FOURTH QUARTER ENDED DECEMBER 31, 2020
2020 | 2019 | AUDITED | |||
12 months | 12 months | 2019 | |||
Jan - Dec | Jan - Dec | ||||
NON- CURRENT ASSETS | Notes | N'000 | N'000 | N'000 | |
Property, plant and equipment | 7 | 45,391,733 | 42,172,951 | 42,769,660 | |
Right of use assets | 14,285,911 | 15,925,374 | 13,457,535 | ||
Goodwill | 11,393,512 | 9,268,643 | 9,268,642 | ||
Other intangible assets | 2,053,400 | 2,237,363 | 2,262,821 | ||
Investment property | 1,972,907 | 2,161,287 | 1,792,431 | ||
Other financial assets | 2,329,097 | 2,048,546 | 2,048,547 | ||
Trade and other receivables | 9 | 64,847,570 | 51,202,416 | 52,908,763 | |
Tax receivable | 27,246,051 | 24,987,580 | 24,400,384 | ||
Deferred tax assets | 4,659,999 | 2,830,126 | 3,798,902 | ||
Total noncurrent assets | 174,180,179 | 152,834,286 | 152,707,685 | ||
CURRENT ASSETS | |||||
Inventories | 16,543,101 | 19,520,759 | 19,520,759 | ||
Trade and other receivables | 9 | 107,227,432 | 114,778,861 | 102,257,374 | |
Current tax receivable | 3,534,337 | 3,177,647 | 3,478,209 | ||
Contract asset | - | 2,601,462 | 1,539,910 | ||
Assets classified as held for sale | 111,747 | 23,250 | 23,252 | ||
Cash and bank balances | 34,727,966 | 33,711,619 | 34,133,479 | ||
Total current assets | 162,144,582 | 173,813,598 | 160,952,983 | ||
CURRENT LIABILITIES | |||||
Contract liabilities | (668,624) | (181,926) | (191,166) | ||
Lease liabilities | 8 | (1,337,302) | (1,370,703) | (1,370,703) | |
Trade and other payables | (45,384,741) | (52,838,343) | (47,026,280) | ||
Bank overdraft | (19,312,910) | (5,942,412) | (6,211,311) | ||
Borrowings | (2,310,386) | - | (1,818,494) | ||
Current tax payable | 13 | (3,347,974) | (3,021,166) | (3,927,454) | |
Retirement benefit liabilities | (342,044) | (179,010) | (148,450) | ||
Total current liabilities | (72,703,980) | (63,533,560) | (60,693,858) | ||
Net current assets/(liabilities) | 89,440,602 | 110,280,038 | 100,259,125 | ||
TOTAL ASSETS LESS CURRENT LIABILITIES | 263,620,781 | 263,114,324 | 252,966,810 | ||
NON- CURRENT LIABILITIES | (5,503,437) | (9,092,469) | (7,273,975) | ||
Borrowings | 13 | ||||
Retirement benefit liabilities | (6,157,277) | (4,444,130) | (3,334,920) | ||
Deferred tax liabilities | (9,001,829) | (6,324,363) | (8,730,298) | ||
Contract Liabilities | (165,123,265) | (164,199,317) | (169,930,198) | ||
Lease liabilities | 8 | (14,433,639) | (13,285,021) | (13,468,417) | |
Trade and other payables | (17,642,897) | (21,983,945) | (9,027,064) | ||
Provisions | (475,247) | (447,583) | (873,946) | ||
NET ASSETS | 45,283,189 | 43,337,497 | 40,327,992 | ||
EQUITY | |||||
Share capital | 792,000 | 660,000 | 660,000 | ||
Share premium | 425,440 | 425,440 | 425,440 | ||
Foreign currency translation reserve | 16,052,302 | 10,771,516 | 9,303,052 | ||
Retained earnings | 27,953,252 | 31,423,383 | 29,882,143 | ||
Attributable to owners of the company | 45,222,995 | 43,280,339 | 40,270,635 | ||
Non-controlling interest | 62,195 | 57,158 | 57,357 | ||
45,285,189 | 43,337,497 | 40,327,992 | |||
These interim financial statements were approved by the Board on January 25, 2021 and signed on its behalf by:
ENGR. DR. LARS RICHTER | MARTIN BRACK | |
FRC/2019/COREN/00000019602 | FRC/2014/ANAN/00000006481 | |
MANAGING DIRECTOR | FINANCIAL DIRECTOR |
2
STATEMENT OF CHANGES IN EQUITY | ||||||||
FOR THE FOURTH QUARTER ENDED DECE | MBER 31, 2020 | Foreign | ||||||
Attributable | ||||||||
Share | Share | currency | Retained | Attributable to | ||||
translation | owners of the | to non - | Total equity | |||||
capital | premium | earnings | controlling | |||||
reserve | Company | interest | ||||||
Balance at 1 January 2020 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | |
660,000 | 425,440 | 9,303,052 | 29,882,143 | 40,270,635 | 57,357 | 40,327,992 | ||
Impact of change in accounting policy | - | - | - | - | - | - | - | |
Adjusted balance at 1 January 2020 | 660,000 | 425,440 | 9,303,052 | 29,882,143 | 40,270,635 | 57,357 | 40,327,992 | |
Script Issue | 132,000 | - | - | (132,000) | - | - | - | |
Profit for the year | - | - | - | 1,356,866 | 1,356,866 | 4,838 | 1,361,703 | |
Other comprehensive income (net of tax) | - | - | 6,749,250 | (513,756) | 6,235,494 | - | 6,235,494 | |
Total comprehensive income for the year | 132,000 | - | 6,749,250 | 711,109 | 7,592,360 | 4,838 | 7,597,197 | |
Dividends to shareholders | - | - | - | (2,640,000) | (2,640,000) | - | (2,640,000) | |
Balance at 31 December 2020 | 792,000 | 425,440 | 16,052,302 | 27,953,252 | 45,222,995 | 62,195 | 45,285,189 | |
- | ||||||||
Balance at 1 January 2019 | 660,000 | 425,440 | 10,260,927 | 24,009,914 | 35,356,281 | 61,609 | 35,417,890 | |
Impact of change in accounting policy | - | - | - | - | - | - | - | |
Adjusted balance at 1 January 2019 | 660,000 | 425,440 | 10,260,927 | 24,009,914 | 35,356,281 | 61,609 | 35,417,890 | |
Profit for the year | - | - | - | 10,304,191 | 10,304,191 | 3,549 | 10,307,740 | |
Other comprehensive income (net of tax) | - | - | 510,589 | (250,722) | 259,868 | - | 259,868 | |
Total comprehensive income for the year | - | - | 510,589 | 10,053,469 | 10,564,059 | 3,549 | 10,567,607 | |
Dividends to shareholders | - | - | - | (2,640,000) | (2,640,000) | (8,000) | (2,648,000) | |
Balance at 31 December 2019 | 660,000 | 425,440 | 10,771,516 | 31,423,383 | 43,280,339 | 57,158 | 43,337,497 | |
3
CONSOLIDATED UNAUDITED STATEMENT OF CASHFLOWS
FOR THE FOURTH QUARTER ENDED DECEMBER 31, 2020
Cashflows from operating activities | 2020 | 2019 |
12 months | 12 months | |
Jan - Dec | Jan - Dec | |
N'000 | N'000 | |
Cash receipts from customers | 256,404,384 | 293,267,933 |
Cash paid to suppliers and employees | (249,172,472) | (246,125,529) |
Cash flows (used in)/provided by operating activities | 7,231,912 | 47,142,403 |
Interest paid | (3,206,750) | (6,529,746) |
Purchase of FOREX loss | (4,219,796) | - |
Tax paid | (498,800) | (673,475) |
Net cash used in operating activities | (693,434) | 39,939,182 |
Cashflows from investing activities: | ||
Interest received | 491,993 | 633,161 |
Proceeds from sale of fixed assets | 1,489,895 | 536,097 |
Purchase of fixed assets | (9,789,041) | (7,526,266) |
Net cash provided by investing activities: | (7,807,154) | (6,357,007) |
Cashflows from financing activities: | ||
Loan received | - | - |
Payment of Lease Liabilities | (1,364,724) | (1,698,842) |
Dividend paid | (2,641,800) | (2,648,000) |
Net cash used in financing activities: | (4,006,524) | (4,346,842) |
Net increase in cash and cash equivalents | (12,507,112) | 29,235,333 |
Cash and cash equivalent at 1st January 2020 | 27,922,168 | (1,466,126) |
Cash and cash equivalent at 31st December 2020 | 15,415,056 | 27,769,207 |
Cash and bank balances | 34,727,966 | 33,711,619 |
Bank overdrafts | (19,312,910) | (5,942,412) |
15,415,056 | 27,769,207 | |
4
Notes to the Interim Financial Statement
1. GENERAL INFORMATION
Julius Berger Nigeria Plc (the Company) was incorporated as a private limited liability company in 1970 and was converted to a public liability company in 1979 and the company's shares are quoted on the Nigerian Stock Exchange. The principal activities of the Company cover planning, design and construction of civil engineering and building works. The subsidiaries, Abumet (Nigeria) Limited in which the Company owns 90%, is involved in the manufacturing and installation of building aluminium components while Julius Berger Services Nigeria Limited a wholly owned subsidiary, is involved in port management services. Other subsidiaries include Julius Berger Medical Services Nigeria limited which is wholly owned and is into the provision of medical services while Primetech Engineering and Design Nigeria limited also wholly owned is into architectural and engineering design. Julius Berger Investments Limited is a wholly owned subsidiary and was incorporated in June 2012 as an investmen company to acquire securities and act as investment managers, while Julius Berger International GmbH Wiesbaden - Germany was acquired in May 2012 as Procurement and Supporting Unit of the JB Group. JBI is now a 100% owned subsidiary of Julius Berger Nigeria Plc. Julius Berger Free Zone Enterprise is a 100% owned subsidiary of the Company and has been granted license to operate in various free trade zones in Nigeria.
2. Basis of preparation of financial statements
These financial statements are the unaudited interim results (hereafter "the Interim Financial Statements") of Julius Berger Nigeria Plc for the Fourth Quarter ended December 31, 2020 (hereafter "the interim period"). They are prepared in accordance with International Accounting Standard 34 (IAS 34), Interim Financial Reporting. These Interim Financial Statements should be read in conjunction with the audited Financial Statements for the year ended December 31, 2019 prepared under IFRS (hereafter "the Annual Financial Statements"), as they provide an update of previously reported information. The Interim Financial Statements have been prepared in accordance with the accounting policies set out in the Annual Financial Statements. The presentation of the Interim Financial Statements is consistent with the Annual Financial Statements. Where necessary, comparative information has been reclassified or expanded from the previously reported Interim Financial Statements to take into account any presentational changes made in the Annual Financial Statements or in these Interim Financial Statements.
2.1 New standards, interpretations and amendments effective 1st January 2019 The effect of the initial application of an IFRS on the entity's accounting policies
The following new standards, amendments and interpretations are effective for the first time for periods beginning on or after 1 January 2019: IFRS 16 on Leases mandatorily effective for periods beginning on or after 1 January 2019.
IFRS 16 Leases
The group has identified that the adoption IFRS 16, which replaces IAS 17 Leases from 1 January 2019, will impact its consolidated financial statements in three key areas as follows:
- The group will need to recognise right-of-use assets and lease liabilities in the statement of financial position, initially measured at the present value of the future lease payments;
- The group have to recognise depreciation of right-of-use assets and interest on lease liabilities in the statement of profit or loss;
2.1.2 The group will have to separate the total amount of cash paid into a principal portion (presented within financing activities) and interest (presented within operating activities) in the cash flow statement.
General impact of application of IFRS 16 Leases
The group has chosen the cumulative catch-up (measuring assets at an amount equal to liability) application of IFRS 16. Consequently, the group will not opt for the restatement of the comparative information. In contrast to lessee accounting, IFRS 16 substantially carries forward the lessor accounting requirements in IAS 17. The entity will make use of the practical expedient available on transition to IFRS 16 not to reassess whether a contract is or contains a lease. Accordingly, the definition of a lease in accordance with IAS 17 and IFRIC 4 will continue to apply to those leases entered or modified before 1 January 2019.
The group will apply the definition of a lease and related guidance set out in IFRS 16 to all lease contracts entered into or modified on or after 1 January 2019, (whether it is a lessor or a lessee in the lease contract). In preparation for the first-time application of IFRS 16, the group has carried out an implementation project. The project has shown that the new definition in IFRS 16 will not change significantly the scope of contracts that meet the definition of a lease for the group.
3. Segmental Analysis of Continuing operations
Julius Berger Nigeria Plc has three segment which offer construction, civil engineering, building and facility management services to third parties across Nigeria. Julius Berger Nigeria Plc is organised by segments, each of which is managed separately and considered to be a reportable segment. The Managing Director together with senior executive management constitute the chief operating decision maker and they regularly review the performance of these segments. Details of the services offered by these segments are provided in the business and financial review in the Annual financial statement.
Disaggregation of revenue | |||||||||||||
Government | Private | Total Reportable Segments | |||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||
3 months | 3 months | 3 months | 3 months | 3 months | 12 months | 3 months | 12 months | ||||||
Oct - Dec | Oct - Dec | Oct - Dec | Oct - Dec | Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | ||||||
N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | ||||||
Primary geographical markets | |||||||||||||
Nigeria | 56,697,213 | 43,269,475 | 15,599,348 | 26,106,878 | 72,296,560 | 237,445,267 | 69,376,353 | 260,003,226 | |||||
Europe & Asia | - | - | 1,743,740 | 2,909,509 | 1,743,740 | 5,013,635 | 2,909,509 | 4,554,137 | |||||
56,697,213 | 43,269,475 | 17,343,088 | 29,016,387 | 74,040,300 | 242,458,902 | 72,285,862 | 264,557,363 | ||||||
Major product/services lines | |||||||||||||
Civil works | 42,714,298 | 24,663,601 | 13,065,860 | 16,539,341 | 55,780,158 | 138,201,574 | 41,202,942 | 150,797,697 | |||||
Building works | 8,014,917 | 14,711,622 | 2,709,239 | 9,865,572 | 10,724,155 | 81,594,027 | 24,577,193 | 89,949,504 | |||||
Services | 5,967,998 | 3,894,253 | 1,567,989 | 2,611,475 | 7,535,987 | 22,663,301 | 6,505,727 | 23,810,163 | |||||
56,697,213 | 43,269,475 | 17,343,088 | 29,016,387 | 74,040,300 | 242,458,902 | 72,285,862 | 264,557,363 | ||||||
Timing of revenue recognition | |||||||||||||
At a point in time | 474,974 | 680,824 | 2,535,721 | 3,147,681 | 3,010,695 | 7,797,898 | 3,828,505 | 4,141,050 | |||||
Over time | 56,222,238 | 42,588,651 | 14,807,366 | 25,868,706 | 71,029,605 | 234,661,005 | 68,457,357 | 260,416,313 | |||||
56,697,213 | 43,269,475 | 17,343,088 | 29,016,387 | 74,040,300 | 242,458,902 | 72,285,862 | 264,557,363 | ||||||
5
Notes to the Interim Financial Statement | |||||||||||||
Disaggregation of Profit/(Loss) | |||||||||||||
Government | Private | Total Reportable Segments | |||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | ||||||||
3 months | 3 months | 3 months | 3 months | 3 months | 12 months | 3 months | 12 months | ||||||
Oct - Dec | Oct - Dec | Oct - Dec | Oct - Dec | Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | ||||||
N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | N'000 | ||||||
Major product/services lines | |||||||||||||
Civil works | 4,277,145 | 2,820,734 | 1,308,334 | 1,891,576 | 5,585,479 | 6,562,989 | 4,712,310 | 11,731,665 | |||||
Building works | 802,564 | 1,682,543 | 271,286 | 1,128,308 | 1,073,850 | 3,874,780 | 2,810,851 | 6,997,835 | |||||
Services | 597,598 | 445,379 | 157,009 | 298,670 | 754,607 | 1,076,247 | 744,049 | 1,852,368 | |||||
Foreign exchange acquisition loss | 5,677,308 | 4,948,656 | 1,736,629 | 3,318,554 | 7,413,937 | 11,514,015 | 8,267,210 | 20,581,869 | |||||
(493,634) | - | (150,998) | - | (644,632) | (4,219,796) | - | - | ||||||
Investment Income | - | - | 142,787 | (518,882) | 142,787 | 461,273 | (518,882) | 632,808 | |||||
Net financing (costs)/income | (1,372,608) | (219,422) | (419,867) | (147,144) | (1,792,475) | (3,632,365) | (366,566) | (6,529,746) | |||||
Profit before income tax | 3,811,065 | 4,729,234 | 1,308,552 | 2,652,529 | 5,119,617 | 4,123,127 | 7,381,763 | 14,684,932 | |||||
4. Other gains and losses | |||||||||||||
2020 | 2019 | ||||||||||||
3 months | 12 months | 3 months | 12 months | ||||||||||
Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | ||||||||||
N'000 | N'000 | N'000 | N'000 | ||||||||||
Profit from sales of PPE | 130,881 | 1,332,851 | 134,261 | 663,153 | |||||||||
Foreign exchange gains/(losses) | (46,993) | (3,882,469) | (2,867,669) | (2,547,001) | |||||||||
83,888 | (2,549,618) | (2,733,408) | (1,883,849) | ||||||||||
5. Investment income | |||||||||||||
2020 | 2019 | ||||||||||||
3 months | 12 months | 3 months | 12 months | ||||||||||
Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | ||||||||||
N'000 | N'000 | N'000 | N'000 | ||||||||||
Other interest income | 142,787 | 461,273 | (518,882) | 632,808 | |||||||||
142,787 | 461,273 | (518,882) | 632,808 | ||||||||||
6. Finance costs | |||||||||||||
2020 | 2019 | ||||||||||||
3 months | 12 months | 3 months | 12 months | ||||||||||
Oct - Dec | Jan - Dec | Oct - Dec | Jan - Dec | ||||||||||
N'000 | N'000 | N'000 | N'000 | ||||||||||
Bank Commission | (40,495) | (94,478) | (26,842) | (98,738) | |||||||||
Guaranty and Financing Cost | (2,903) | (6,729) | (5,346) | (12,413) | |||||||||
Interest on overdraft | (771,314) | (2,191,798) | (420,221) | (4,639,499) | |||||||||
Interest on loan | (762,087) | (762,087) | (30,630) | (1,779,096) | |||||||||
Other finance charges | (215,676) | (577,273) | 116,473 | - | |||||||||
(1,792,475) | (3,632,365) | (366,566) | (6,529,746) |
7. Property Plant and Equipment
Property, plant and equipment' comprise owned and leased assets that do not meet the definition of investment property
Property, plant and equipment owned
Right-of-use assets, except for investment property
Balance at 31 December
2020 2019
N'000 N'000
45,391,733 42,172,951
16,339,311 15,925,374
61,731,044 58,098,325
The Group leases many assets including buildings, vehicles, machinery and equipment. Information about leases for which the Group is a lessee is
7.1 Right-of-use assets Cost
Balance at 1 January 2019
Additions
Balance at 1 January 2020
Additions
Balance at 31 December 2020
Accumulated amortisation:
Balance at 1 January 2019
Charge for the period
Balance at 1 January 2020
Charge for the year
Balance at 31 December 2020
Carrying Value at 31 December 2019
Carrying Value at 31 December 2020
7.2 Lease liabilities
Maturity analysis - contractual undiscounted cash flows: Less than one year
One to five years
More than Five Years
Total undiscounted lease liabilities at 31 December
Plant & | ||
Buildings | machinery | Total |
N'000 | N'000 | N'000 |
16,599,537 | 523,615 | 17,123,152 |
- | - | - |
16,599,537 | 523,615 | 17,123,152 |
2,563,178 | 2,563,178 | |
19,162,714 | 523,615 | 19,686,329 |
- | - | |
- | ||
(1,101,840) | (95,937) | (1,197,777) |
(1,101,840) | (95,937) | (1,197,777) |
(2,149,241) | - | (2,149,241) |
(3,251,081) | (95,937) | (3,347,019) |
15,497,697 | 427,677 | 15,925,374 |
15,911,633 | 427,677 | 16,339,311 |
2020 | 2019 | |
N'000 | N'000 | |
831,248 | 1,253,076 | |
8,190,312 | 7,344,477 | |
12,907,135 | 12,555,385 | |
21,928,695 | 21,152,938 |
6
Notes to the Interim Financial Statement | ||||||||||||
7.2 Lease liabilities (Continued) | 2019 | |||||||||||
Lease liabilities included in the statement of financial position at 31 December 2020 | 2020 | |||||||||||
N'000 | N'000 | |||||||||||
Lease Liabilities as at January 1 | 15,931,037 | 15,289,734 | ||||||||||
Armotisation to December 31 | (160,097) | (634,010) | ||||||||||
15,770,940 | 14,655,724 | |||||||||||
Current | 1,337,302 | 1,370,703 | ||||||||||
Non-current | 14,433,639 | 13,285,021 | ||||||||||
Total Lease liabilities recognised in the statement of financial position at December 31 | ||||||||||||
15,770,940 | 14,655,724 | |||||||||||
2019 | ||||||||||||
Amounts recognised in profit | or loss | 2020 | ||||||||||
N'000 | N'000 | |||||||||||
Expense on discounting of lease liabilities | 866,701 | 460,410 | ||||||||||
Amortisation of right-of-use assets | (2,149,241) | (1,197,777) | ||||||||||
Variable lease payments not included in the measurement of lease liabilities | - | - | ||||||||||
Amounts recognised in the statement of cash flows | 2020 | 2019 | ||||||||||
N'000 | N'000 | |||||||||||
Total cash outflow for leases | 1,364,724 | 1,698,842 | ||||||||||
8. Trade and other payables | ||||||||||||
8.1 Current | 2020 | 2019 | ||||||||||
N'000 | N'000 | |||||||||||
Trade Payable | 52,838,343 | |||||||||||
45,384,741 | ||||||||||||
Lease liabilities | 1,337,302 | 1,370,703 | ||||||||||
Total current trade and other payables recognised in the statement of financial position | ||||||||||||
46,722,043 | 54,209,046 | |||||||||||
8.1 Non-Current | 2020 | 2019 | ||||||||||
N'000 | N'000 | |||||||||||
Trade Payable | 21,983,945 | |||||||||||
17,642,897 | ||||||||||||
Lease liabilities | 14,433,639 | 13,285,021 | ||||||||||
Total non-current trade and other payables recognised in the statement of financial position | ||||||||||||
32,076,536 | 35,268,966 | |||||||||||
9. Tax receivable | 2020 | 2019 | ||||||||||
N'000 | N'000 | |||||||||||
3,177,647 | ||||||||||||
Amounts | expected to be recovered within one year | 3,534,337 | ||||||||||
Amounts expected to be recovered after more than one year | 27,246,051 | 24,987,580 | ||||||||||
30,780,388 | 28,165,227 | |||||||||||
This represents withholding and value added taxes recoverable from clients and the Federal Inland Revenue | Service. | |||||||||||
10. Risk Management | ||||||||||||
The Group is exposed through its operations to the following financial risks: | ||||||||||||
Ø | Credit risk | |||||||||||
Ø | Fair value or cash flow interest rate risk | |||||||||||
Ø | Foreign exchange risk | |||||||||||
Ø | Market price risk, and | |||||||||||
Ø | Liquidity risk. |
There have been no substantive changes in the Group's exposure to financial instrument risks, its objectives, policies and processes for managing those risks or the methods used to measure them from previous periods unless otherwise stated in this note.
7
Notes to the Interim Financial Statement
11. Transaction Price allocated to the remaining performance obligations
The following table includes revenue expected to be recognised in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the reporting date.
2021 | 2022 | Total | ||
N'000 | N'000 | N'000 | ||
Civil Works | 158,200,000 | 160,400,000 | 318,600,000 | |
Building Works | 79,200,000 | 89,000,000 | 168,200,000 | |
Services | 31,900,000 | 22,000,000 | 53,900,000 | |
Diversification | 2,000,000 | 7,600,000 | 9,600,000 | |
Total | 271,300,000 | 279,000,000 | 550,300,000 | |
All contracts with customers has been considered in the amounts presented above. |
The Group applies the practical expedient in paragraph 121 of IFRS 15 and does not disclose information about remaining performance obligations that have original expected durations of one year or less.
Management expect that incremental fees to intermediaries as a result of obtaining contracts with customers are receivables. There were no incremental fees recognised in the period to 31 December 2020.
12. Changes in accounting policies.
Except for the change below, the Group has consistently applied the accounting policies to all periods presented in these consolidated financial statements.
The Group has adopted IFRS 16 on Leases with a date of initial application of 1 January 2019. As a result, the Group has changed its accounting policy by recognising right-of-use assets and lease liabilities in the statement of financial position as detailed below.
The Group has assesses whether a contract is or contains a lease, at inception of the contract. The group recognises a right-of-use asset and a corresponding lease liability with respect to all lease arrangements in which it is the lessee, except for short-term leases (defined as leases with a lease term of 12 months or less) and leases of low value assets. For these leases, the group recognises the lease payments as an operating expense on a straight-line basis over the term of the lease unless another systematic basis is more representative of the time pattern in which economic benefits from the leased assets are consumed.
12.1 Lease Liability Measurement
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined, the entity uses its incremental borrowing rate.
12.2 Right-of-Use Asset Measurement
The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease payments made at or before the commencement day and any initial direct costs. They are subsequently measured at cost less accumulated depreciation and impairment losses. The right-of-use assets are presented as a separate line in the statement of financial position. The entity applies IAS 36 to determine whether a right-of-use asset is impaired and accounts for any identified impairment loss as described in the 'Property, plant and equipment' policy.
13. Retirement benefit liabilities
Obligations under defined benefit plans are calculated separately for each plan by estimating the benefit amount that employees have earned in return for their service in the current and prior periods which represent employees' terminal gratuities based on qualifying years of service and applicable emoluments as per operating collective agreement. Management has decided to settle the obligations and it is probable that the amounts due will be paid. Consequently this had been incorporated in the preparation of these interim financial statements.
14. Related party transactions
The Company entered into various transactions with related parties ranging from purchase of goods or services, to expenses incurred by the related party on behalf of the Company. Related parties to the Company are as listed:
- Abumet (Nigeria) Limited: Subsidiary Company in which Julius Berger Nigeria PLC owns 90% stake.
- Julius Berger Services Nigeria Limited: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
- Julius Berger Medical Services Limited: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
- Julius Berger International GmbH: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
- Julius Berger Investments: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
- Primetech Design and Engineering Nigeria Limited: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
- Julius Berger Free Zone Enterprise: This is a 100% owned subsidiary of Julius Berger Nigeria PLC.
Balances and transactions between the Company and its subsidiaries, which are related parties of the Company, have been completed at arms length.
In accordance with the requirement of IAS 24 on related parties, Key management includes Executive Directors and members of Management Committees and the following directors serves on the Board of the Company as at 31 December 2020.
- Mr. Mutiu Sunmonu, CON | - | Chairman | |
- Mr. George Marks (German) | - | Vice Chairman | |
- | Engr. Dr. Lars Richter (German) | - | Managing Director (Executive) |
- | Martin Brack (German) | - | Financial Director (Executive) |
- | Alhaji Zubairu Ibrahim Bayi | - | Director Administration (Executive) |
- | Mr. Tobias Meletschus (German) | - Director Corporate Development (Executive) | |
- | Engr. Jafaru Damulak | - | Director |
- | Dr. Ernest Nnaemeka Azudialu-Obiejesi | - | Director |
- | Mrs Belinda Ajoke Disu | - | Director |
- | Mrs Gladys Olubusola Talabi | - | Director |
- | Engr. Goni Musa Sheikh | - | Director |
- | Mr. Ernest C. Ebi, MFR, FCIB | - | Independent Director |
- | Mr. Karsten Hensel (German) | - | Director |
8
Notes to the Interim Financial Statement
15. Significant events
The whole world and therefore the whole Group is affected by the COVID-19 pandemic which started to impact on its operations as from middle of March 2020. Following Governmental regulations on COVID-19, a shutdown of business activities has been carried out between March and May 2020. After a phased and gradual easing of the lockdown, operations across all Julius Berger sites and subsidiaries have resumed. Costs for demobilization and remobilization of construction sites are included in the Cost of Sales Q4 2020. Due to persisting pandemic, the company considered expected future impacts on the basis of the following accounting standards.
1. Expected credit losses under IFRS 9 'Financial instruments'
COVID-19 can affect the ability of the Group to receive payments as and when due which is an indication of a significant increase in credit risk. For this, the Group reviewed its impairment assessment of trade receivables.
2. Impairment of tangible and intangible assets under IAS 36 'Impairment of non-financial assets'
As a result of the impact of COVID-19, the Group performed an impairment assessment of assets (in addition to the requirement to perform an impairment test at least annually of goodwill and intangible assets with an indefinite useful life).
3. The net realisable value of inventory under IAS 2 'Inventories'
Since the company's construction level is abnormally (temporary shutdown of construction sites), the Group has reviewed the costing of inventories to ensure that unallocated fixed overheads are recognised in profit or loss in the period in which they are incurred in accordance with IAS 2.
4. Deferred tax assets in accordance with IAS 12 'Income taxes'
Tax considerations, e.g. the impact of a reduced flow of goods and services on transfer pricing agreements; recoverability of deferred tax assets, emergency economic stimulus by tax authorities in the form of special tax rebate has been assessed by the Group.
The Board of Directors is taking all necessary steps to ensure business continuity for the Group and to protect its turnover, results and cash-flow as much as possible against the impacts from the COVID-19 pandemic and its impact on the Nigerian economy.
Diversification
At the meeting held on September 22,2020, the Board of Directors has approved a diversification opportunity for the company within the agro-processing sector. The Board of Directors and the Executive Mangement strongly believes that this diversification direction will support the continued success of the Group in the future and align with the strategic objective of the Government to stimulate value creation in Nigeria.
16. Comparative figures
Certain prior year balances have been reclassified to conform with current year's presentation for a more meaningful comparison.
17. Events after the reporting period
Except as disclosed above, there were no other material events after the reporting period which could have had material effect on the state of affairs of the Company as at December 31, 2020 and the result for the period that has not been adequately provided for or recognised in the Financial Statements.
18. Securities Trading Policy
In compliance with Rule 17.15 Disclosure of Dealings in Issuers' Shares, Rulebook of The Exchange 2015 (Issuers' Rule), Julius Berger Nigeria Plc maintains a Security Trading Policy (Policy) which guides Directors, Audit Committee members, employees and all individuals categorized as insiders in relation to their dealings in the Company's shares. The Policy undergoes periodic review by the Board and is updated accordingly. The Company has made specific inquiries of all its directors and other insiders and is not aware of any infringement of the Policy during the period.
19. Script Issue
Resolved and declared at the 50th Annual General Meeting, the capitalisation of the sum of Naira 132 million (one hundred and thirty-two million Naira) from the retained earnings has been distributed as fully paid-up ordinary shares to the existing shareholders, whose names appeared in the register of members as at the close of business on May 29, 2020 in the proportion of one new ordinary share for every five existing ordinary shares held by them.
9
Notes to the Interim Financial Statement
20. Matters relating to shares and shareholding
The authorised share capital of the Company is ₦800 million made up of 1.6 billion ordinary shares of 50 Kobo each. The isssued and paid-up share capital of the Company currently is ₦792 million made up of 1.584 billion ordinary shares of 50 Kobo each.
20.1. Shareholding Pattern as at 31 December, 2020
Shareholder | Shareholding | % shareholding | |
Goldstone Estates Ltd. | 314,714,495 | 19.87 | |
NeptuneHill Company Limited | 261,360,000 | 16.50 | |
Watertown Energy Ltd. | 158,400,000 | 10.00 | |
Ibile Holdings Ltd. | 87,120,000 | 5.50 | |
Benue Investment and Property Company Ltd. | 79,565,730 | 5.02 | |
Other Shareholders including Governments | 682,839,775 | 43.11 | |
Total | 1,584,000,000 | 100 | |
20.2. Compliance with Free Float
Julius Berger as at 31 December, 2020 is compliant with the Free float requirement for the Main Board of the Nigerian Stock Exchange
10
Attachments
- Original document
- Permalink
Disclaimer
Julius Berger Nigeria plc published this content on 22 January 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 28 January 2021 08:45:01 UTC.