Net sales by product groups and divisions |
|
|
|
|
|
|
|
|
|
|
Switzerland |
Americas |
Europe |
Global Trade |
Group |
||||||
2022 |
2021 |
2022 |
2021 (restated) 1) |
2022 |
2021 (restated) 1) |
2022 |
2021 |
2022 |
2021 |
|
Natural cheese |
357,572 |
362,902 |
626,354 |
502,066 |
123,573 |
153,958 |
61,576 |
49,592 |
1,169,075 |
1,068,518 |
Processed cheese |
53,838 |
53,340 |
36,665 |
29,199 |
14,934 |
16,552 |
6,586 |
5,622 |
112,023 |
104,713 |
Cheese |
411,410 |
416,242 |
663,019 |
531,265 |
138,507 |
170,510 |
68,162 |
55,214 |
1,281,098 |
1,173,231 |
as % of net sales |
24.2 |
25.2 |
39.6 |
38.1 |
19.0 |
22.8 |
53.4 |
45.5 |
30.3 |
30.0 |
|
|
|
|
|
|
|
|
|
|
|
Milk |
227,354 |
251,478 |
342,777 |
316,347 |
66,601 |
64,086 |
1,376 |
2,489 |
638,108 |
634,400 |
Butter and margarine |
257,399 |
249,224 |
39,837 |
39,553 |
27,223 |
27,747 |
– |
– |
324,459 |
316,524 |
Cream |
176,372 |
167,901 |
31,464 |
25,923 |
3,017 |
2,927 |
2 |
18 |
210,855 |
196,769 |
Dairy products |
661,125 |
668,603 |
414,078 |
381,823 |
96,841 |
94,760 |
1,378 |
2,507 |
1,173,422 |
1,147,693 |
as % of net sales |
38.9 |
40.5 |
24.7 |
27.4 |
13.3 |
12.7 |
1.1 |
2.0 |
27.7 |
29.3 |
|
|
|
|
|
|
|
|
|
|
|
Fresh products |
362,288 |
339,173 |
342,686 |
288,839 |
371,753 |
369,523 |
35,354 |
34,805 |
1,112,081 |
1,032,340 |
as % of net sales |
21.3 |
20.6 |
20.5 |
20.7 |
50.9 |
49.5 |
27.7 |
28.7 |
26.3 |
26.4 |
|
|
|
|
|
|
|
|
|
|
|
Fresh cheese |
106,031 |
101,399 |
96,904 |
71,674 |
43,144 |
38,414 |
– |
– |
246,079 |
211,487 |
as % of net sales |
6.3 |
6.1 |
5.8 |
5.1 |
5.9 |
5.2 |
– |
– |
5.8 |
5.4 |
|
|
|
|
|
|
|
|
|
|
|
Powder/ concentrates |
86,360 |
60,821 |
40,233 |
32,180 |
39,851 |
37,298 |
20,753 |
26,572 |
187,197 |
156,871 |
as % of net sales |
5.1 |
3.7 |
2.4 |
2.3 |
5.4 |
5.0 |
16.3 |
21.9 |
4.4 |
4.0 |
|
|
|
|
|
|
|
|
|
|
|
Other products |
46,392 |
41,060 |
111,745 |
84,060 |
39,169 |
34,600 |
1,529 |
1,859 |
198,835 |
161,579 |
Sales of services |
24,504 |
22,515 |
5,257 |
4,383 |
1,130 |
1,322 |
406 |
440 |
31,297 |
28,660 |
Other products and services |
70,896 |
63,575 |
117,002 |
88,443 |
40,299 |
35,922 |
1,935 |
2,299 |
230,132 |
190,239 |
as % of net sales |
4.2 |
3.9 |
7.0 |
6.4 |
5.5 |
4.8 |
1.5 |
1.9 |
5.5 |
4.9 |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
1,698,110 |
1,649,813 |
1,673,922 |
1,394,224 |
730,395 |
746,427 |
127,582 |
121,397 |
4,230,009 |
3,911,861 |
as % of Group |
40.1 |
42.2 |
39.6 |
35.6 |
17.3 |
19.1 |
3.0 |
3.1 |
100.0 |
100.0 |
1) The companies in France have been part of division Europe since 1 January 2022 (previously division Americas). For better comparability, the prior-year figures have been restated accordingly.
Net sales by country group |
2022 |
in % |
2021 |
in % |
|
|
|
|
|
|
Switzerland |
1,698,110 |
40.1 |
1,649,813 |
42.2 |
|
|
|
|
|
|
North and South America |
1,360,611 |
32.2 |
1,068,796 |
27.3 |
|
|
|
|
|
|
Europe excl. Switzerland |
930,457 |
22.0 |
948,157 |
24.2 |
|
|
|
|
|
|
Africa |
163,549 |
3.9 |
177,400 |
4.6 |
|
|
|
|
|
|
Asia/Pacific |
77,282 |
1.8 |
67,695 |
1.7 |
|
|
|
|
|
|
Total |
4,230,009 |
100.0 |
3,911,861 |
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 divisions are not defined strictly according to geographical considerations. The division Americas includes the Emmi Group companies in the USA, Brazil, Spain, Chile, Tunisia, Mexico and Canada. The division Europe comprises those in Italy, Germany, the Netherlands, France, the UK and Austria. The division Global Trade primarily comprises direct sales from Switzerland to customers in countries where Emmi has no subsidiaries. These include the Asian and Eastern European markets, most South American countries and the Arabian Peninsula.
|
2022 |
2021 |
Company-produced additions |
72 |
295 |
Gain on disposal of fixed assets |
980 |
3,469 |
Miscellaneous operating income |
7,970 |
5,414 |
Total |
9,022 |
9,178 |
|
2022 |
2021 |
Marketing and sales-related expenses |
130,116 |
139,056 |
Occupancy expense, maintenance and repair, leasing |
87,758 |
81,362 |
Insurance, fees and HGV road tax |
19,459 |
18,699 |
Energy, operating material and supplies |
95,045 |
81,556 |
Administrative expenses |
44,639 |
42,901 |
Logistic expenses |
161,493 |
130,260 |
Other operating expenses |
17,816 |
15,661 |
Total |
556,326 |
509,495 |
|
2022 |
2021 |
Depreciation of property, plant and equipment |
98,477 |
99,218 |
Impairment of property, plant and equipment |
14,937 |
1,903 |
Amortisation of intangible assets |
12,796 |
9,538 |
Impairment of intangible assets |
173 |
– |
Total |
126,383 |
110,659 |
Of the impairment on property, plant and equipment, CHF 13.0 million are related to Gläserne Molkerei.
|
2022 |
2021 |
Interest income |
2,155 |
675 |
Other financial income |
499 |
275 |
Total financial income |
2,654 |
950 |
Interest expense |
-16,227 |
-7,074 |
Other financial expenses |
-1,316 |
-2,717 |
Total financial expenses |
-17,543 |
-9,791 |
Total excl. currency result |
-14,889 |
-8,841 |
Currency result |
-8,379 |
-3,079 |
Financial result |
-23,268 |
-11,920 |
|
2022 |
2021 |
Current income taxes |
38,048 |
41,084 |
Deferred income taxes |
893 |
4,118 |
Total |
38,941 |
45,202 |
Average tax rate |
17.0% |
16.4% |
Net accruals for current income taxes decreased from CHF 21.3 million in 2021 to CHF 19.5 million in 2022. Deferred income taxes are calculated for every company using the effective applicable tax rate. As at 31 December 2022, the resulting weighted average tax rate was 18.8% (previous year: 17.9%). Adjusted for the non-recurring effect related to an impairment of non-current assets at Gläserne Molkerei, the weighted average tax rate was 18.4%. Deferred income taxes include recognised tax claims from tax loss carryforwards amounting to CHF 2.6 million (previous year: CHF 1.1. million).
The effective average tax rate adjusted for the tax effect on the impairment of non-current assets at Gläserne Molkerei amounted to 16.6% in the reporting year.
Details on change of tax claims from tax loss carryforwards |
2022 |
2021 |
Recognised tax claims from tax loss carryforwards |
2,575 |
1,059 |
Unrecognised tax claims from tax loss carryforwards |
25,913 |
11,439 |
Total tax claims from tax loss carryforwards |
28,488 |
12,498 |
|
|
|
Recognised tax claims from tax loss carryforwards at 1.1. |
1,059 |
3,474 |
Additions |
1,949 |
151 |
Utilisation |
-363 |
-2,465 |
Reassessment |
127 |
100 |
Other adjustments |
-197 |
-201 |
Recognised tax claims from tax loss carryforwards at 31.12. |
2,575 |
1,059 |
The net change of recognised tax claims from tax loss carryforwards decreased the income tax expenses of the reporting year by CHF 1.5 million (previous year: increase of CHF 2.4 million).
|
2022 |
2021 |
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 |
182,546 |
216,738 |
Earnings per share (in CHF) |
34.12 |
40.51 |
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.
Earnings per share of CHF 34.12 include the impairment of non-current assets at Gläserne Molkerei. Excluding this non-recurring effect, earnings per share amounted to CHF 36.31.
|
2022 |
2021 |
Third parties |
539,313 |
478,866 |
Associates |
7,603 |
7,628 |
Shareholders |
619 |
502 |
Allowance for doubtful accounts |
-13,951 |
-11,912 |
Total |
533,584 |
475,084 |
|
2022 |
2021 |
Value-added tax |
17,941 |
28,380 |
Income taxes |
3,770 |
2,666 |
Other – third parties |
36,866 |
30,070 |
Other – associates |
34 |
19 |
Total |
58,611 |
61,135 |
|
2022 |
2021 |
Finished products |
143,273 |
133,911 |
Merchandise |
42,214 |
28,945 |
Raw materials, semi-finished products and packaging material |
332,483 |
287,282 |
Other inventories |
4,080 |
4,533 |
Allowances for inventories |
-13,810 |
-19,827 |
Total |
508,240 |
434,844 |
|
2022 |
2021 |
Value-added tax |
21,712 |
18,647 |
Income taxes |
7,934 |
7,851 |
Social insurance |
434 |
1,292 |
Other – third parties |
27,691 |
23,510 |
Other – associates |
78 |
201 |
Other – shareholders |
32 |
16 |
Total |
57,881 |
51,517 |
Thereof current prepayments and accrued income |
52,872 |
46,212 |
Thereof non-current prepayments and accrued income |
5,009 |
5,305 |
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.
|
2022 |
2021 |
Third parties |
13,047 |
9,243 |
Associates |
3,542 |
3,232 |
Total |
16,589 |
12,475 |
The carrying amount of loans and other receivables from third parties includes impaired loans in the amount of CHF 1.5 million (unchanged from previous year).
2022 |
Undeveloped land |
Properties/ buildings |
Machinery/ equipment |
Tangible fixed assets under construction |
Other tangible assets |
Total |
Purchase value at 1.1.2022 |
11,679 |
772,742 |
1,672,315 |
128,166 |
81,277 |
2,666,179 |
Additions |
– |
504 |
8,469 |
190,856 |
2,417 |
202,246 |
Disposals |
-133 |
-4,505 |
-73,984 |
– |
-3,304 |
-81,926 |
Reclassification |
9,417 |
93,949 |
73,892 |
-185,563 |
8,086 |
-219 |
Currency translation differences |
-152 |
-2,395 |
-7,371 |
-1,834 |
-580 |
-12,332 |
As at 31 December 2022 |
20,811 |
860,295 |
1,673,321 |
131,625 |
87,896 |
2,773,948 |
|
|
|
|
|
|
|
Accumulated depreciation at 1.1.2022 |
1,056 |
382,051 |
1,213,269 |
– |
54,385 |
1,650,761 |
Depreciation |
– |
18,106 |
72,928 |
– |
7,443 |
98,477 |
Impairment charges |
– |
6,136 |
8,801 |
– |
– |
14,937 |
Disposals |
– |
-4,391 |
-73,209 |
– |
-3,267 |
-80,867 |
Reclassification |
– |
3,490 |
-4,713 |
– |
1,223 |
– |
Currency translation differences |
-2 |
-2,094 |
-7,009 |
– |
-498 |
-9,603 |
As at 31 December 2022 |
1,054 |
403,298 |
1,210,067 |
– |
59,286 |
1,673,705 |
Net book value at 31 December 2022 |
19,757 |
456,997 |
463,254 |
131,625 |
28,610 |
1,100,243 |
Thereof finance leases |
– |
– |
– |
– |
1,841 |
1,841 |
Of the impairment on property, plant and equipment, CHF 13.0 million are related to Gläserne Molkerei.
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 |
2022 |
Trademarks |
Software |
Other intangible assets |
Total |
Purchase value at 1.1.2022 |
157,782 |
85,418 |
12,073 |
255,273 |
Additions |
– |
3,903 |
12 |
3,915 |
Disposals |
– |
-5,490 |
– |
-5,490 |
Reclassification |
– |
219 |
212 |
431 |
Currency translation differences |
-3,238 |
-476 |
-173 |
-3,887 |
As at 31 December 2022 |
154,544 |
83,574 |
12,124 |
250,242 |
|
|
|
|
|
Accumulated amortisation at 1.1.2022 |
37,444 |
74,224 |
10,044 |
121,712 |
Amortisation |
8,106 |
4,452 |
238 |
12,796 |
Impairment charges |
– |
173 |
– |
173 |
Disposals |
– |
-5,488 |
– |
-5,488 |
Reclassification |
– |
– |
212 |
212 |
Currency translation differences |
-2,357 |
-279 |
-128 |
-2,764 |
As at 31 December 2022 |
43,193 |
73,082 |
10,366 |
126,641 |
Net book value at 31 December 2022 |
111,351 |
10,492 |
1,758 |
123,601 |
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 |
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 2022.
|
Goodwill Group companies |
Goodwill associated companies |
Total |
At cost 1.1.2022 |
965,649 |
18,693 |
984,342 |
Additions |
12,982 |
– |
12,982 |
Currency translation differences |
-4,640 |
-677 |
-5,317 |
At cost 31.12.2022 |
973,991 |
18,016 |
992,007 |
|
|
|
|
Theoretical accumulated amortisation 1.1.2022 |
252,451 |
15,027 |
267,478 |
Amortisation |
47,363 |
644 |
48,007 |
Impairment |
9,090 |
– |
9,090 |
Currency translation differences |
-6,278 |
-503 |
-6,781 |
Theoretical accumulated amortisation 31.12.2022 |
302,626 |
15,168 |
317,794 |
Theoretical net book value 31.12.2022 |
671,365 |
2,848 |
674,213 |
The impairment in the year under review relates to Gläserne Molkerei.
|
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 |
|
31.12.2022 |
31.12.2021 |
Shareholders’ equity as per balance sheet |
1,283,906 |
1,181,676 |
Theoretical capitalisation of net book value of goodwill |
672,749 |
722,404 |
Currency translation differences |
1,464 |
-5,540 |
Theoretical shareholders’ equity incl. net book value of goodwill |
1,958,119 |
1,898,540 |
Theoretical shareholders’ equity ratio |
59.2% |
59.5% |
|
2022 |
2021 |
Earnings before interest and taxes (EBIT) as per income statement |
252,961 |
284,090 |
Theoretical amortisation of goodwill |
-47,363 |
-38,202 |
Theoretical impairment of goodwill |
-9,090 |
– |
Theoretical earnings before interest and taxes (EBIT) after goodwill amortisation and impairment |
196,508 |
245,888 |
|
2022 |
2021 |
Net profit as per income statement |
182,546 |
216,738 |
Theoretical amortisation of goodwill |
-48,007 |
-38,895 |
Theoretical impairment of goodwill |
-9,090 |
– |
Theoretical net profit after goodwill amortisation and impairment |
125,449 |
177,843 |
|
2022 |
2021 |
Third parties |
325,699 |
298,506 |
Associates |
6,795 |
4,036 |
Shareholders |
22,437 |
18,036 |
Total |
354,931 |
320,578 |
|
2022 |
2021 |
Value-added tax |
2,573 |
2,113 |
Social insurance |
7,493 |
7,438 |
Other – third parties |
17,417 |
11,808 |
Other – related parties |
3,237 |
1,448 |
Total |
30,720 |
22,807 |
|
2022 |
2021 |
Contractual discounts |
47,465 |
49,325 |
Vacation, overtime, bonuses |
37,322 |
39,690 |
Income taxes |
27,405 |
29,200 |
Interest |
3,484 |
2,820 |
Social insurance |
2,191 |
1,932 |
Other – third parties |
70,043 |
83,936 |
Other – associates |
860 |
941 |
Total |
188,770 |
207,844 |
Thereof current accrued liabilities and deferred income |
183,407 |
199,314 |
Thereof non-current accrued liabilities and deferred income |
5,363 |
8,530 |
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 premium income of CHF 0.4 million. The actual interest rate on the bond is thereby increased from 0.50% to 0.51% per year.
In 2020, 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 premium income 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 USA. 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.
2022 |
Residual terms up to 1 year |
Residual terms 1 to 5 years |
Residual terms over 5 years |
Total |
Thereof secured by real estate liens |
Interest rate in % |
Bank overdrafts |
45,424 |
96,472 |
49,334 |
191,230 |
20,070 |
0.1 – 21.2 |
Finance lease liabilities |
677 |
434 |
– |
1,111 |
– |
9.8 – 13.8 |
Loans from third parties |
26 |
2,019 |
9 |
2,054 |
– |
0.0 – 8.0 |
Bonds |
200,000 |
– |
299,520 |
499,520 |
– |
0.5 – 2.3 |
Total |
246,127 |
98,925 |
348,863 |
693,915 |
20,070 |
– |
All bonds and the vast majority of bank loans are set at fixed interest rates. For the bond issued in December 2021, the interest rate was applied after including 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 35.5 million, mainly due to an increase of EUR 30.0 million in promissory notes. On 21 July 2022, promissory notes from 2017 in the amount of EUR 70.0 million became due for repayment. On the same date, new promissory notes totalling EUR 100.0 million were paid. Of this amount, EUR 50.0 million are subject to a term of five years, EUR 40.0 million of seven years and the remaining EUR 10.0 million of ten years. Around three quarters of the new promissory notes bear interest at fixed rates over the entire term and one quarter at variable rates with adjustments every six months. A margin surcharge of 0.60% to 0.90% is added to the mid-swap or Euribor base interest rate, depending on the term. In addition, local financing was raised in Chilean pesos and Tunisian dinars. At the end of the year under review, the share of financing in Swiss francs was 72.3% (previous year: 76.2%), mainly relating to the three bond issues. 20.1% (previous year: 17.8%) of the financial liabilities are denominated in euros. CHF 52.8 million or 7.6% (previous year: 6.0%) of the financing is denominated locally in emerging market currencies such as the Tunisian dinar, Chilean and Mexican peso and Brazilian real.
2021 |
Residual terms up to 1 year |
Residual terms 1 to 5 years |
Residual terms over 5 years |
Total |
Thereof secured by real estate 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 |
– |
|
Ongoing restructuring |
Other provisions |
Deferred income taxes |
Total provisions |
As at 1 January 2022 |
5,450 |
20,141 |
54,448 |
80,039 |
Additions |
4,050 |
8,569 |
2,449 |
15,068 |
Utilisation |
-4,500 |
-3,729 |
– |
-8,229 |
Release |
– |
-2,289 |
– |
-2,289 |
Currency translation differences |
– |
-503 |
-889 |
-1,392 |
As at 31 December 2022 |
5,000 |
22,189 |
56,008 |
83,197 |
Thereof current provisions |
2,500 |
3,457 |
– |
5,957 |
Thereof non-current provisions |
2,500 |
18,732 |
56,008 |
77,240 |
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 (year under review: CHF 6.2 million, unchanged from previous year) and provisions for pending legal matters and business disputes (year under review: CHF 1.6 million, previous year: CHF 1.7 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 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 |
Employer contribution reserve (ECR) |
Nominal value ECR |
Waiver of usage |
Other value adjustments |
Balance sheet |
Balance sheet |
Result from ECR in personnel expenses |
|
31.12.2022 |
31.12.2022 |
31.12.2022 |
31.12.2022 |
31.12.2021 |
2022 |
2021 |
|
Pension schemes without excess/ insufficient cover (domestic) |
2,048 |
– |
-380 |
1,668 |
– |
380 |
– |
Pension schemes with excess cover (domestic) |
– |
– |
– |
– |
2,048 |
– |
– |
Total |
2,048 |
– |
-380 |
1,668 |
2,048 |
380 |
– |
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 limitedto the period 1) |
Pension expenses in personnel expenses |
||
31.12.2022 |
31.12.2022 |
31.12.2021 |
|
|
2022 |
2021 |
|
Welfare funds |
29,000 |
– |
– |
– |
– |
– |
– |
Pension schemes without excess/insufficient cover (domestic) |
– |
– |
– |
– |
21,385 |
21,765 |
– |
Pension schemes without excess/insufficient cover (abroad) |
– |
– |
– |
– |
3,096 |
3,096 |
3,546 |
Pension schemes with excess cover (domestic) |
– |
– |
– |
– |
– |
– |
21,005 |
Total |
29,000 |
– |
– |
– |
24,481 |
24,861 |
24,551 |
1) Including result from employer contribution reserves or comparable items in connection with pension schemes abroad.
Breakdown of pension expenses 2022 |
Domestic |
Abroad |
Total |
Contributions to pension plans at cost to the companies |
21,385 |
3,096 |
24,481 |
Contributions to pension plans from employer contribution reserves |
– |
– |
– |
Total contributions |
21,385 |
3,096 |
24,481 |
Change in ECR due to asset performance, value adjustments, etc. |
380 |
– |
380 |
Contributions and change to employer contribution reserves |
21,765 |
3,096 |
24,861 |
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 |
21,765 |
3,096 |
24,861 |
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 |
No companies were taken over in the year under review. The Athenos business acquired in the previous year reported the following main balance sheet items at the date of acquisition:
|
– |
Athenos Business |
|
2022 |
2021 |
Cash and securities |
– |
– |
Trade receivables |
– |
– |
Inventories |
– |
– |
Other current assets |
– |
– |
Non-current assets |
– |
85,032 |
Trade payables |
– |
– |
Other current liabilities |
– |
– |
Non-current liabilities |
– |
– |
Net assets |
– |
85,032 |
As at 1 December 2021, Emmi acquired the Athenos business in the USA, which is operated within Emmi Roth USA, Inc. This acquisition makes Emmi number one in the US feta cheese business.
|
Positive value |
Negative value |
Purpose |
Positive value |
Negative value |
Purpose |
|
|
31.12.2022 |
|
|
31.12.2021 |
|
Forward currency transactions |
3,234 |
1,886 |
Hedging |
9,900 |
620 |
Hedging |
Interest rate swaps |
– |
1,039 |
Hedging |
– |
5,254 |
Hedging |
Other forward transactions |
– |
– |
– |
49 |
– |
Hedging |
Total forward transactions |
3,234 |
2,925 |
– |
9,949 |
5,874 |
– |
Thereof to hedge future cash flows |
1,162 |
1,172 |
– |
858 |
5,335 |
– |
Total recognised in the balance sheet |
2,072 |
1,753 |
– |
9,091 |
539 |
– |
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 USA, 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 |
31.12.2022 |
31.12.2021 |
Pledges on property, nominal values |
250,478 |
240,029 |
Pledges on other assets |
698 |
1,202 |
Thereof used as security for own liabilities |
20,431 |
15,925 |
|
|
|
Off-balance sheet leasing/rental obligations |
|
|
up to 2 years |
23,072 |
22,627 |
3 to 5 years |
19,094 |
19,611 |
over 5 years |
17,336 |
25,732 |
Total |
59,502 |
67,970 |
|
31.12.2022 |
31.12.2021 |
Investment obligations in connection with previously concluded agreements |
17,307 |
36,118 |
Long-term commodity contracts |
2,686 |
2,950 |
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 2022 and 2021, 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 |
2022 |
2021 |
Net sales |
28,130 |
31,675 |
Cost of materials and services |
57,348 |
48,525 |
Other expenses |
2,384 |
2,632 |
Financial income |
785 |
645 |
Transactions with shareholders |
2022 |
2021 |
Net sales |
6,424 |
6,494 |
Cost of materials and services |
253,253 |
218,608 |
Other expenses |
11 |
12 |
Transactions with other related parties |
2022 |
2021 |
Net sales |
41 |
35 |
Other expenses |
157 |
102 |
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 ot 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 |
31.12.2022 |
% |
31.12.2021 |
% |
ZMP Invest AG, Lucerne 1) |
28,488 |
53.2 |
28,488 |
53.2 |
Zentralschweizer Käsermeister Genossenschaft, Sursee 1) |
2,150 |
4.0 |
2,150 |
4.0 |
MIBA Genossenschaft, Aesch (BL) 1) |
1,727 |
3.3 |
1,740 |
3.3 |
Other |
21,133 |
39.5 |
21,120 |
39.5 |
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: 60.5%) of the total voting rights.
As at 7 June 2016, Capital Group Companies Inc., Los Angeles, USA, 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 2022, Emmi Wohlfahrtsfonds (welfare fund) owned a total of 6,000 shares of Emmi AG (unchanged from 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 28 February 2023, no other major events occurred which could have adversely affected the validity of the consolidated financial statements for 2022 or which would have to be disclosed.
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2022 |
Capital share 31.12.2022 |
Capital share 31.12.2021 |
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 |
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% |
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% |
Lecherias de Madrid, S.L. 1) |
Madrid |
EUR |
3 |
29% |
– |
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) Lecherias de Madrid, S.L. was founded on 28 November 2022.
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2022 |
Capital share 31.12.2022 |
Capital share 31.12.2021 |
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% |
Pasticceria Quadrifoglio S.r.l. |
Piumazzo |
EUR |
104 |
100% |
100% |
Netherlands |
|
|
|
|
|
AVH dairy trade B.V. 2) |
Heerhugowaard |
EUR |
18 |
100% |
90% |
Bettinehoeve B.V. 2) |
Etten-Leur |
EUR |
18 |
100% |
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. 3) |
Tiel |
EUR |
– |
– |
100% |
Goat Milk Powder B.V. 4) |
Etten-Leur |
EUR |
1 |
100% |
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% |
France |
|
|
|
|
|
Distribution Frais Disfrais SAS |
Avignon |
EUR |
192 |
100% |
100% |
EF Immo 84 SCI |
Nice |
EUR |
270 |
100% |
100% |
Emmi France SAS |
Nice |
EUR |
3,927 |
100% |
100% |
Ets Schoepfer SAS |
Avignon |
EUR |
1,252 |
100% |
100% |
Austria |
|
|
|
|
|
Emmi Österreich GmbH |
Nüziders |
EUR |
2,800 |
100% |
100% |
Hale GmbH 5) |
Wartberg |
EUR |
18 |
83% |
66% |
Leeb Biomilch GmbH 5) |
Wartberg |
EUR |
70 |
83% |
66% |
United Kingdom |
|
|
|
|
|
Emmi UK Limited |
London |
GBP |
4,717 |
100% |
100% |
Tunisia |
|
|
|
|
|
Centrale Laitière de Mahdia, S.A. |
Mahdia |
TND |
36,000 |
47% |
47% |
Société tunisienne d'engraissement des veaux S.A.R.L. in liquidation 8) |
Mahdia |
TND |
140 |
47% |
47% |
2) Emmi increased both of its stakes in AVH dairy trade B.V. and Bettinehoeve B.V. from 90% to 100% on 11 April 2022.
3) Emmi Javelin B.V. was merged with Goat Milk Powder B.V. on 29 June 2022.
4) Emmi increased its stake in Goat Milk Powder B.V. from 81% to 100% on 11 April 2022.
5) Emmi increased both of its stakes in Hale GmbH and Leeb Biomilch GmbH from 66% to 83% on 26 April 2022.
Consolidated companies |
Head office |
Currency |
Capital in 000s 31.12.2022 |
Capital share 31.12.2022 |
Capital share 31.12.2021 |
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 Equator RTD Coffee LLC 6) |
Delaware |
USD |
p.m. |
70% |
– |
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 |
47,040,582 |
73% |
73% |
Surlat Corporación S.p.A. |
Santiago |
CLP |
47,008,983 |
73% |
73% |
Surlat Industrial S.p.A. |
Pitrufquen |
CLP |
31,310,389 |
38% |
38% |
Quillayes Peteroa S.p.A. |
Santiago |
CLP |
12,222,584 |
38% |
38% |
Quillayes Surlat S.p.A. |
Santiago |
CLP |
54,392,884 |
38% |
38% |
Quillayes Surlat Comercial S.p.A. |
Santiago |
CLP |
7,934,483 |
38% |
38% |
Canada |
|
|
|
|
|
Emmi Canada Inc. |
Saint-Hubert |
CAD |
19,150 |
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% |
6) Emmi Equator RTD Coffee LLC was founded on 23 March 2022.
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 31.12.2022 |
Capital share 31.12.2022 |
Capital share 31.12.2021 |
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% |
Floralp Butter GmbH 1) |
Berne |
CHF |
125 |
33% |
– |
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% |
1) Floralp Butter GmbH was founded on 21 December 2022.