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.
|
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 |
|
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.
|
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 |
|
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 |
|
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.
|
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.
|
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 |
|
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 |
|
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 |
|
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.
|
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).
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 |
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.
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.
|
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.
|
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 % |
|
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 |
|
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 |
|
2021 |
2020 |
Third parties |
298,506 |
288,009 |
Associates |
4,036 |
7,699 |
Shareholders |
18,036 |
17,238 |
Total |
320,578 |
312,946 |
|
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 |
|
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.
|
|
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.
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 |
– |
|
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 |
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 |
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.
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.
|
|
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.
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.
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 |
|
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.
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.
The compensation paid to members of the Board of Directors and Group Management is disclosed in the Compensation report of Emmi AG.
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).
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:
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.
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.
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% |