de

Notes to the consolidated financial statements

in CHF 000s

1 Segment reporting
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

1.Segment reporting

Net sales by product groups and divisions

 

 

 

 

 

 

 

 

 

 

Switzerland

Americas

Europe

Global Trade

Group

2021

2020

2021

2020

2021

2020

2021

2020

2021

2020

Natural cheese

362,902

381,363

544,054

495,197

111,970

112,121

49,592

43,064

1,068,518

1,031,745

Processed cheese

53,340

52,850

29,199

31,924

16,552

16,985

5,622

5,788

104,713

107,547

Cheese

416,242

434,213

573,253

527,121

128,522

129,106

55,214

48,852

1,173,231

1,139,292

as % of net sales

25.2

25.8

38.8

41.1

19.4

20.5

45.5

45.5

30.0

30.8

 

 

 

 

 

 

 

 

 

 

 

Milk

251,478

269,798

316,347

291,678

64,086

66,285

2,489

2,558

634,400

630,319

Butter and margarine

249,224

243,456

39,553

21,472

27,747

29,263

316,524

294,191

Cream

167,901

169,608

25,923

40,286

2,927

3,471

18

7

196,769

213,372

Dairy products

668,603

682,862

381,823

353,436

94,760

99,019

2,507

2,565

1,147,693

1,137,882

as % of net sales

40.5

40.5

25.8

27.6

14.3

15.7

2.0

2.4

29.3

30.7

 

 

 

 

 

 

 

 

 

 

 

Fresh products

339,173

341,322

328,983

226,115

329,378

289,570

34,805

35,888

1,032,339

892,895

as % of net sales

20.6

20.2

22.2

17.6

49.8

45.9

28.7

33.4

26.4

24.1

 

 

 

 

 

 

 

 

 

 

 

Fresh cheese

101,399

106,278

72,555

62,245

37,534

40,832

211,488

209,355

as % of net sales

6.1

6.3

4.9

4.9

5.7

6.5

5.4

5.6

 

 

 

 

 

 

 

 

 

 

 

Powder/concentrates

60,821

63,235

32,180

21,076

37,298

44,414

26,572

18,474

156,871

147,199

as % of net sales

3.7

3.7

2.2

1.6

5.6

7.0

21.9

17.2

4.0

4.0

 

 

 

 

 

 

 

 

 

 

 

Other products

41,060

35,954

85,118

87,084

33,542

26,542

1,859

1,215

161,579

150,795

Sales of services

22,515

22,328

4,769

4,744

936

1,187

440

384

28,660

28,643

Other products and services

63,575

58,282

89,887

91,828

34,478

27,729

2,299

1,599

190,239

179,438

as % of net sales

3.9

3.5

6.1

7.2

5.2

4.4

1.9

1.5

4.9

4.8

 

 

 

 

 

 

 

 

 

 

 

Net sales

1,649,813

1,686,192

1,478,681

1,281,821

661,970

630,670

121,397

107,378

3,911,861

3,706,061

as % of Group

42.2

45.5

37.8

34.6

16.9

17.0

3.1

2.9

100.0

100.0

Net sales by country group

2021

in %

2020

in %

 

 

 

 

 

 

Switzerland

1,649,813

42.2

1,686,192

45.5

 

 

 

 

 

 

Europe excl. Switzerland

948,157

24.2

899,869

24.3

 

 

 

 

 

 

North and South America

1,068,796

27.3

899,787

24.3

 

 

 

 

 

 

Africa

177,400

4.6

150,917

4.0

 

 

 

 

 

 

Asia/Pacific

67,695

1.7

69,296

1.9

 

 

 

 

 

 

Total

3,911,861

100.0

3,706,061

100.0

 

 

 

 

 

 

Emmi does not publish segment results since this would cause significant competitive disadvantages towards customers as well as non-listed and larger listed competitors both in Switzerland and abroad.

The business divisions are not defined strictly according to geographical considerations. The business division Americas includes the Emmi Group companies in the US, Spain (excl. Lácteos Caprinos S.A.), Chile, Brazil, Tunisia, France, Mexico and Canada. The business division Europe incorporates those in Germany, Italy, the Netherlands, the UK, Austria, Belgium and Lácteos Caprinos S.A. in Spain (sold on 18 December 2020). The business division Global Trade primarily comprises direct sales from Switzerland to customers in countries in which Emmi has no subsidiaries. These include the Asian and Eastern European markets, most South American countries and the Arabian Peninsula.

2 Other operating income
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

2.Other operating income

 

2021

2020

Company-produced additions

295

460

Gain on disposal of fixed assets

3,469

524

Miscellaneous operating income

5,414

3,542

Total

9,178

4,526

3 Other operating expenses
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

3.Other operating expenses

 

2021

2020

Marketing and sales related expenses

139,056

126,998

Occupancy expense, maintenance and repair, leasing

81,362

76,827

Insurance, fees and HGV road tax

18,699

18,156

Energy, operating material and supplies

81,556

75,430

Administrative expenses

42,901

39,595

Logistic expenses

130,260

115,493

Other operating expenses

15,661

31,542

Total

509,495

484,041

The decrease in the position Other operating expenses is primarily due to the loss on the sale of the majority stake in Lácteos Caprinos S.A. in the previous year.

4 Depreciation and amortisation
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

4.Depreciation and amortisation

 

2021

2020

Depreciation of property, plant and equipment

99,218

98,373

Impairment of property, plant and equipment

1,903

10,329

Amortisation of intangible assets

9,538

10,464

Impairment of intangible assets

566

Total

110,659

119,732

5 Financial result
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

5.Financial result

 

2021

2020

Interest income

675

1,890

Other financial income

275

176

Total financial income

950

2,066

Interest expense

-7,074

-9,373

Other financial expenses

-2,717

-1,628

Total financial expenses

-9,791

-11,001

Total excl. currency result

-8,841

-8,935

Currency result

-3,079

-4,449

Financial result

-11,920

-13,384

6 Income taxes
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

6.Income taxes

 

2021

2020

Current income taxes

41,084

36,681

Deferred income taxes

4,118

3,956

Total

45,202

40,637

Average tax rate

16.4%

16.8%

Net accruals for current income taxes decreased from CHF 29.3 million in 2020 to CHF 21.3 million in 2021. Deferred income taxes are calculated for every company using the actual expected tax rate. As at 31 December 2021, the resulting weighted average tax rate was 17.9% (previous year adjusted and unadjusted: 16.8%). Deferred income taxes include recognised tax claims from tax loss carryforwards amounting to CHF 1.1 million (previous year: CHF 3.5 million).

The average tax rate adjusted for the tax effect on the sale of the majority stake in Lácteos Caprinos S.A. amounted to 16.0% in the previous year.

Details on change of tax claims from tax loss carryforwards

2021

2020

Recognised tax claims from tax loss carryforwards

1,059

3,474

Unrecognised tax claims from tax loss carryforwards

11,439

8,297

Total tax claims from tax loss carryforwards

12,498

11,771

 

 

 

Recognised tax claims from tax loss carryforwards at 1.1.

3,474

7,098

Additions

151

Utilisation

-2,465

-2,439

Reassessment

100

-1,093

Other adjustments

-201

-92

Recognised tax claims from tax loss carryforwards at 31.12.

1,059

3,474

The net change of recognised tax claims from tax loss carryforwards increased the income tax expenses of the reporting period by CHF 2.4 million.

7 Earnings per share
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

7.Earnings per share

 

2021

2020

Number of shares at 1.1.

5,349,810

5,349,810

Number of shares at 31.12.

5,349,810

5,349,810

Average number of shares

5,349,810

5,349,810

Net profit in CHF 000s

216,738

188,392

Earnings per share (in CHF)

40.51

35.21

Earnings per share is calculated by dividing the net profit attributable to the shareholders of Emmi AG by the average number of shares outstanding. There are no treasury shares that need to be considered in the calculation of the average number of shares outstanding.

In the previous year, net earnings per share of CHF 35.21 included the loss on the sale of the majority stake in Lácteos Caprinos S.A Excluding this non-recurring effect, earnings per share amounted to CHF 37.86.

8 Trade receivables
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

8.Trade receivables

 

2021

2020

Third parties

478,866

467,027

Associates

7,628

7,024

Shareholders

502

413

Allowance for doubtful accounts

-11,912

-9,670

Total

475,084

464,794

9 Other receivables
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

9.Other receivables

 

2021

2020

Value-added tax

28,380

29,926

Income taxes

2,666

3,313

Other – third parties

30,070

21,171

Other – associates

19

2,766

Total

61,135

57,176

10 Inventories
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

10.Inventories

 

2021

2020

Finished products

133,911

111,197

Merchandise

28,945

27,917

Raw materials, semi-finished products and packaging material

287,282

266,592

Other inventories

4,533

4,039

Allowances for inventories

-19,827

-19,619

Total

434,844

390,126

11 Prepayments and accrued income
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

11.Prepayments and accrued income

 

2021

2020

Value-added tax

18,647

16,366

Income taxes

7,851

4,620

Social insurance

1,292

1,243

Other – third parties

23,510

23,394

Other – associates

201

91

Other – shareholders

16

22

Total

51,517

45,736

Thereof current prepayments and accrued income

46,212

40,718

Thereof non-current prepayments and accrued income

5,305

5,018

Other prepayments and accrued income of the year under review and the previous year consist mainly of prepayments, various refunds, as well as accrued income for advertising costs and milk invoices.

12 Loans and other receivables
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

12.Loans and other receivables

 

2021

2020

Third parties

9,243

8,403

Associates

3,232

3,788

Total

12,475

12,191

The carrying amount of loans and other receivables from third parties includes impaired loans in the amount of CHF 1.5 million (previous year: CHF 1.6 million).

13 Property, plant and equipment
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

13.Property, plant and equipment

2021

Undeveloped land

Properties/ buildings

Machinery/ equipment

Tangible fixed assets under construction

Other tangible assets

Total

Purchase value at 1.1.2021

10,854

777,726

1,648,140

95,456

79,918

2,612,094

Additions

1,558

15,465

129,222

1,063

147,308

Disposals

-4,934

-54,527

-3,433

-62,894

Reclassification

950

6,513

79,540

-93,692

4,556

-2,133

Currency translation differences

-125

-8,121

-16,303

-2,820

-827

-28,196

As at 31 December 2021

11,679

772,742

1,672,315

128,166

81,277

2,666,179

 

 

 

 

 

 

 

Accumulated depreciation at 1.1.2021

1,058

373,171

1,201,496

50,706

1,626,431

Depreciation

18,079

73,607

7,532

99,218

Impairment charges

601

1,199

103

1,903

Disposals

-4,390

-53,509

-3,249

-61,148

Reclassification

-2,541

380

28

-2,133

Currency translation differences

-2

-2,869

-9,904

-735

-13,510

As at 31 December 2021

1,056

382,051

1,213,269

54,385

1,650,761

Net book value at 31 December 2021

10,623

390,691

459,046

128,166

26,892

1,015,418

Thereof finance leases

1,573

1,573

2020

Undeveloped land

Properties/ buildings

Machinery/ equipment

Tangible fixed assets under construction

Other tangible assets

Total

Purchase value at 1.1.2020

8,869

750,187

1,584,481

86,804

75,659

2,506,000

Change in scope of consolidation

1,452

20,137

22,532

3,271

3,894

51,286

Additions

3,001

15,900

105,422

2,429

126,752

Disposals

-3,511

-11,093

-3,624

-18,228

Reclassification

520

23,323

60,398

-90,417

5,496

-680

Currency translation differences

13

-15,411

-24,078

-9,624

-3,936

-53,036

As at 31 December 2020

10,854

777,726

1,648,140

95,456

79,918

2,612,094

 

 

 

 

 

 

 

Accumulated depreciation at 1.1.2020

1,058

354,326

1,127,010

47,109

1,529,503

Change in scope of consolidation

5,689

14,349

1,911

21,949

Depreciation

17,865

73,263

7,245

98,373

Impairment charges

1,162

9,154

13

10,329

Disposals

-3,153

-10,787

-3,398

-17,338

Reclassification

-553

-127

-680

Currency translation differences

-2,718

-10,940

-2,047

-15,705

As at 31 December 2020

1,058

373,171

1,201,496

50,706

1,626,431

Net book value at 31 December 2020

9,796

404,555

446,644

95,456

29,212

985,663

Thereof finance leases

665

2,281

2,946

14 Intangible assets
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

14.Intangible assets

2021

Trademarks

Software

Other intangible assets

Total

Purchase value at 1.1.2021

75,541

81,431

12,855

169,827

Change in scope of consolidation

85,032

85,032

Additions

5,264

5,264

Disposals

-789

-789

Reclassification

102

-779

-677

Currency translation differences

-2,791

-590

-3

-3,384

As at 31 December 2021

157,782

85,418

12,073

255,273

 

 

 

 

 

Accumulated amortisation at 1.1.2021

34,570

70,260

10,646

115,476

Amortisation

4,239

5,043

256

9,538

Disposals

-789

-789

Reclassification

102

-779

-677

Currency translation differences

-1,365

-392

-79

-1,836

As at 31 December 2021

37,444

74,224

10,044

121,712

Net book value at 31 December 2021

120,338

11,194

2,029

133,561

2020

Trademarks

Software

Other intangible assets

Total

Purchase value at 1.1.2020

76,419

77,680

9,911

164,010

Change in scope of consolidation

946

242

2,246

3,434

Additions

4,509

122

4,631

Disposals

-53

-113

-166

Reclassification

208

41

899

1,148

Currency translation differences

-1,979

-928

-323

-3,230

As at 31 December 2020

75,541

81,431

12,855

169,827

 

 

 

 

 

Accumulated amortisation at 1.1.2020

31,068

64,061

8,098

103,227

Change in scope of consolidation

194

182

1,499

1,875

Amortisation

3,870

6,240

354

10,464

Impairment charges

566

566

Disposals

-50

-50

Reclassification

208

41

899

1,148

Currency translation differences

-770

-780

-204

-1,754

As at 31 December 2020

34,570

70,260

10,646

115,476

Net book value at 31 December 2020

40,971

11,171

2,209

54,351

All intangible assets were acquired.

Goodwill from acquisitions

The goodwill from the acquisition of companies and businesses or the purchase of interests in associates or joint ventures is offset against retained earnings at the date of acquisition. The theoretical capitalisation of goodwill and its amortisation over the expected useful life of usually 20 years would have the following effects on the consolidated financial statements as at 31 December 2021.

Theoretical movement schedule for goodwill

 

Goodwill group companies

Goodwill associated companies

Total

At cost 1.1.2021

791,631

19,255

810,886

Additions

182,382

182,382

Currency translation differences

-8,364

-562

-8,926

At cost 31.12.2021

965,649

18,693

984,342

 

 

 

 

Theoretical accumulated amortisation 1.1.2021

217,228

14,741

231,969

Amortisation

38,202

693

38,895

Currency translation differences

-2,979

-407

-3,386

Theoretical accumulated amortisation 31.12.2021

252,451

15,027

267,478

Theoretical net book value 31.12.2021

713,198

3,666

716,864

 

Goodwill group companies

Goodwill associated companies

Total

At cost 1.1.2020

672,351

19,305

691,656

Additions

190,508

190,508

Disposals

-9,017

-9,017

Currency translation differences

-62,211

-50

-62,261

At cost 31.12.2020

791,631

19,255

810,886

 

 

 

 

Theoretical accumulated amortisation 1.1.2020

194,523

14,080

208,603

Amortisation

32,083

686

32,769

Impairment charges

7,352

7,352

Disposals

-9,017

-9,017

Currency translation differences

-7,713

-25

-7,738

Theoretical accumulated amortisation 31.12.2020

217,228

14,741

231,969

Theoretical net book value 31.12.2020

574,403

4,514

578,917

The impairment charge relates to Lácteos Caprinos S.A., which was sold in December 2020.

Theoretical impact on shareholders’ equity incl. minority interests

 

31.12.2021

31.12.2020

Shareholders’ equity as per balance sheet

1,181,676

1,233,066

Theoretical capitalisation of net book value of goodwill

722,404

633,440

Currency translation differences

-5,540

-54,523

Theoretical shareholders’ equity incl. net book value of goodwill

1,898,540

1,811,983

Theoretical shareholders’ equity ratio

59.5 %

62.1 %

Theoretical impact on earnings before interest and taxes (EBIT)

 

2021

2020

Earnings before interest and taxes (EBIT) as per income statement

284,090

256,607

Theoretically not necessary goodwill recycling

8,979

Theoretical amortisation of goodwill

-38,202

-32,083

Theoretical impairment of goodwill

-7,352

Theoretical earnings before interest and taxes (EBIT) after goodwill amortisation and impairment

245,888

226,151

Theoretical impact on net profit

 

2021

2020

Net profit as per income statement

216,738

188,392

Theoretically not necessary goodwill recycling

8,979

Theoretical amortisation and impairment of goodwill

-38,895

-40,121

Theoretical net profit after goodwill amortisation and impairment

177,843

157,250

15 Trade payables
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

15.Trade payables

 

2021

2020

Third parties

298,506

288,009

Associates

4,036

7,699

Shareholders

18,036

17,238

Total

320,578

312,946

16 Other payables
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

16.Other payables

 

2021

2020

Value-added tax

2,113

9,651

Social insurance

7,438

7,064

Other – third parties

11,808

14,601

Other – related parties

1,448

1,924

Total

22,807

33,240

17 Accrued liabilities and deferred income
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

17.Accrued liabilities and deferred income

 

2021

2020

Contractual discounts

49,325

47,033

Vacation, overtime, bonuses

39,690

36,880

Income taxes

29,200

33,900

Interest

2,820

2,698

Social insurance

1,932

1,778

Other – third parties

83,936

76,158

Other – associates

941

1,046

Total

207,844

199,493

Thereof current accrued liabilities and deferred income

199,314

189,065

Thereof non-current accrued liabilities and deferred income

8,530

10,428

Other accrued liabilities and deferred income of the year under review and the previous year comprise in particular contributions to brand organisations, expected earn-out payments for acquisitions, energy costs, advertising costs, HGV road tax and various services.

18 Financial liabilities
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

18.Financial liabilities

18.1Bonds

 

 

Bond type

Bond with reopening option

Nominal amount

CHF 200 million

Securities number

21492608 / ISIN CH021492608

Interest rate

1.625%

Term

12 July 2013 to 12 July 2023

Maturity

12 July 2023 at par value

The CHF 2.1 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 12 July 2013. This accrual will be released over the term of the bond. The actual interest rate on the bond is thereby increased from 1.625% to 1.72% per year.

 

 

Bond type

Bond with reopening option

Nominal amount

CHF 100 million

Securities number

36869775 / ISIN CH0368697758

Interest rate

0.5%

Term

21 June 2017 to 21 June 2029

Maturity

21 June 2029 at par value

The CHF 0.4 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 21 June 2017. This accrual will be released over the term of the bond. The issue price at 100.4% led to an agio-revenue of CHF 0.4 million. The actual interest rate on the bond is thereby increased from 0.50% to 0.51% per year.

In the previous year, securities with a nominal value of CHF 0.5 million were repurchased from the stock exchange for investment purposes.

 

 

Bond type

Bond with reopening option

Nominal amount

CHF 200 million

Securities number

114638248 / ISIN CH1146382481

Interest rate

0.375%

Term

1 December 2021 to 1 December 2031

Maturity

1 December 2031 at par value

The CHF 0.7 million expenses incurred in connection with the issuance of the bond were capitalised under prepayments and accrued income on 1 December 2021. This accrual will be released over the term of the bond. The issue price at 100.54% led to an agio-revenue of CHF 1.1 million. The actual interest rate on the bond was thereby reduced from 0.375% to 0.37% per year.

The proceeds from the bond were used to fund the acquisition of the Athenos business in the US. Emmi has entered into a cross currency swap to hedge currency and interest rate risks over the long term. Taking this hedge into account, the net interest rate on the USD nominal value of USD 215.6 million is 2.30% instead of 0.375% on the CHF nominal value of CHF 200.0 million.

18.2Maturing structure of financial liabilities

2021

Residual terms up to 1 year

Residual terms 1 to 5 years

Residual terms over 5 years

Total

Thereof secured by real property liens

Interest rate in %

Bank overdrafts

104,623

50,753

505

155,881

15,156

0.5 – 10.6

Finance lease liabilities

550

387

937

4.0 – 12.5

Loans from third parties

1,217

874

14

2,105

0.0 – 8.0

Bonds

200,000

299,520

499,520

0.5 – 2.3

Total

106,390

252,014

300,039

658,443

15,156

Bank loans are usually set at variable interest rates, whereas bonds are set at fixed terms. For the bond issued in December 2021, the interest rate was applied after including the cash flows from the cross currency swap. There are no financing arrangements in place linked to financial covenants.

In the year under review, financial liabilities increased by CHF 187.1 million. The new issue of bonds increased their volume by CHF 200.0 million, while the other types of financing (bank debt, leasing liabilities and loans from third parties) were reduced by a net total of CHF 12.9 million. The most significant contribution came from the amortisation of bank loans in Chile through intra-group financing. 76.2% (previous year: 64.4%) of the financing is denominated in Swiss francs, mainly through three bonds. 17.8% (previous year: 25.7%) of the financial liabilities are denominated in euro. CHF 39.8 million or 6.0% (previous year: 9.9%) of the financing is denominated locally in emerging market currencies such as the Chilean and Mexican peso, Brazilian real and Tunisian dinar.

2020

Residual terms up to 1 year

Residual terms 1 to 5 years

Residual terms over 5 years

Total

Thereof secured by real property liens

Interest rate in %

Bank overdrafts

34,761

130,360

940

166,061

14,397

0.5 – 10.6

Finance lease liabilities

1,431

916

2,347

4.0 – 12.5

Loans from third parties

1,303

2,098

18

3,419

0.0 – 8.0

Bonds

200,000

99,520

299,520

0.5 – 1.6

Total

37,495

333,374

100,478

471,347

14,397

19 Provisions
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

19.Provisions

 

Ongoing restructuring

Other provisions

Deferred income taxes

Total provisions

As at 1 January 2021

2,000

31,471

53,562

87,033

Additions

4,000

4,768

1,318

10,086

Utilisation

-500

-7,659

-8,159

Release

-50

-8,013

-396

-8,459

Currency translation differences

-426

-36

-462

As at 31 December 2021

5,450

20,141

54,448

80,039

Thereof current provisions

3,950

6,092

10,042

Thereof non-current provisions

1,500

14,049

54,448

69,997

The restructuring provisions relate to anticipated costs in connection with the decision to reorganise business activities.

Other provisions include among other things liabilities for staff expenses in foreign countries as required by law (2021: CHF 6.2 million, 2020: CHF 6.3 million) and provisions for pending legal matters and business disputes (2021: CHF 1.7 million, 2020: CHF 2.6 million). In all cases, the likelihood of such events occurring has been assessed at above 50%.

 

Ongoing restructuring

Other provisions

Deferred income taxes

Total provisions

As at 1 January 2020

3,000

31,425

55,437

89,862

Change in scope of consolidation

829

829

Additions

15,935

528

16,463

Utilisation

-1,000

-13,569

-14,569

Release

-763

-2,248

-3,011

Currency translation differences

-1,557

-984

-2,541

As at 31 December 2020

2,000

31,471

53,562

87,033

Thereof current provisions

1,000

15,399

16,399

Thereof non-current provisions

1,000

16,072

53,562

70,634

20 Employee benefit schemes
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

20.Employee benefit schemes

Employer contribution reserve (ECR)

Nominal value ECR

Waiver of usage

Other value adjustments

Balance sheet

Balance sheet

Result from ECR in personnel expenses

31.12.2021

31.12.2021

31.12.2021

31.12.2021

31.12.2020

2021

2020

Pension schemes without excess/ insufficient cover (domestic)

1,489

Pension schemes with excess cover (domestic)

2,048

2,048

559

Total

2,048

2,048

2,048

Economic benefit/economic obligation and pension expenses

Excess/ insufficient cover as per Swiss GAAP FER 26

Economic benefit/obligation for the company

Change vs. previous year or taken to the income statement in the FY

Contributions limited to the period 1)

Pension expenses in personnel expenses

31.12.2021

31.12.2021

31.12.2020

 

 

2021

2020

Welfare funds

35,900

Pension schemes without excess/insufficient cover (domestic)

20,269

Pension schemes without excess/insufficient cover (abroad)

3,546

3,546

3,454

Pension schemes with excess cover (domestic)

10,159

21,005

21,005

95

Total

46,059

24,551

24,551

23,818

1) Including result from employer contribution reserves or comparable items in connection with pension schemes abroad.

Breakdown of pension expenses 2021

Domestic

Abroad

Total

Contributions to pension plans at cost to the companies

21,005

3,546

24,551

Contributions to pension plans from employer contribution reserves

Total contributions

21,005

3,546

24,551

Change in ECR due to asset performance, value adjustments, etc.

Contributions and change to employer contribution reserves

21,005

3,546

24,551

Increase in economic benefit to the company due to excess cover

Reduction in economic obligations of the company due to insufficient cover

Total change in economic impact arising from excess/insufficient cover

Pension expenses in personnel expenses for the period

21,005

3,546

24,551

Breakdown of pension expenses 2020

Domestic

Abroad

Total

Contributions to pension plans at cost to the companies

20,364

3,454

23,818

Contributions to pension plans from employer contribution reserves

Total contributions

20,364

3,454

23,818

Change in ECR due to asset performance, value adjustments, etc.

Contributions and change to employer contribution reserves

20,364

3,454

23,818

Increase in economic benefit to the company due to excess cover

Reduction in economic obligations of the company due to insufficient cover

Total change in economic impact arising from excess/insufficient cover

Pension expenses in personnel expenses for the period

20,364

3,454

23,818

21 Acquisitions
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

21.Acquisitions

The companies and businesses acquired in 2021 and 2020 reported the following main balance sheet items at the date of acquisition and are fully consolidated:

 

2021

2020

 

Athenos Business

Quillayes Group

Chäs Hütte Zollikon GmbH

Indulge Desserts Group

Immobiliare Ro.Se S.p.A.

Cash and securities

1,926

6

6,175

139

Trade receivables

8,821

2

10,571

Inventories

8,048

41

7,371

Other current assets

762

15

287

35

Non-current assets

85,032

15,140

16

10,487

7,974

Trade payables

7,185

36

3,377

Other current liabilities

23,732

24

1,935

199

Non-current liabilities

2,477

6,197

Net assets

85,032

1,303

20

23,382

7,949

As at 1 December 2021, Emmi acquired the Athenos business in the US, which is operated within Emmi Roth USA, Inc. This acquisition makes Emmi number one in the US feta cheese business.

The business combination of the Chilean Emmi group Surlat with its competitor Quillayes announced in 2019 was concluded on 15 January 2020. As part of the transaction, both parties contributed their existing Chilean companies to form Quillayes Surlat S.p.A., in which Emmi subsidiary Kaiku holds a 51.5% stake. Quillayes produces cheese, yogurt, butter and cream and has also established itself in the distribution of imported branded products.

Emmi acquired 100% of the shares of Chäs Hütte Zollikon GmbH on 29 July 2020. The company is active in trading and selling dairy products and other food items.

Emmi acquired 87.71% of US-based Indulge Desserts Group on 6 October 2020. This acquisition enables Emmi to participate in the American dessert market, which is the largest and fastest-growing dessert market in the world, extends Emmi’s footprint in the United States, and opens up new distribution opportunities for its Italian speciality desserts.

Emmi acquired 100% of the shares of Immobiliare Ro.Se S.p.A. based in Pero (Italy) on 3 November 2020. Along with the company, a property in Pero that had been rented to that date was also acquired.

22 Disposal of companies
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

22.Disposal of companies

In the year under review, no companies were sold.

Lácteos Caprinos S.A., which was sold in the previous year, had the following main balance sheet items at the date of disposal:

 

2021

2020

 

Lácteos Caprinos S.A.

Cash and securities

268

Trade receivables

1,667

Inventories

1,207

Other current assets

1,103

Non-current assets

2,313

Trade payables

778

Other current liabilities

179

Non-current liabilities

522

Net assets

5,079

On 18 December 2020, Emmi disposed of its majority stake in the Spanish goat's cheese producer Lácteos Caprinos S.A. The company generated annual sales of EUR 10 million with about 40 full-time employees. The loss on this transaction in the previous year amounted to CHF 14.6 million (before taxes) or CHF 14.2 million (after taxes) respectively, and was included in other operating expenses and income tax expenses in the income statement.

23 Unsettled derivative financial instruments
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

23.Unsettled derivative financial instruments

 

 

31.12.2021

 

 

31.12.2020

 

 

Positive value

Negative value

Purpose

Positive value

Negative value

Purpose

Forward currency transactions

9,900

620

Hedging

1,916

3,649

Hedging

Interest rate swaps

5,254

Hedging

Other forward transactions

49

Hedging

228

Hedging

Total forward transactions

9,949

5,874

2,144

3,649

Thereof to hedge future cash flows

858

5,335

1,234

452

Total recognised in the balance sheet

9,091

539

910

3,197

Similar to the underlying transactions, currency forwards, interest rate swaps and other forward transactions used to hedge future cash flows are not recognised in the balance sheet. The result of these derivative instruments is recognised in the income statement upon occurrence of the transaction hedged. Derivative financial instruments used to hedge balance sheet positions in foreign currencies are recognised as securities in the current assets or other payables in the current liabilities, respectively. Corresponding changes in value are recognised in the financial result.

In connection with the CHF 200 million bond issued in December 2021 to fund the USD acquisition of the Athenos business in the US, Emmi entered into a cross-currency swap. This hedges currency and interest rate risks in USD over the entire term of the bond. While the fair value of the currency portion serves as a hedge of balance sheet items and is therefore accounted for in the same way as the hedged item, the fair value of the interest portion is a hedge of future cash flows. Accordingly, the fair value of the interest portion is not recognised.

Emmi also has options to acquire additional shares in a number of Group companies with minority interests. At the same time, put options have been granted in general to the counterparties. These options are not recognised in the balance sheet as they represent derivatives on equity instruments of the own organisation, which are explicitly excluded from the scope of Swiss GAAP FER 27. The strike price of these options is generally based on the corresponding enterprise value at the exercise date and cannot currently be reliably measured. The exercise date varies depending on the agreement. The maturities range from short-term to unlimited options.

24 Contingent assets and liabilities
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

24.Contingent assets and liabilities

Emmi is involved in legal disputes in connection with ordinary operating activities. Although the outcome of the lawsuits currently cannot be predicted with certainty, Emmi assumes that none of the disputes will have any significant negative impact on operating activities or on the Group’s financial situation. Expected outgoing payments are provided for accordingly. As at the date of the financial statements, the Group had no major contingent assets.

25 Pledged assets and off-balance sheet leasing/rental obligations
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

25.Pledged assets and off-balance sheet leasing/rental obligations

Pledged assets

31.12.2021

31.12.2020

Pledges on property, nominal values

240,029

242,608

Pledges on other assets

1,202

1,470

Thereof used as security for own liabilities

15,925

15,739

 

 

 

Off-balance sheet leasing/rental obligations

 

 

up to 2 years

22,627

17,401

3 to 5 years

19,611

16,835

over 5 years

25,732

23,335

Total

67,970

57,571

26 Investment obligations and other off-balance sheet liabilities
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

26.Investment obligations and other off-balance sheet liabilities

 

31.12.2021

31.12.2020

Investment obligations in connection with previously concluded agreements

36,118

33,002

Long-term commodity contracts

2,950

2,030

Cooperation agreements with suppliers/customers

p.m.

p.m.

Furthermore, there are milk purchase agreements which are not quantifiable.

The long-term commodity contracts are purchase agreements for coffee which will be settled at the market price valid in the period of delivery.

27 Transactions with related parties
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

27.Transactions with related parties

Business transactions with related parties are based on arm’s length conditions. All transactions are reported in the consolidated financial statements for 2021 and 2020, and consist of deliveries of products and raw materials, loans, and services to and from related parties. The corresponding receivable and payable balances are reported separately in these financial statements (see notes 8, 9, 11, 12, 15, 16 and 17).

Transactions with associates

2021

2020

Net sales

31,675

23,050

Cost of materials and services

48,525

71,708

Other expenses

2,632

2,465

Financial income

645

274

Transactions with shareholders

2021

2020

Net sales

6,494

6,358

Cost of materials and services

218,608

201,449

Other expenses

12

7

Transactions with other related parties

2021

2020

Net sales

35

33

Other expenses

102

74

Milk purchases from the main shareholder are included in cost of materials under transactions with shareholders. These are made at arm’s length conditions. Emmi Group is jointly and severally liable within the scope of VAT group taxation for the associated liabilities of the Central Switzerland Milk Producers Cooperative (ZMP) and ZMP Invest AG.

Other transactions

The compensation paid to members of the Board of Directors and Group Management is disclosed in the Compensation report of Emmi AG.

28 Shareholders
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

28.Shareholders

Nominal capital

31.12.2021

%

31.12.2020

%

ZMP Invest AG, Lucerne 1)

28,488

53.2

28,488

53.2

Zentralschweizer Käsermeister Genossenschaft, Sursee 1)

2,150

4.0

2,200

4.1

MIBA Genossenschaft, Aesch (BL) 1)

1,740

3.3

1,770

3.3

Other

21,120

39.5

21,040

39.4

Total

53,498

100.0

53,498

100.0

1) ZMP Invest AG, Lucerne, the Zentralschweizer Käsermeister Genossenschaft, Sursee and the MIBA Genossenschaft, Aesch (BL), form a group in the sense of Article 121 FinMIA. The Group owns 60.5% (previous year: 60.6%) of the total voting rights.

As at 7 June 2016, Capital Group Companies, Inc., Los Angeles, US, informed us that it owned 268,500 registered shares of Emmi AG (5.019%). No further disclosure notifications have been made since.

As at 31 December 2021, Emmi Wohlfahrtsfonds (welfare fund) owned a total of 6,000 shares of Emmi AG (unchanged on the previous year).

29 Risk management and internal controls
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

29.Risk management and internal controls

The Board of Directors of Emmi AG has the ultimate responsibility for risk management, while implementation is delegated to Group Management. Irrespective of the type of risk, there is a generally applicable risk management process. As part of a formal process, significant business risks are assessed in a first process step in workshops and individual interviews, and then analysed and evaluated according to the extent of the potential damage and their likelihood of occurrence. The second process step involves risk management and the creation of a list of measures per risk as well as risk reporting.

The Board of Directors of Emmi AG discussed and approved the risk assessment in the year under review. It monitors the implementation of the defined measures by Group Management. No exceptional risks that went beyond normal limits were identified during the assessment. The process is repeated annually. The following risks, among others, were identified as significant risks to the Emmi Group:

  • Milk price difference internationally: The milk price difference between Switzerland and other countries continues to have a negative impact on the sales of domestically produced products both in Switzerland, as the volume of imported milk products increases, and abroad. Although full liberalisation of the Swiss milk market remains a long-term risk, this is absorbed through targeted and sustainable growth abroad. Any risks related to the international growth of the Emmi Group are minimised by strictly focusing on the strategy and its implementation.
  • Inflation: Inflation rose in all markets relevant to the Emmi Group last year, and in some particularly important markets, such as the US, to a quite considerable degree. Inflationary trends have made a major portion of Emmi’s input costs significantly more expensive. This applies not only to various raw materials, but also to energy and logistics costs, for example. In addition, we had to acknowledge that wage costs have already risen significantly in many countries on the back of high inflation. If Emmi is unable to pass on the significant increase in costs to customers via higher sales prices, or if this is only achieved with a time lag, this could lead to a loss of margin.
  • Currency risk: Currency movements represent a significant risk for the Emmi Group, which has a tendency to increase based on the continuing internationalisation of business activities. We aim to achieve natural hedges with purchases in foreign currencies. Furthermore, in line with the Emmi strategy, expenditure and production volumes in foreign currency zones are being increased through capital expenditures and acquisitions.
  • Price pressure: National and international product tenders, as well as a potentially successful market launch of products made from milk alternatives, threaten in the medium term to result in price erosion, which could lead to a loss of margin mainly for generic products. If the prices of Emmi products remain stable in foreign currency, this may lead to a margin loss. If prices increase, market shares might be lost. However, the successfully established Emmi brands, including the ones in the milk alternatives segment, offer long-term value creation potential.
  • Trade agreements: The drafting of trade agreements with countries in which Emmi operates presents both opportunities and risks for the company. Switzerland is currently engaged in various talks aimed at negotiating new trade agreements or renegotiating existing ones, but progress is slow. As a result, the Swiss dairy industry is increasingly falling behind its competitors – especially those from the European Union – on the international market in terms of market access conditions. Negotiations that are unfavourable for Emmi could potentially also lead to heavy import pressure in Switzerland. A suspension of the bilateral agreements with the European Union would make it harder for Swiss export products to gain access to the market (e.g. due to the reintroduction of customs duties on cheese), posing a considerable risk. With the growth and local anchoring of our foreign subsidiaries, this risk is becoming smaller in its effect.
  • IT outages: With the growing continuity of processes and increasing penetration and standardisation of IT systems, the extent of damage caused by a potential outage increases. Shutdowns of entire plants can very quickly lead to high losses. With increasing investments in IT security, this risk is continuously analysed and mitigated; however, a residual, a residual risk remains.

The Emmi Group is exposed to various financial risks through its business activities, including credit, liquidity and other market risks. Credit risks are managed by means of continual monitoring of day-to-day business and appropriate risk assessment when closing a transaction. Liquidity risk is managed by means of central cash management, which ensures that the planned liquidity requirement is covered by corresponding financing agreements. Other market risks, such as currency and interest rate risks, are partially hedged using derivative instruments. The non-hedged portion is consciously borne as a risk. The currencies which are of particular relevance to the Emmi Group are the euro, the US dollar and the British pound.

To ensure that the consolidated financial statements comply with the applicable accounting standards and are reported accurately, the Emmi Group has set up effective internal control and management systems, which are reviewed regularly. Accounting and valuation include estimates and assumptions regarding the future. These are based on the knowledge possessed by the respective employees and are regularly examined with a critical eye. Where a financial position includes a major valuation uncertainty that could lead to a significant change in the carrying amount, this uncertainty is disclosed accordingly in the Notes. However, no risks that could lead to a significant correction to the company’s assets, financial position or results of operations as reported in the annual accounts were identified as at the balance sheet date.

30 Subsequent events
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

30.Subsequent events

From the balance sheet date until the consolidated financial statements were approved by the Board of Directors on 3 March 2022, no other major events occurred which could have adversely affected the validity of the consolidated financial statements for 2021 or which would have to be disclosed.

31 Summary of consolidated companies, associates and joint ventures
CONSOLIDATED FINANCIAL STATEMENTS OF EMMI GROUP

31.Summary of consolidated companies, associates and joint ventures

Consolidated companies

Head office

Currency

Capital in 000s 31.12.2021

Capital share 31.12.2021

Capital share 31.12.2020

Switzerland

 

 

 

 

 

Emmi AG

Lucerne

CHF

53,498

100%

100%

Baumann Käse AG

Münchenbuchsee

CHF

100

100%

100%

Emmi Dessert International SA

Lugano

CHF

250

100%

100%

Emmi Finanz AG

Lucerne

CHF

100

100%

100%

Emmi International AG

Lucerne

CHF

5,000

100%

100%

Emmi Langnau AG 1)

Langnau i.E.

CHF

3,000

100%

100%

Emmi Management AG

Lucerne

CHF

500

100%

100%

Emmi Schweiz AG

Lucerne

CHF

5,700

100%

100%

FDS Fromagerie de Saignelégier SA

Saignelégier

CHF

1,050

86%

86%

Fromco S.A. Moudon

Moudon

CHF

2,100

60%

60%

Holding der Schweizerischen Milchproduzenten AG in liquidation 2)

Münchenbuchsee

CHF

100%

Käserei Studer AG

Hefenhofen

CHF

720

100%

100%

Lesa Lataria Engiadinaisa SA

Bever

CHF

2,000

80%

80%

Mittelland Molkerei AG

Suhr

CHF

20,000

100%

100%

Molkerei Biedermann AG

Bischofszell

CHF

1,010

100%

100%

MOPRO Luzern AG

Lucerne

CHF

120

100%

100%

Regio Molkerei beider Basel AG

Frenkendorf

CHF

3,000

80%

80%

Swissexport, Aktiengesellschaft Schweizerischer Käseexporteure

Berne

CHF

100

79%

79%

Spain

 

 

 

 

 

Admilac Servicios Profesionales, S.L.

San Sebastian

EUR

3

73%

73%

Altamira Alimentaria, S.L.

Renedo

EUR

3

73%

73%

Kaiku Corporación Alimentaria, S.L.

San Sebastian

EUR

82,110

73%

73%

Kaiku Internacional, S.L.

San Sebastian

EUR

77,877

73%

73%

Kaiku Km0, S.L.

Bilbao

EUR

625

73%

73%

Lácteos de Navarra, S.L.

Pamplona

EUR

9,647

73%

73%

Llet Nostra Alimentaria, S.L.

Barcelona

EUR

2,764

33%

33%

SDA Bilbao, S.L.

Bilbao

EUR

3

73%

73%

SDA Catalunya

Barcelona

EUR

3

53%

53%

SDA Guipuzcoa, S.L.

Bilbao

EUR

3

73%

73%

Servicios Logisticos Jundiz, S.L.

Vitoria

EUR

102

73%

73%

Soc. Servicios Logísticos SDA Central, S.L.

Bilbao

EUR

3

73%

73%

Tecnología y Calidad Láctea, S.L.

San Sebastian

EUR

3

73%

73%

1) Emmi Fondue AG was renamed Emmi Langnau AG on 29 June 2021.

2) Holding der Schweizerischen Milchproduzenten AG in liquidation was deleted on 26 January 2021.

Consolidated companies

Head office

Currency

Capital in 000s 31.12.2021

Capital share 31.12.2021

Capital share 31.12.2020

Italy

 

 

 

 

 

Emmi Dessert Italia S.p.A.

Milan

EUR

1,000

100%

100%

Emmi Holding Italia S.r.l.

Milan

EUR

1,714

100%

100%

Emmi Italia S.p.A.

Milan

EUR

500

100%

100%

Gelostar S.r.l. 3)

Campogalliano

EUR

100%

Immobiliare 5 S.r.l. 3)

Modena

EUR

100%

Immobiliare Ro.Se S.p.A. 4)

Pero

EUR

100%

Pasticceria Quadrifoglio S.r.l.

Piumazzo

EUR

104

100%

100%

Netherlands

 

 

 

 

 

AVH dairy trade B.V.

Bergen

EUR

18

90%

90%

Bettinehoeve B.V.

Etten-Leur

EUR

18

90%

90%

Emmi Benelux B.V.

Tiel

EUR

525

100%

100%

Emmi Finance Netherlands B.V.

Tiel

EUR

p.m.

100%

100%

Emmi Javelin B.V.

Tiel

EUR

1

100%

100%

Goat Milk Powder B.V.

Etten-Leur

EUR

1

81%

81%

Germany

 

 

 

 

 

Emmi Deutschland GmbH

Essen

EUR

75

100%

100%

Gläserne Molkerei GmbH

Dechow

EUR

375

100%

100%

Gläserne Molkerei Münchehofe GmbH

Münchehofe

EUR

100

100%

100%

Hofmolkerei Münchehofe GmbH

Münchehofe

EUR

25

100%

100%

Molkerei Biedermann GmbH

Constance

EUR

25

100%

100%

Rutz Käse GmbH in liquidation 5)

Constance

EUR

100%

France

 

 

 

 

 

Distribution Frais Disfrais SAS 7)

Avignon

EUR

192

100%

85%

EF Immo 84 SCI 6) 7)

Nice

EUR

270

100%

85%

Emmi France SAS 6) 7)

Nice

EUR

3,927

100%

85%

Ets Schoepfer SAS 7)

Avignon

EUR

1,252

100%

85%

Austria

 

 

 

 

 

Emmi Österreich GmbH

Nüziders

EUR

2,800

100%

100%

Hale GmbH

Wartberg

EUR

18

66%

66%

Leeb Biomilch GmbH

Wartberg

EUR

70

66%

66%

United Kingdom

 

 

 

 

 

Emmi UK Limited

London

GBP

4,717

100%

100%

Tunisia

 

 

 

 

 

Centrale Laitière de Mahdia, S.A. 8)

Mahdia

TND

36,000

47%

40%

Société tunisienne d'engraissement des veaux S.A.R.L. in liquidation 8)

Mahdia

TND

140

47%

40%

3) Gelostar S.r.l. and also Immobiliare 5 S.r.l. were merged into Pasticceria Quadrifoglio S.r.l. on 31 December 2021.

4) Immobiliare Ro.Se S.p.A. was merged into Emmi Dessert Italia S.p.A. on 16 June 2021.

5) Rutz Käse GmbH in liquidation was deleted on 30 November 2021.

6) EAF Immo 84 SCI and also SAS Emmi Ambrosi France E.A.F. were renamed, respectively, to EF Immo 84 SCI on 9 December 2021 and Emmi France SAS on 10 December 2021.

7) On 9 December 2021, Emmi increased its stake in EF Immo 84 SCI and in Emmi France SAS from 85% to 100% in each case. As a consequence, Emmi’s share in Ets Schoepfer SAS and in Distribution Frais Disfrais SAS, which are directly held by Emmi France SAS, increased from 85% to 100% in each case.

8) On 26 August 2021, Emmi increased its stake in Centrale Laitière de Mahdia, S.A. from 40% to 47%. As a consequence, Emmi's share in Société tunisienne d'engraissement des veaux S.A.R.L. in liquidation, which is directly held by Centrale Laitière de Mahdia, S.A., increased from 40% to 47%.

Consolidated companies

Head office

Currency

Capital in 000s 31.12.2021

Capital share 31.12.2021

Capital share 31.12.2020

United States

 

 

 

 

 

Bello LLC

Delaware

USD

6,948

88%

88%

Classe Foods LLC

Delaware

USD

p.m.

88%

88%

Cypress Grove Chèvre, Inc.

Arcata

USD

202

100%

100%

Emmental Cheese Corp.

Orangeburg

USD

6

100%

100%

Emmi Dessert Intermediate Holdings (USA) LLC

New York

USD

7,988

100%

100%

Emmi Dessert Participations (USA) Corp.

Delaware

USD

18,195

100%

100%

Emmi Dessert USA LLC

Delaware

USD

75,521

88%

88%

Emmi Holding (USA), Inc.

Orangeburg

USD

1

100%

100%

Emmi Resume LLC

Delaware

USD

p.m.

100%

100%

Emmi Roth USA, Inc.

Monroe

USD

2

100%

100%

Emmi USA Inc.

Orangeburg

USD

800

100%

100%

Jackson-Mitchell, Inc.

Turlock

USD

27

100%

100%

Luce Foods LLC

New Jersey

USD

22,214

88%

88%

Luna Foods LLC

Delaware

USD

4,903

88%

88%

Redwood Hill Farm & Creamery, Inc.

Sebastopol

USD

835

100%

100%

Switzerland Cheese Marketing (USA) Inc.

Orangeburg

USD

1

79%

79%

Tomales Bay Foods, Inc.

Petaluma

USD

895

100%

100%

Vivi Foods LLC

New York

USD

11,411

88%

88%

Zingg + Co. Inc.

Orangeburg

USD

1

100%

100%

Mexico

 

 

 

 

 

Alimentos Finos del Sureste, S.A. de C.V.

Cancun, Qroo

MXN

100

41%

41%

Comalca 2000, S.A. de C.V.

Cancun, Qroo

MXN

14,960

41%

41%

Comalca Gourmet, S.A. de C.V.

Cancun, Qroo

MXN

12,623

41%

41%

Distribuidora Internacional de Lacteos, S.A. de C.V.

Mexico City

MXN

50

38%

38%

Distribuidora Mexideli, S.A. de C.V.

Mexico City

MXN

100

51%

51%

Mexideli 2000 Holding S.A. de C.V.

Mexico City

MXN

101,759

51%

51%

Mexideli, S.A. de C.V.

Mexico City

MXN

68,350

51%

51%

Tecnologias Narcisco, S.A. de C.V.

Mexico City

MXN

60

51%

51%

Chile

 

 

 

 

 

Chevrita S.p.A.

Santiago

CLP

676,077

38%

38%

Distribuidora de Alimentos Chile S.p.A.

Santiago

CLP

798,271

38%

38%

Eurolac Chile S.p.A.

Santiago

CLP

42,503,206

73%

73%

Surlat Corporación S.p.A.

Santiago

CLP

41,467,422

73%

73%

Surlat Industrial S.p.A.

Pitrufquen

CLP

20,310,389

38%

38%

Quillayes Peteroa S.p.A.

Santiago

CLP

12,222,584

38%

38%

Quillayes Surlat S.p.A.

Santiago

CLP

43,392,884

38%

38%

Quillayes Surlat Comercial S.p.A. 9)

Santiago

CLP

7,934,483

38%

38%

Canada

 

 

 

 

 

Emmi Canada Inc.

Saint-Hubert

CAD

19,152

100%

100%

Switzerland Cheese Marketing Inc.

Saint-Hubert

CAD

1

79%

79%

9314 – 8591 Québec Inc.

Saint-Hubert

CAD

3,137

100%

100%

Brazil

 

 

 

 

 

Emmi do Brasil Holding Ltda.

Sao Paulo

BRL

825,000

100%

100%

Laticínios Porto Alegre Indústria e Comércio S.A.

Ponte Nova

BRL

463,312

70%

70%

9) Surlat Comercial S.p.A. was renamed Quillayes Surlat Comercial S.p.A.

The percentage of voting rights controlled by the Emmi Group in the subsidiaries of Kaiku Corporacion Alimentaria, S.L. and the subsidiaries of Mexideli 2000 Holding S.A. de C.V. differs from the capital share since Emmi controls these subsidiaries through its control of the parent companies.

Associates and joint ventures

Head office

Currency

Capital in 000s 31.12.2021

Capital share 31.12.2021

Capital share 31.12.2020

Switzerland

 

 

 

 

 

BO Butter GmbH

Berne

CHF

500

33%

33%

Cetra Holding SA

Mezzovico-Vira

CHF

250

34%

34%

FDC Fromagerie de Courgenay SA

Courgenay

CHF

990

25%

25%

Sbrinz Käse GmbH

Sursee

CHF

180

24%

24%

Switzerland Cheese Marketing AG

Berne

CHF

290

23%

23%

Thurgauische Käse-Reifungs AG

Weinfelden

CHF

2,000

25%

25%

Spain

 

 

 

 

 

Batiovo I.A.E.

Madrid

EUR

12

37%

37%

NaturAll BBVV-2018, S.L.

Corella

EUR

2,617

18%

18%

Serkolat Bide, S.L.

San Sebastian

EUR

8

37%

37%

Italy

 

 

 

 

 

Ambrosi S.p.A.

Brescia

EUR

10,000

25%

25%

Sepa S.r.l.

Pieve Porto Morone

EUR

100

40%

40%

Germany

 

 

 

 

 

Carl Fr. Scheer GmbH + Co. KG

Willstätt

EUR

500

25%

25%

Scheer Verwaltungs u. Beteiligungs GmbH

Willstätt

EUR

26

25%

25%

United States

 

 

 

 

 

Big Red Cheese Company LLC

Monroe

USD

p.m.

50%

50%

EB Snacks LLC

Delaware

USD

2

50%

50%

Emmi Meister LLC

Fitchburg

USD

2

50%

50%

Kindred Creamery LLC

Fitchburg

USD

1

30%

30%