| |
荷兰
(州或其他司法管辖区
公司或组织) |
| |
8099
(初级标准工业
分类代码编号) |
| |
不适用
(I.R.S.雇主
识别号) |
|
| |
William B.Brentani
辛普森·萨彻和巴特利特律师事务所 汉诺威街2475号 加利福尼亚州帕洛阿尔托94304 电话:(650)251-5000 传真:(650)251-5002 |
| |
Nicholas J.Shaw
辛普森·萨彻和巴特利特律师事务所 城点 Ropemaker街一号 伦敦EC2Y9HU 电话:+44207276500 传真:+442072756502 |
| |
迈克尔·本杰明
Latham&Watkins LLP 第三大道885号 纽约,纽约10022 电话:(212)906-1200 传真:(212)751-4864 |
|
| |
注册费的计算
|
| ||||||||||||||
| |
每个班级的标题
待注册证券的数量 |
| | |
拟议最大值
发行价 每股(1)(2) |
| | |
的金额
注册费 |
| ||||||
| |
普通股,每股面值0.01
|
| | | | $ | 100,000,000 | | | | | | $ | 10,910 | | |
| | | |
页
|
| |||
| | | | | 1 | | | |
| | | | | 19 | | | |
| | | | | 81 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 85 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 92 | | | |
| | | | | 119 | | | |
| | | | | 140 | | | |
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以千为单位)
|
| |||||||||||||||||||||
| 综合损失数据合并报表: | | | | | | | | | | | | | | | | ||||||||||
|
收入
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 45,655 | | | | | € | 34,482 | | |
| 营业费用 | | | | | | | | | | | | | | | | ||||||||||
|
收益成本,不包括折旧及摊销
|
| | | | (73,427) | | | | | | (59,077) | | | | | | (19,860) | | | | | | (16,645) | | |
|
营销和销售费用
|
| | | | (78,865) | | | | | | (62,926) | | | | | | (24,487) | | | | | | (18,985) | | |
|
一般和行政费用
|
| | | | (10,096) | | | | | | (6,987) | | | | | | (4,158) | | | | | | (2,286) | | |
|
折旧及摊销
|
| | | | (5,516) | | | | | | (3,526) | | | | | | (1,825) | | | | | | (1,257) | | |
|
其他营业收入净额
|
| | | | 301 | | | | | | 198 | | | | | | 195 | | | | | | 249 | | |
|
经营亏损
|
| | | | (16,513) | | | | | | (12,650) | | | | | | (4,480) | | | | | | (4,442) | | |
|
利息收入
|
| | | | 1,124 | | | | | | 205 | | | | | | 456 | | | | | | 193 | | |
|
利息支出
|
| | | | (7,153) | | | | | | (5,068) | | | | | | (1,774) | | | | | | (1,466) | | |
|
其他财务收入(支出)净额
|
| | | | (439) | | | | | | 156 | | | | | | 303 | | | | | | 19 | | |
|
所得税前亏损
|
| | | | (22,981) | | | | | | (17,357) | | | | | | (5,495) | | | | | | (5,696) | | |
|
所得税费用
|
| | | | (130) | | | | | | (41) | | | | | | (42) | | | | | | (17) | | |
|
净亏损。
|
| | | € | (23,111) | | | | | € | (17,398) | | | | | € | (5,537) | | | | | € | (5,713) | | |
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以千为单位)
|
| |||||||||||||||||||||
| 合并现金流量表数据: | | | | | | | | | | | | | | | | ||||||||||
|
经营活动所用现金净额
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
|
投资活动所用现金净额
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
|
筹资活动产生的现金净额
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
|
汇率对现金及现金等价物的影响
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
|
现金及现金等价物净增加(减少)额
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | | |
截至2020年12月31日
|
| |||||||||
| | | |
实际
|
| |
调整后
|
| ||||||
| | | |
(以千为单位)
|
| |||||||||
| 合并资产负债表数据: | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | € | 3,230 | | | | | € | | | |
|
总资产
|
| | | | 84,857 | | | | | | | | |
|
负债总额
|
| | | | 178,163 | | | | | | | | |
|
其中,构成对WS Audiology集团公司的负债
|
| | | | 137,984 | | | | | | | | |
|
权益总额
|
| | | | (93,306) | | | | | | | | |
| | | |
截至9月30日的年度,
|
| |
结束三个月
12月31日 |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| 每股备考数据: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
每股普通股基本和摊薄亏损
|
| | | € | | | | | € | | | | | € | | | | | € | | | ||||
|
预期流通在外普通股数量
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
截至年底或截至年底
9月30日 |
| |||
| | | |
2020
|
| |
2019
|
|
|
任命人数(1)
|
| |
291,000
|
| |
218,000
|
|
|
合作伙伴提供者数量(1)
|
| |
5,168
|
| |
4,526
|
|
|
每个合作伙伴提供者的预约数量(1)
|
| |
56
|
| |
48
|
|
|
客户销售(2)
|
| |
59,116
|
| |
47,142
|
|
|
转换率(1)
|
| |
20.3%
|
| |
21.6%
|
|
|
总单位体积(2)
|
| |
105,951
|
| |
82,951
|
|
|
平均售价(2)
|
| |
1,426
|
| |
1,443
|
|
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | | |
(以千为单位,除非另有说明)
|
| |||||||||
|
收入
|
| |
151,090
|
| |
119,668
|
| |
45,655
|
| |
34,482
|
|
|
收益成本,不包括折旧及摊销(1)
|
| |
(73,427)
|
| |
(59,077)
|
| |
(19,860)
|
| |
(16,645)
|
|
|
收入减去收益成本,不包括折旧及摊销
|
| |
77,663
|
| |
60,591
|
| |
25,795
|
| |
17,837
|
|
|
总毛利率
|
| |
51.4%
|
| |
50.6%
|
| |
56.5%
|
| |
51.7%
|
|
| | | |
年终
9月30日 |
| |
结束三个月
12月31日 |
| ||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | | |
(以千为单位,除非另有说明)
|
| |||||||||
|
收入
|
| |
151,090
|
| |
119,668
|
| |
45,655
|
| |
34,482
|
|
| 减: | | | | | | | | | | | | | |
|
材料成本
|
| |
(35,149)
|
| |
(29,921)
|
| |
(8,869)
|
| |
(8,640)
|
|
|
收入减去材料成本
|
| |
115,245
|
| |
89,747
|
| |
36,786
|
| |
25,842
|
|
|
毛利率
|
| |
76.7%
|
| |
75.0%
|
| |
80.6%
|
| |
74.9%
|
|
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | | |
(以千为单位)
|
| |||||||||
|
净亏损
|
| |
(23,111)
|
| |
(17,398)
|
| |
(5,537)
|
| |
(5,713)
|
|
|
利息支出
|
| |
7,153
|
| |
5,068
|
| |
1,774
|
| |
1,466
|
|
|
利息收入
|
| |
(1,124)
|
| |
(205)
|
| |
(456)
|
| |
(193)
|
|
|
其他财务收入(支出)净额
|
| |
439
|
| |
(156)
|
| |
(303)
|
| |
(19)
|
|
|
所得税
|
| |
130
|
| |
41
|
| |
42
|
| |
17
|
|
|
折旧及摊销
|
| |
5,516
|
| |
3,526
|
| |
1,825
|
| |
1,257
|
|
|
EBITDA
|
| |
(10,997)
|
| |
(9,124)
|
| |
(2,655)
|
| |
(3,185)
|
|
| | | |
截至2020年12月31日
|
| |||||||||||||||
| | | |
实际
|
| |
备考
|
| |
备考
调整后 |
| |||||||||
| | | |
(以千为单位)
|
| |||||||||||||||
|
现金及现金等价物
|
| | | € | 3,230 | | | | | € | | | | | € | | | ||
| 长期负债,包括长期负债的当期部分:(1) | | | | | | | | | | | | | | | |||||
|
欠WS听力学集团的股东贷款
|
| | | € | 11,391 | | | | | | 11,391 | | | | | € | — | | |
|
与WS听力学集团的现金池安排
|
| | | | 126,593 | | | | | | 126,593 | | | | | | — | | |
|
长期负债共计
|
| | | | 137,984 | | | | | | 137,984 | | | | | | — | | |
| 股东权益: | | | | | | | | | | | | | | | | | | | |
|
普通股,每股面值1.00美元,225,000股已授权,实际,45,000股已发行和流通在外,实际;普通股,每股面值0.01美元,已授权,备考,已发行和流通在外,备考;普通股,每股面值0.01美元,经调整的授权股份,备考,已发行和流通的股票,经调整的备考
|
| | | | | | | | | | | | | | | | | | |
|
WS听力学集团应占净资产
|
| | | | (98,052) | | | | | | (98,052) | | | | | | | | |
|
货币换算差异
|
| | | | 4,746 | | | | | | | | | | |||||
|
权益总额(赤字)
|
| | | | (93,306) | | | | | | | | | | | | | | |
|
总资本化
|
| | | € | 44,678 | | | | | € | | | | | € | | | | |
| |
每股首次公开发行价格
|
| |
|
| | | $ | | | ||||
| |
本次发行生效前截至2020年12月31日的每股有形账面净值
|
| | | $ | | | | | | | | | |
| |
截至2020年12月31日的每股有形账面净值,在资本重组和公司重组生效后,按备考基准实施本次发行
|
| | | $ | | | | | | | | | |
| |
购买本次发行股票的新投资者应占的每股有形账面净值增加
|
| | | | | | | | | | | | |
| |
为实施本次发行而调整的每股有形账面净值(亏损)
|
| | | | | | | | | | | | |
| |
本次发行对新投资者的每股摊薄
|
| | | | | | | | | $ | | | |
| | | |
购买的股份
|
| |
总对价(1)
|
| |
平均值
每的价格 分享 |
| | | ||||||||||||||||||||||
| | | |
号码
|
| |
百分率
|
| |
金额
|
| |
百分率
|
| | | | | | | |||||||||||||||
| | | |
(以百万为单位)
|
| | | | | | | |
(以百万为单位)
|
| | | | | | | | | | ||||||||||||
|
现有股东
|
| |
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | | | ||||||
|
新投资者
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
|
共计
|
| | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | | | | |||||
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||
| | | |
(以千为单位)
|
| |||||||||||||||
|
综合损失数据合并报表:
|
| | | | | | | | | ||||||||||
|
收入
|
| |
151,090
|
| |
119,668
|
| | | € | 45,655 | | | | | € | 34,482 | | |
| 营业费用 | | | | | | | | | | ||||||||||
|
收益成本,不包括折旧
和摊销 |
| |
(73,427)
|
| |
(59,077)
|
| | | | (19,860) | | | | | | (16,645) | | |
|
营销和销售费用
|
| |
(78,865)
|
| |
(62,926)
|
| | | | (24,487) | | | | | | (18,985) | | |
|
一般和行政费用
|
| |
(10,096)
|
| |
(6,987)
|
| | | | (4,158) | | | | | | (2,286) | | |
|
折旧及摊销
|
| |
(5,516)
|
| |
(3,526)
|
| | | | (1,825) | | | | | | (1,257) | | |
|
其他营业收入净额
|
| |
301
|
| |
198
|
| | | | 195 | | | | | | 249 | | |
|
经营亏损
|
| |
(16,513)
|
| |
(12,650)
|
| | | | (4,480) | | | | | | (4,442) | | |
|
利息收入
|
| |
1,124
|
| |
205
|
| | | | 456 | | | | | | 193 | | |
|
利息支出
|
| |
(7,153)
|
| |
(5,068)
|
| | | | (1,774) | | | | | | (1,466) | | |
|
其他财务收入(支出)净额
|
| |
(439)
|
| |
156
|
| | | | 303 | | | | | | 19 | | |
|
所得税前亏损
|
| |
(22,981)
|
| |
(17,357)
|
| | | | (5,495) | | | | | | (5,696) | | |
|
所得税费用
|
| |
(130)
|
| |
(41)
|
| | | | (42) | | | | | | (17) | | |
|
净亏损
|
| |
(23,111)
|
| |
(17,398)
|
| | | € | (5,537) | | | | | € | (5,713) | | |
| | | |
截至9月30日的年度,
|
| |
截至12月31日的三个月,
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以千为单位)
|
| |||||||||||||||||||||
| 合并现金流量表数据: | | | | | | | | | | | | | | | | ||||||||||
|
经营活动所用现金净额
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
|
投资活动所用现金净额
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
|
筹资活动产生的现金净额
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
|
汇率对现金及现金等价物的影响
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
|
现金及现金等价物净增加(减少)额
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | | |
截至9月30日,
|
| |
截至
12月31日 2020 |
| ||||||||||||
| | | |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以千为单位)
|
| |||||||||||||||
| 合并资产负债表数据: | | | | | | | | | | | | | | | |||||
|
现金及现金等价物
|
| | | € | 4,121 | | | | | € | 930 | | | | | € | 3,230 | | |
|
应收贸易款项净额
|
| | | | 30,377 | | | | | | 25,094 | | | | | | 30,389 | | |
|
库存净额
|
| | | | 10,756 | | | | | | 8,027 | | | | | | 10,608 | | |
|
净无形资产
|
| | | | 12,573 | | | | | | 7,875 | | | | | | 13,872 | | |
|
使用权资产净额
|
| | | | 5,997 | | | | | | 5,221 | | | | | | 5,534 | | |
|
总资产
|
| | | | 83,222 | | | | | | 56,826 | | | | | | 84,857 | | |
|
流动负债合计
|
| | | | 33,886 | | | | | | 24,242 | | | | | | 34,961 | | |
|
非流动负债总额
|
| | | | 139,433 | | | | | | 103,476 | | | | | | 143,202 | | |
|
负债总额
|
| | | | 173,319 | | | | | | 127,718 | | | | | | 178,163 | | |
|
权益总额(赤字)
|
| | | | (90,097) | | | | | | (70,892) | | | | | | (93,306) | | |
| | | |
年终
9月30日 2020 |
| |
三个月
结束 12月31日 2020 |
| ||||||
| | | |
(以千为单位)
|
| |
(以千为单位)
|
| ||||||
|
收入
|
| | | € | 151,090 | | | | | € | 45,655 | | |
|
外汇影响
|
| | | | 36 | | | | | | 1,370 | | |
|
以固定货币为基础的收入
|
| | | € | 151,126 | | | | | € | 47,025 | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
任命人数
|
| | | | 291,000 | | | | | | 218,000 | | |
| | | |
截至9月30日,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
合作伙伴提供者数量
|
| | | | 5,168 | | | | | | 4,526 | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
每个合作伙伴提供者的预约数量
|
| | | | 56 | | | | | | 48 | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
客户销售总额
|
| | | | 59,116 | | | | | | 47,142 | | |
|
欧洲
|
| | | | 27,003 | | | | | | 22,759 | | |
|
北美
|
| | | | 15,695 | | | | | | 13,019 | | |
|
世界其他地方
|
| | | | 16,147 | | | | | | 11,364 | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
转换率
|
| | | | 20.3% | | | | | | 21.6% | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
总单位体积
|
| | | | 105,951 | | | | | | 82,951 | | |
|
欧洲
|
| | | | 49,533 | | | | | | 42,282 | | |
|
北美
|
| | | | 30,089 | | | | | | 24,940 | | |
|
世界其他地方
|
| | | | 26,309 | | | | | | 15,729 | | |
| | | |
截至9月30日的年度,
|
| |||||||||
| | | |
2020
|
| |
2019
|
| ||||||
|
平均售价
|
| | | € | 1,426 | | | | | € | 1,443 | | |
|
欧洲
|
| | | | 1,450 | | | | | | 1,447 | | |
|
北美
|
| | | | 1,919 | | | | | | 1,891 | | |
|
世界其他地方
|
| | | | 816 | | | | | | 720 | | |
| | | |
截至12月31日的三个月,
|
| |
变化
|
| | |||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| | |||||||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | | |||||||||||||||
| | | | | | | | | |
(以千为单位)
|
| | | | ||||||||||||
|
合并综合损益表
数据: |
| | | | | | | | | | | | | | | | | | | | | | | ||
|
收入
|
| | | € | 45,655 | | | | | € | 34,482 | | | | | € | 11,173 | | | |
32.4%
|
| | ||
|
营业费用
|
| | | | | | | | | | | | | | | | | | | | | | | ||
|
收益成本,不包括折旧及摊销
|
| | | | (19,860) | | | | | | (16,645) | | | | | | (3,215) | | | |
19.3%
|
| | ||
|
营销和销售费用
|
| | | | (24,487) | | | | | | (18,985) | | | | | | (5,502) | | | |
29.0%
|
| | ||
|
一般和行政费用
|
| | | | (4,158) | | | | | | (2,286) | | | | | | (1,872) | | | |
81.9%
|
| | ||
|
折旧及摊销
|
| | | | (1,825) | | | | | | (1,257) | | | | | | (568) | | | |
45.2%
|
| | ||
|
其他营业收入净额
|
| | | | 195 | | | | | | 249 | | | | | | (54) | | | |
21.7%
|
| | ||
|
经营亏损
|
| | | | (4,480) | | | | | | (4,442) | | | | | | (38) | | | |
0.9%
|
| | ||
|
利息收入
|
| | | | 456 | | | | | | 193 | | | | | | 263 | | | |
136.3%
|
| | ||
|
利息支出
|
| | | | (1,774) | | | | | | (1,466) | | | | | | (308) | | | |
21.0%
|
| | ||
|
其他财务收入净额
|
| | | | 303 | | | | | | 19 | | | | | | 284 | | | |
1,494.7%
|
| | ||
|
所得税前亏损
|
| | | | (5,495) | | | | | | (5,696) | | | | | | 201 | | | |
3.5%
|
| | ||
|
所得税费用
|
| | | | (42) | | | | | | (17) | | | | | | (25) | | | |
147.1%
|
| | | |
|
净亏损
|
| | | € | (5,537) | | | | | € | (5,713) | | | | | € | 176 | | | |
3.1%
|
| | ||
| | | |
截至12月31日的三个月,
|
| |
变化
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| |||||||||
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | |||||||||||||
| | | | | | | | | |
(以千为单位)
|
| | | ||||||||||
|
收入
|
| | | € | 45,655 | | | | | € | 34,482 | | | | | € | 11,173 | | | |
32.4%
|
|
|
欧洲
|
| | | | 24,380 | | | | | | 15,970 | | | | | | 8,410 | | | |
52.7%
|
|
|
北美
|
| | | | 14,998 | | | | | | 14,390 | | | | | | 608 | | | |
4.2%
|
|
|
世界其他地方
|
| | | | 6,277 | | | | | | 4,122 | | | | | | 2,155 | | | |
52.3%
|
|
| | | |
截至12月31日的三个月,
|
| |
变化
|
| ||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
|
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | ||||
| | | | | | |
(以千为单位)
|
| | | ||||
|
收益成本,不包括折旧和
摊销 |
| |
(19,860)
|
| |
(16,645)
|
| |
(3,215)
|
| |
19.3%
|
|
|
收入的%
|
| |
43.5%
|
| |
48.3%
|
| | | | | | |
| | | |
截至12月31日的三个月,
|
| |
变化
|
| ||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
|
| | | |
(未经审计)
|
| |
(未经审计)
|
| | | ||||
| | | | | | |
(以千为单位)
|
| | | ||||
|
营销和销售费用
|
| |
(24,487)
|
| |
(18,985)
|
| |
(5,502)
|
| |
29.0%
|
|
|
收入的%
|
| |
53.6%
|
| |
55.1%
|
| | | | | | |
| | | |
截至9月30日的年度,
|
| |
变化
|
| |||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| |||||||||
| | | |
(以千为单位)
|
| | |||||||||||||||||
| 合并综合损益表: | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 31,422 | | | |
26.3%
|
|
| 营业费用 | | | | | | | | | | | | | | | | | | | | | | |
|
收益成本,不包括折旧及摊销
|
| | | | (73,427) | | | | | | (59,077) | | | | | | (14,350) | | | |
(24.3)%
|
|
|
营销和销售费用
|
| | | | (78,865) | | | | | | (62,926) | | | | | | (15,939) | | | |
(25.3)%
|
|
|
一般和行政费用
|
| | | | (10,096) | | | | | | (6,987) | | | | | | (3,109) | | | |
(44.5)%
|
|
|
折旧及摊销
|
| | | | (5,516) | | | | | | (3,526) | | | | | | (1,990) | | | |
(56.4)%
|
|
|
其他营业收入净额
|
| | | | 301 | | | | | | 198 | | | | | | 103 | | | |
52.0%
|
|
|
经营亏损
|
| | | | (16,513) | | | | | | (12,650) | | | | | | (3,863) | | | |
(30.5)%
|
|
|
利息收入
|
| | | | 1,124 | | | | | | 205 | | | | | | 919 | | | |
448.3%
|
|
|
利息支出
|
| | | | (7,153) | | | | | | (5,068) | | | | | | (2,085) | | | |
(41.1)%
|
|
|
其他财务收入(支出)净额
|
| | | | (439) | | | | | | 156 | | | | | | (595) | | | |
(381.4)%
|
|
|
所得税前亏损
|
| | | | (22,981) | | | | | | (17,357) | | | | | | (5,624) | | | |
(32.4)%
|
|
|
所得税费用
|
| | | | (130) | | | | | | (41) | | | | | | 89 | | | |
(217.1)%
|
|
|
净亏损
|
| | | € | (23,111) | | | | | € | (17,398) | | | | | € | (5,713) | | | |
(32.8)%
|
|
| | | |
截至9月30日的年度,
|
| |
变化
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | | |
(以千为单位)
|
| | ||||||||||||||||||||
|
收入
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 31,422 | | | | | | 26.3% | | |
|
欧洲
|
| | | | 71,874 | | | | | | 61,172 | | | | | | 10,702 | | | | | | 17.4% | | |
|
北美
|
| | | | 57,749 | | | | | | 47,169 | | | | | | 10,580 | | | | | | 22.4% | | |
|
世界其他地方
|
| | | | 21,467 | | | | | | 11,327 | | | | | | 10,140 | | | | | | 89.5% | | |
| | | |
截至9月30日的年度,
|
| |
变化
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | | |
(以千为单位)
|
| | ||||||||||||||||||||
|
收益成本,不包括折旧及摊销
|
| | | € | 73,427 | | | | | € | 59,077 | | | | | € | 14,350 | | | | | | 24.3% | | |
|
收入的%
|
| | | | 48.6% | | | | | | 49.4% | | | | | | | | | | | | | | |
| | | |
截至9月30日的年度,
|
| |
变化
|
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | | |
(以千为单位)
|
| | ||||||||||||||||||||
|
营销和销售费用
|
| | | € | 78,865 | | | | | € | 62,926 | | | | | € | 15,939 | | | | | | 25.3% | | |
|
收入的%
|
| | | | 52.2% | | | | | | 52.6% | | | | | | | | | | | | | | |
| | | |
结束三个月
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
12月31日
2018 |
| |
3月31日
2019 |
| |
6月30日
2019 |
| |
9月30日
2019 |
| |
12月31日
2019 |
| |
3月31日
2020 |
| |
6月30日
2020 |
| |
9月30日
2020 |
| |
12月31日
2020 |
| | |||||||||||||||||||||||||||||
| | | |
(以千为单位)
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
收入
|
| | | $ | 22.963 | | | | | $ | 26.797 | | | | | $ | 32.267 | | | | | $ | 37.641 | | | | | $ | 34.482 | | | | | $ | 39.197 | | | | | $ | 28.494 | | | | | $ | 48.916 | | | | | $ | 45.655 | | | | ||
|
净亏损
|
| | | | (6.033) | | | | | | (5.054) | | | | | | (3.707) | | | | | | (2.605) | | | | | | (5.713) | | | | | | (6,283) | | | | | | (8.287) | | | | | | (2.826) | | | | | | (5.537) | | | | ||
|
利息支出
|
| | | | (1.164) | | | | | | (1.231) | | | | | | (1.300) | | | | | | (1.373) | | | | | | (1.466) | | | | | | (1.684) | | | | | | (1.649) | | | | | | (2.354) | | | | | | (1.774) | | | | ||
|
利息收入
|
| | | | 20 | | | | | | 38 | | | | | | 45 | | | | | | 103 | | | | | | 193 | | | | | | 215 | | | | | | 282 | | | | | | 433 | | | | | | 456 | | | | ||
|
其他财务
收入(支出), 网 |
| | | | 172 | | | | | | 37 | | | | | | (151) | | | | | | 98 | | | | | | 19 | | | | | | (616) | | | | | | 296 | | | | | | (138) | | | | | | 303 | | | | ||
|
所得税
|
| | | | (19) | | | | | | (20) | | | | | | (4) | | | | | | 3 | | | | | | (17) | | | | | | (24) | | | | | | (1) | | | | | | (89) | | | | | | (42) | | | | | |
|
折旧及摊销
|
| | | | (861) | | | | | | (828) | | | | | | (886) | | | | | | (951) | | | | | | (1.257) | | | | | | (1.292) | | | | | | (1.340) | | | | | | (1.627) | | | | | | (1.825) | | | | ||
|
EBITDA
|
| | | $ | (4.181) | | | | | $ | (3,050) | | | | | $ | (1,411) | | | | | $ | (485) | | | | | $ | (3,185) | | | | | $ | (2,882) | | | | | $ | (5,875) | | | | | $ | 949 | | | | | $ | (2,655) | | | | ||
| | | |
截至9月30日的年度,
|
| |
结束三个月
12月31日 |
| ||||||||||||||||||
| | | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | | |
(以千为单位)
|
| |||||||||||||||||||||
|
经营活动所用现金净额
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
|
投资活动所用现金净额
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
|
筹资活动产生的现金净额
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
|
汇率变动对现金及现金等价物的影响
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
|
现金及现金等价物净增加(减少)额
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | | |
共计
|
| |
少于
1年 |
| |
1至3年
|
| |
3至5年
|
| |
超过
5年 |
|
| | | |
(以千为单位)
|
| ||||||||||||
|
租赁义务(1)
|
| |
7,236
|
| |
1,712
|
| |
3,154
|
| |
1,740
|
| |
630
|
|
|
购买义务(2)
|
| |
8,962
|
| |
4,937
|
| |
4,025
|
| |
―
|
| |
―
|
|
|
其他长期负债(3)
|
| |
1,247
|
| |
―
|
| |
1,247
|
| |
―
|
| |
―
|
|
| |
资料来源:Stevens等。全球和区域听力障碍患病率:对29个国家42项研究的分析,《欧洲公共卫生杂志》,第23卷,第1期,2013年2月
|
| |
资料来源:世卫组织(2020年)
|
|
|
位置
|
| |
近似
平方英尺 |
| |
租赁到期
日期 |
|
|
德国柏林
|
| |
28,000
|
| |
2025
|
|
|
德国美因茨
|
| |
3,000
|
| |
2021
|
|
|
迈阿密,佛罗里达,美国
|
| |
15,000
|
| |
2025
|
|
|
美国科罗拉多州丹佛
|
| |
9,500
|
| |
2025
|
|
|
加拿大安大略省多伦多
|
| |
2,500
|
| |
2023
|
|
|
荷兰乌得勒支
|
| |
2,000
|
| |
2024
|
|
|
韩国首尔
|
| |
6,000
|
| |
2022
|
|
|
印度古拉贡
|
| |
8,000
|
| |
2023
|
|
|
马来西亚吉隆坡
|
| |
4,000
|
| |
2023
|
|
|
姓名
|
| |
年龄
|
| |
位置
|
| |||
|
保罗·克鲁修斯
|
| | | | 39 | | | | 联席首席执行官兼执行董事 | |
|
Marco Vietor,博士
|
| | | | 41 | | | | 联席首席执行官兼执行董事 | |
|
亚历山德拉·卡特哈根
|
| | | | 40 | | | | 首席财务官 | |
|
马尔科·维斯曼
|
| | | | 37 | | | | 首席营销官 | |
|
克里斯托弗·席尔瓦
|
| | | | 32 | | | | 首席技术官 | |
|
Patrick Sendowski,博士
|
| | | | 37 | | | | 美国国家元首 | |
|
马克西米利安·舒尔特-特博芬
|
| | | | 36 | | | | 德国元首 | |
|
亚历山大·埃弗茨
|
| | | | 29 | | | | 远程听力学主管 | |
|
埃里克·伯纳德
|
| | | | 53 | | | | 非执行董事兼董事会主席 | |
|
Ursula Burns
|
| | | | 62 | | | | 非执行董事 | |
|
Elizabeth Kistrick
|
| | | | 42 | | | | 非执行董事 | |
|
卡斯珀·诺克加德
|
| | | | 42 | | | | 非执行董事 | |
|
s任龙宁
|
| | | | 43 | | | | 非执行董事 | |
|
卡罗尔·迈尔斯
|
| | | | 60 | | | | 非执行董事 | |
|
亚当·韦斯特曼
|
| | | | 36 | | | | 非执行董事 | |
| | | |
实益分享
在之前拥有 供品 |
| |
股份将是
在此产品中出售 |
| |
实益分享
发行后拥有 |
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | |
如果承销商的选择
购买额外 股份未行使 |
| |
如果承销商的选择
购买额外 股份在中行使 满 |
| |
如果承销商的选择
购买额外 股份未行使 |
| |
如果承销商的选择
购买额外 股份在中行使 满 |
| ||||||||||||||||||||||||
|
实益拥有人名称
|
| |
分享
|
| |
百分比
|
| |
分享
|
| |
百分比
|
| |
分享
|
| |
百分比
|
| |
分享
|
| |
百分比
|
| |
分享
|
| |
百分比
|
| |||||||||||||||
| 5%的股东: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Auris Luxembourg III S.R.L.(1)
|
| | | | | | | |
100.0 %
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | | | | | |
%
|
|
|
董事和指定执行官:(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
埃里克·伯纳德
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
Ursula Burns
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
Elizabeth Kistrick
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
卡斯珀·诺克加德
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
s任龙宁
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
卡罗尔·迈尔斯
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
亚当·韦斯特曼
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | — | | | |
—
|
|
|
保罗·克鲁修斯(3)
|
| | | | | | | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | | | | | | | | | | | | | | | |
|
马尔科·维埃托尔(3)
|
| | | | | | | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | | | | | | | | | | | | | | | |
|
所有董事和执行官
作为一个整体(15人) |
| | | | | | | | | | | | | — | | | |
—
|
| | | | — | | | |
—
|
| | | | | | | | | | | | | | | | | | |
|
姓名
|
| |
股份数量
|
|
|
摩根士丹利&Co.LLC
|
| |
|
|
|
J.P.Morgan Securities LLC
|
| | | |
|
德意志银行证券公司
|
| | | |
|
高盛有限公司
|
| | | |
|
美国银行证券有限公司
|
| | | |
|
William Blair&Company,L.L.C.
|
| | | |
|
Truist Securities,Inc.
|
| | | |
|
共计
|
| | | |
| | | | | | | | | |
共计
|
| |||||||||
| | | |
佩尔
分享 |
| |
不是
锻炼 |
| |
满
锻炼 |
| |||||||||
|
公开发行价格
|
| | | $ | | | | | $ | | | | | $ | | | |||
| 包销折扣和佣金应由以下机构支付: | | | | | | | | | | | | | | | | | | | |
|
美国
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
卖出股东
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
扣除费用前对我们的收益
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
扣除费用前的收益给出售股东
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
页
|
| |||
| 经审计的合并财务报表 | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| 未经审核的中期简明合并财务报表 | | | |||||
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | | |
9月30日
|
| |
10月1日
2018 |
| ||||||||||||
|
(单位:千欧元)
|
| |
注
|
| |
2020
|
| |
2019
|
| ||||||||||||
| 资产 | | | | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| |
11
|
| | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
|
应收贸易款项净额
|
| |
12
|
| | | | 30,377 | | | | | | 25,094 | | | | | | 19,120 | | |
|
WS听力学集团公司应收款
|
| |
27
|
| | | | 5 | | | | | | 61 | | | | | | 29 | | |
|
其他流动金融资产
|
| |
13
|
| | | | 1,772 | | | | | | 778 | | | | | | 511 | | |
|
库存净额
|
| |
14
|
| | | | 10,756 | | | | | | 8,027 | | | | | | 8,289 | | |
|
应收所得税
|
| | | | | | | 118 | | | | | | 0 | | | | | | 28 | | |
|
其他流动资产
|
| |
15
|
| | | | 3,036 | | | | | | 2,580 | | | | | | 1,844 | | |
|
流动资产总额
|
| | | | | | | 50,185 | | | | | | 37,470 | | | | | | 30,843 | | |
| 非流动资产 | | | | | | | | | | | | | | | | | | | | | | |
|
净无形资产
|
| |
16
|
| | | | 12,573 | | | | | | 7,875 | | | | | | 5,181 | | |
|
物业及设备净额
|
| |
17
|
| | | | 4,214 | | | | | | 1,725 | | | | | | 1,614 | | |
|
使用权资产净额
|
| |
18
|
| | | | 5,997 | | | | | | 5,221 | | | | | | 4,902 | | |
|
应收贸易款项净额
|
| |
12
|
| | | | 8,821 | | | | | | 3,455 | | | | | | 224 | | |
|
其他金融资产
|
| |
13
|
| | | | 1,432 | | | | | | 1,080 | | | | | | 350 | | |
|
非流动资产总额
|
| | | | | | | 33,037 | | | | | | 19,356 | | | | | | 12,271 | | |
|
总资产
|
| | | | | | | 83,222 | | | | | | 56,826 | | | | | | 43,114 | | |
| 负债和权益 | | | | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应付款项
|
| |
20
|
| | | | 21,130 | | | | | | 15,146 | | | | | | 9,665 | | |
|
对WS听力学集团公司的负债
|
| |
27
|
| | | | 1,270 | | | | | | 804 | | | | | | 122 | | |
|
流动租赁负债
|
| |
31
|
| | | | 1,413 | | | | | | 1,222 | | | | | | 920 | | |
|
所得税负债
|
| | | | | | | 63 | | | | | | — | | | | | | — | | |
|
其他流动负债
|
| |
22
|
| | | | 10,010 | | | | | | 7,070 | | | | | | 4,090 | | |
|
流动负债合计
|
| | | | | | | 33,886 | | | | | | 24,242 | | | | | | 14,797 | | |
| 非流动负债 | | | | | | | | | | | | | | | | | | | | | | |
|
对WS听力学集团公司的负债
|
| |
27
|
| | | | 133,164 | | | | | | 98,369 | | | | | | 75,206 | | |
|
租赁负债
|
| |
31
|
| | | | 4,907 | | | | | | 4,114 | | | | | | 3,982 | | |
|
规定
|
| |
21
|
| | | | 115 | | | | | | 34 | | | | | | 54 | | |
|
其他负债
|
| |
22
|
| | | | 1,247 | | | | | | 959 | | | | | | 422 | | |
|
非流动负债总额
|
| | | | | | | 139,433 | | | | | | 103,476 | | | | | | 79,664 | | |
|
负债总额
|
| | | | | | | 173,319 | | | | | | 127,718 | | | | | | 94,461 | | |
|
权益
|
| |
24
|
| | | | | | | | | | | | | | | | | | |
|
归属于WS听力学的净资产
|
| | | | | | | (92,545) | | | | | | (69,555) | | | | | | (52,278) | | |
|
货币换算差异
|
| | | | | | | 2,448 | | | | | | (1,337) | | | | | | 931 | | |
|
权益总额
|
| | | | | | | (90,097) | | | | | | (70,892) | | | | | | (51,347) | | |
|
负债总额和公平
|
| | | | | | | 83,222 | | | | | | 56,826 | | | | | | 43,114 | | |
| | | | | | |
会计年度结束
9月30日 |
| |||||||||
|
(单位:千欧元)
|
| |
注
|
| |
2020
|
| |
2019
|
| ||||||
|
收入
|
| |
3
|
| | | | 151,090 | | | | | | 119,668 | | |
| 营业费用 | | | | | | | | | | | | | | | | |
|
收益成本,不包括折旧及摊销
|
| |
4
|
| | | | (73,427) | | | | | | (59,077) | | |
|
营销和销售费用
|
| |
5
|
| | | | (78,865) | | | | | | (62,926) | | |
|
一般和行政费用
|
| |
6
|
| | | | (10,096) | | | | | | (6,987) | | |
|
折旧及摊销
|
| |
7
|
| | | | (5,516) | | | | | | (3,526) | | |
|
其他营业收入净额
|
| |
8
|
| | | | 301 | | | | | | 198 | | |
|
经营亏损
|
| | | | | | | (16,513) | | | | | | (12,650) | | |
|
利息收入
|
| |
9
|
| | | | 1,124 | | | | | | 205 | | |
|
利息支出
|
| |
9
|
| | | | (7,153) | | | | | | (5,068) | | |
|
其他财务收入(支出)净额
|
| |
9
|
| | | | (439) | | | | | | 156 | | |
|
所得税前亏损
|
| | | | | | | (22,981) | | | | | | (17,357) | | |
|
所得税费用
|
| |
10
|
| | | | (130) | | | | | | (41) | | |
|
净亏损
|
| | | | | | | (23,111) | | | | | | (17,398) | | |
| 其他综合收益(亏损) | | | | | | | | | | | | | | | | |
|
可能重新分类为损益的项目
|
| | | | | | | | | | | | | | | |
|
货币换算差异
|
| | | | | | | | | | | | | | | |
|
未实现收益和(亏损)净额的变化
|
| |
2
|
| | | | 3,785 | | | | | | (2,268) | | |
|
其他综合收益总额(亏损)
|
| | | | | | | 3,785 | | | | | | (2,268) | | |
|
综合损失总额
|
| | | | | | | (19,326) | | | | | | (19,666) | | |
|
(单位:千欧元)
|
| |
注
|
| |
净资产
归因于 WS听力学 |
| |
货币
翻译 差异 |
| |
权益总额
归因于 WS听力学 |
| |||||||||
|
截至2018年10月1日的余额
|
| | | | | | | (52,278) | | | | | | 931 | | | | | | (51,347) | | |
|
期内净亏损
|
| | | | | | | (17,398) | | | | | | — | | | | | | (17,398) | | |
|
期内其他综合亏损
|
| |
2
|
| | | | — | | | | | | (2,268) | | | | | | (2,268) | | |
|
期内综合亏损总额
|
| | | | | | | (17,398) | | | | | | (2,268) | | | | | | (19,666) | | |
|
与股东的其他交易
|
| |
24
|
| | | | 121 | | | | | | — | | | | | | 121 | | |
|
截至2019年9月30日的余额
|
| | | | | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
|
截至2019年10月1日的余额
|
| | | | | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
|
期内净亏损
|
| | | | | | | (23,111) | | | | | | — | | | | | | (23,111) | | |
|
本期其他综合收益
|
| |
2
|
| | | | — | | | | | | 3,785 | | | | | | 3,785 | | |
|
本期综合(亏损)收入总额
|
| | | | | | | (23,111) | | | | | | 3,785 | | | | | | (19,326) | | |
|
与股东的其他交易
|
| |
24
|
| | | | 121 | | | | | | — | | | | | | 121 | | |
|
2020年9月30日余额
|
| | | | | | | (92,545) | | | | | | 2,448 | | | | | | (90,097) | | |
| | | | | | |
会计年度结束
9月30日 |
| |||||||||
|
(单位:千欧元)
|
| |
注
|
| |
2020
|
| |
2019
|
| ||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | | | | |
|
净亏损
|
| | | | | | | (23,111) | | | | | | (17,398) | | |
|
调整以使净亏损与经营活动中使用的现金净额相一致
|
| | | | | | | | | | | | | | | |
|
摊销和折旧
|
| |
7
|
| | | | 3,969 | | | | | | 2,424 | | |
|
使用权资产折旧
|
| |
7
|
| | | | 1,547 | | | | | | 1,102 | | |
|
所得税费用
|
| |
10
|
| | | | 130 | | | | | | 41 | | |
|
利息支出净额
|
| | | | | | | 6,029 | | | | | | 4,863 | | |
|
其他非现金费用净额
|
| | | | | | | 20 | | | | | | 54 | | |
|
流动资产和负债变动
|
| | | | | | | | | | | | | | | |
|
库存(增加)减少
|
| | | | | | | (3,020) | | | | | | 207 | | |
|
贸易及其他应收款增加
|
| | | | | | | (6,738) | | | | | | (5,172) | | |
|
其他流动资产的增加
|
| | | | | | | (1,659) | | | | | | (965) | | |
|
应付贸易款项增加
|
| | | | | | | 7,236 | | | | | | 5,679 | | |
|
其他流动负债和准备金增加
|
| | | | | | | 3,486 | | | | | | 2,821 | | |
|
其他资产和负债净额减少
|
| | | | | | | (5,487) | | | | | | (3,442) | | |
|
收到的利息
|
| | | | | | | 1,124 | | | | | | 205 | | |
|
已付所得税净额
|
| | | | | | | (187) | | | | | | (15) | | |
|
经营活动所用现金净额
|
| | | | | | | (16,661) | | | | | | (9,596) | | |
| 投资活动产生的现金流量 | | | | | | | | | | | | | | | | |
|
购买无形资产,财产和设备以及资本化的信息技术和软件开发成本
|
| | | | | | | (11,393) | | | | | | (5,177) | | |
|
投资活动所用现金净额
|
| | | | | | | (11,393) | | | | | | (5,177) | | |
| 筹资活动产生的现金流量 | | | | | | | | | | | | | | | | |
|
与股东的贷款和现金池下的借款
|
| | | | | | | 39,684 | | | | | | 20,654 | | |
|
与股东的其他交易
|
| | | | | | | 121 | | | | | | 121 | | |
|
租赁负债的本金偿还
|
| | | | | | | (1,597) | | | | | | (1,182) | | |
|
已付利息
|
| | | | | | | (6,903) | | | | | | (4,876) | | |
|
筹资活动产生的现金净额
|
| | | | | | | 31,305 | | | | | | 14,717 | | |
|
汇率对现金及现金等价物的影响
|
| | | | | | | (60) | | | | | | (36) | | |
|
现金及现金等价物净增加(减少)额
|
| | | | | | | 3,191 | | | | | | (92) | | |
|
期初现金及现金等价物
|
| | | | | | | 930 | | | | | | 1,022 | | |
|
期末现金及现金等价物
|
| |
11
|
| | | | 4,121 | | | | | | 930 | | |
| | | | | | |
平均费率
每1欧元 |
| |
期末利率
每1欧元 |
| ||||||||||||||||||||||||
| | | | | | |
2020
|
| |
2019
|
| |
9月30日
2020 |
| |
9月30日
2019 |
| |
10月01日
2018 |
| |||||||||||||||
|
丹麦克朗
|
| | 丹麦克朗 | | | | | 7.4614 | | | | | | 7.4639 | | | | | | 7.4462 | | | | | | 7.4662 | | | | | | 7.4564 | | |
|
印度卢比
|
| | INR | | | | | 82.2924 | | | | | | 79.5474 | | | | | | 86.2990 | | | | | | 77.1615 | | | | | | 83.9160 | | |
|
日元
|
| | 日元 | | | | | 120.7182 | | | | | | 124.2167 | | | | | | 123.7600 | | | | | | 117.5900 | | | | | | 131.2300 | | |
|
加元
|
| | 卡德 | | | | | 1.5063 | | | | | | 1.4999 | | | | | | 1.5676 | | | | | | 1.4426 | | | | | | 1.5064 | | |
|
马来西亚林吉特
|
| | 迈尔 | | | | | 4.7217 | | | | | | 4.6770 | | | | | | 4.8653 | | | | | | 4.5592 | | | | | | 4.7890 | | |
|
瑞士法郎
|
| | 瑞士法郎 | | | | | 1.0749 | | | | | | 1.1226 | | | | | | 1.0804 | | | | | | 1.0847 | | | | | | 1.1316 | | |
|
新加坡元
|
| | 新元 | | | | | 1.5495 | | | | | | 1.5423 | | | | | | 1.6035 | | | | | | 1.5060 | | | | | | 1.5839 | | |
|
南非兰特
|
| | 扎尔 | | | | | 18.1845 | | | | | | 16.1668 | | | | | | 19.7092 | | | | | | 16.5576 | | | | | | 16.4447 | | |
|
韩国韩元
|
| | KRW | | | | | 1,337.3398 | | | | | | 1,300.0862 | | | | | | 1,368.5100 | | | | | | 1,304.8300 | | | | | | 1,285.7500 | | |
|
泰铢
|
| | 三丁基锡 | | | | | 34.9513 | | | | | | 35.7766 | | | | | | 37.0790 | | | | | | 33.3150 | | | | | | 37.4480 | | |
|
美元
|
| | 美元 | | | | | 1.1199 | | | | | | 1.1290 | | | | | | 1.1708 | | | | | | 1.0889 | | | | | | 1.1576 | | |
| | 无形资产 | | | | |
| |
内部产生的无形资产
|
| |
5年
|
|
| |
许可证,软件和其他购买的无形资产
|
| |
5年
|
|
| | 物业,厂房及设备 | | | | |
| |
租赁权益改善
|
| |
8年
|
|
| |
运营和办公设备
|
| |
4年
|
|
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
销售收入
|
| | | | 146,169 | | | | | | 117,867 | | |
|
融资租赁收入
|
| | | | 4,921 | | | | | | 1,801 | | |
| | | | | | 151,090 | | | | | | 119,668 | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
试衣费
|
| | | | (35,845) | | | | | | (27,644) | | |
|
材料成本
|
| | | | (35,149) | | | | | | (29,921) | | |
|
货运
|
| | | | (1,323) | | | | | | (785) | | |
|
人事费用
|
| | | | (614) | | | | | | (493) | | |
|
其他
|
| | | | (496) | | | | | | (234) | | |
| | | | | | (73,427) | | | | | | (59,077) | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
人事费用
|
| | | | (42,730) | | | | | | (32,565) | | |
|
广告
|
| | | | (21,081) | | | | | | (17,160) | | |
|
应收贸易和租赁款项损失准备金
|
| | | | (5,385) | | | | | | (3,178) | | |
|
信息处理和电信
|
| | | | (1,636) | | | | | | (1,200) | | |
|
购买演示单元
|
| | | | (1,403) | | | | | | (841) | | |
|
旅行费用
|
| | | | (1,264) | | | | | | (1,876) | | |
|
收取费用
|
| | | | (1,221) | | | | | | (1,350) | | |
|
其他
|
| | | | (4,145) | | | | | | (4,756) | | |
| | | | | | (78,865) | | | | | | (62,926) | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
人事费用
|
| | | | (4,117) | | | | | | (3,607) | | |
|
信息处理和电信
|
| | | | (4,090) | | | | | | (2,307) | | |
|
其他
|
| | | | (1,889) | | | | | | (1,073) | | |
| | | | | | (10,096) | | | | | | (6,987) | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
无形资产
|
| | | | (2,835) | | | | | | (1,882) | | |
|
财产和设备
|
| | | | (1,134) | | | | | | (542) | | |
|
使用权资产
|
| | | | (1,547) | | | | | | (1,102) | | |
| | | | | | (5,516) | | | | | | (3,526) | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
现金池清算账户
|
| | | | (4,638) | | | | | | (3,534) | | |
|
融资协议
|
| | | | (1,653) | | | | | | (757) | | |
|
WS听力学集团公司贷款
|
| | | | (612) | | | | | | (583) | | |
|
租赁
|
| | | | (250) | | | | | | (194) | | |
| | | | | | (7,153) | | | | | | (5,068) | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
预期所得税收益
|
| | | | 6,935 | | | | | | 5,237 | | |
| 增加(减少)的原因是: | | | | | | | | | | | | | |
|
不可扣除的损失和费用
|
| | | | (382) | | | | | | (317) | | |
|
递延所得税资产可收回性的再评价与税损结转的利用
|
| | | | (78) | | | | | | (2,543) | | |
|
将税收损失转移给父母
|
| | | | (6,974) | | | | | | (1,880) | | |
|
外国税率差异
|
| | | | (544) | | | | | | (478) | | |
|
其他净额
|
| | | | 913 | | | | | | (60) | | |
|
所得税费用
|
| | | | (130) | | | | | | (41) | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月01日
|
| |||||||||
|
手头现金
|
| | | | 8 | | | | | | 15 | | | | | | 5 | | |
|
银行现金
|
| | | | 4,113 | | | | | | 915 | | | | | | 1,017 | | |
| | | | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
| | | |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
其中
|
| | | | | | | |
其中
|
| | | | | | | |
其中
|
| |||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |||||||||||||||||||||||||||
|
应收贸易账款毛额
|
| | | | 47,503 | | | | | | 10,910 | | | | | | 36,593 | | | | | | 32,882 | | | | | | 4,032 | | | | | | 28,850 | | | | | | 21,040 | | | | | | 318 | | | | | | 20,722 | | |
|
贸易损失准备金
应收款 |
| | | | (8,305) | | | | | | (2,089) | | | | | | (6,216) | | | | | | (4,333) | | | | | | (577) | | | | | | (3,756) | | | | | | (1,696) | | | | | | (94) | | | | | | (1,602) | | |
| | | | | | 39,198 | | | | | | 8,821 | | | | | | 30,377 | | | | | | 28,549 | | | | | | 3,455 | | | | | | 25,094 | | | | | | 19,344 | | | | | | 224 | | | | | | 19,120 | | |
| | | |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
其中
|
| | | | | | | |
其中
|
| | | | | | | |
其中
|
| |||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |||||||||||||||||||||||||||
|
融资租赁应收款
|
| | | | 3,931 | | | | | | 1,851 | | | | | | 2,080 | | | | | | 1,845 | | | | | | 1,151 | | | | | | 694 | | | | | | — | | | | | | — | | | | | | — | | |
|
其他金融资产
|
| | | | 856 | | | | | | 314 | | | | | | 542 | | | | | | 680 | | | | | | 345 | | | | | | 335 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
| | | | | | 4,787 | | | | | | 2,165 | | | | | | 2,622 | | | | | | 2,525 | | | | | | 1,496 | | | | | | 1,029 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
|
减去融资租赁应收款损失准备金
|
| | | | (1,583) | | | | | | (733) | | | | | | (850) | | | | | | (667) | | | | | | (416) | | | | | | (251) | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | | 3,204 | | | | | | 1,432 | | | | | | 1,772 | | | | | | 1,858 | | | | | | 1,080 | | | | | | 778 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| ||||||
|
第1年
|
| | | | 2,080 | | | | | | 694 | | |
|
第2年
|
| | | | 1,766 | | | | | | 636 | | |
|
第3年
|
| | | | 85 | | | | | | 515 | | |
|
融资租赁应收款
|
| | | | 3,931 | | | | | | 1,845 | | |
| 2020年9月30日 (单位:千欧元) |
| |
未来
最低 租赁 付款 应收 |
| |
兴趣
收入 |
| |
现值
最低 租赁 付款 应收 |
| |||||||||
|
不到一年
|
| | | | 2,426 | | | | | | 346 | | | | | | 2,080 | | |
|
在一到五年之间
|
| | | | 1,958 | | | | | | 107 | | | | | | 1,851 | | |
|
融资租赁净投资
|
| | | | 4,384 | | | | | | 453 | | | | | | 3,931 | | |
| 2019年9月30日 (单位:千欧元) |
| |
未来
最低 租赁 付款 应收 |
| |
兴趣
收入 |
| |
现值
最低 租赁 付款 应收 |
| |||||||||
|
不到一年
|
| | | | 843 | | | | | | 149 | | | | | | 694 | | |
|
在一到三年之间
|
| | | | 1,261 | | | | | | 110 | | | | | | 1,151 | | |
|
融资租赁净投资
|
| | | | 2,104 | | | | | | 259 | | | | | | 1,845 | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月01日
|
| |||||||||
|
购买商品转售
|
| | | | 11,100 | | | | | | 8,263 | | | | | | 8,497 | | |
|
估价备抵
|
| | | | (344) | | | | | | (236) | | | | | | (208) | | |
| | | | | | 10,756 | | | | | | 8,027 | | | | | | 8,289 | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
截至会计年度开始时的估值备抵
|
| | | | (236) | | | | | | (208) | | |
|
津贴增加
|
| | | | (108) | | | | | | (71) | | |
|
备抵转回
|
| | | | — | | | | | | 43 | | |
|
截至财政年度末的估值备抵
|
| | | | (344) | | | | | | (236) | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月01日
|
| |||||||||
|
退货的权利
|
| | | | 1,731 | | | | | | 1,231 | | | | | | 398 | | |
|
预付费用
|
| | | | 557 | | | | | | 876 | | | | | | 643 | | |
|
杂项应收税款
|
| | | | 476 | | | | | | 312 | | | | | | 619 | | |
|
其他
|
| | | | 272 | | | | | | 161 | | | | | | 184 | | |
| | | | | | 3,036 | | | | | | 2,580 | | | | | | 1,844 | | |
|
(单位:千欧元)
|
| |
内部
产生 无形 资产 |
| |
执照,
软件 和其他 购买 无形 资产 |
| |
共计
|
| |||||||||
|
截至2018年10月1日的账面总值
|
| | | | 8,283 | | | | | | 1,327 | | | | | | 9,610 | | |
|
加法
|
| | | | 4,257 | | | | | | 299 | | | | | | 4,556 | | |
|
货币差异
|
| | | | 20 | | | | | | 22 | | | | | | 42 | | |
|
截至2019年9月30日的账面总值
|
| | | | 12,560 | | | | | | 1,648 | | | | | | 14,208 | | |
|
截至2018年10月1日的累计摊销
|
| | | | (3,302) | | | | | | (1,127) | | | | | | (4,429) | | |
|
年度摊销
|
| | | | (1,786) | | | | | | (96) | | | | | | (1,882) | | |
|
货币差异
|
| | | | (2) | | | | | | (20) | | | | | | (22) | | |
|
截至2019年9月30日的累计摊销
|
| | | | (5,090) | | | | | | (1,243) | | | | | | (6,333) | | |
|
截至2019年9月30日的账面净值
|
| | | | 7,470 | | | | | | 405 | | | | | | 7,875 | | |
|
(单位:千欧元)
|
| |
内部
产生 无形 资产 |
| |
执照,
软件 和其他 购买 无形 资产 |
| |
共计
|
| |||||||||
|
截至2019年9月30日的账面总值
|
| | | | 12,560 | | | | | | 1,648 | | | | | | 14,208 | | |
|
加法
|
| | | | 7,513 | | | | | | 80 | | | | | | 7,593 | | |
|
处置
|
| | | | (2,183) | | | | | | (48) | | | | | | (2,231) | | |
|
货币差异
|
| | | | (68) | | | | | | (28) | | | | | | (96) | | |
|
截至2020年9月30日的账面总值
|
| | | | 17,822 | | | | | | 1,652 | | | | | | 19,474 | | |
|
截至2019年9月30日的累计摊销
|
| | | | (5,090) | | | | | | (1,243) | | | | | | (6,333) | | |
|
年度摊销
|
| | | | (2,706) | | | | | | (129) | | | | | | (2,835) | | |
|
处置
|
| | | | 2,183 | | | | | | 48 | | | | | | 2,231 | | |
|
货币差异
|
| | | | 10 | | | | | | 26 | | | | | | 36 | | |
|
截至2020年9月30日的累计摊销
|
| | | | (5,603) | | | | | | (1,298) | | | | | | (6,901) | | |
|
截至2020年9月30日的账面净值
|
| | | | 12,219 | | | | | | 354 | | | | | | 12,573 | | |
|
(单位:千欧元)
|
| |
租赁权
改进 |
| |
经营
和办公室 设备 |
| |
共计
|
| |||||||||
|
截至2018年10月1日的账面总值
|
| | | | 35 | | | | | | 2,591 | | | | | | 2,626 | | |
|
加法
|
| | | | — | | | | | | 374 | | | | | | 374 | | |
|
处置
|
| | | | — | | | | | | (5) | | | | | | (5) | | |
|
货币差异
|
| | | | — | | | | | | 57 | | | | | | 57 | | |
|
截至2019年9月30日的账面总值
|
| | | | 35 | | | | | | 3,017 | | | | | | 3,052 | | |
|
截至2018年10月1日的累计折旧
|
| | | | (5) | | | | | | (1,007) | | | | | | (1,012) | | |
|
年度折旧
|
| | | | (4) | | | | | | (538) | | | | | | (542) | | |
|
处置
|
| | | | — | | | | | | 255 | | | | | | 255 | | |
|
货币差异
|
| | | | — | | | | | | (28) | | | | | | (28) | | |
|
截至2019年9月30日的累计折旧
|
| | | | (9) | | | | | | (1,318) | | | | | | (1,327) | | |
|
截至2019年9月30日的账面净值
|
| | | | 26 | | | | | | 1,699 | | | | | | 1,725 | | |
|
(单位:千欧元)
|
| |
租赁权
改进 |
| |
经营
和办公室 设备 |
| |
共计
|
| |||||||||
|
截至2019年9月30日的账面总值
|
| | | | 35 | | | | | | 3,017 | | | | | | 3,052 | | |
|
加法
|
| | | | — | | | | | | 3,940 | | | | | | 3,940 | | |
|
处置
|
| | | | — | | | | | | (149) | | | | | | (149) | | |
|
货币差异
|
| | | | — | | | | | | (247) | | | | | | (247) | | |
|
截至2020年9月30日的账面总值
|
| | | | 35 | | | | | | 6,561 | | | | | | 6,596 | | |
|
截至2019年9月30日的累计折旧
|
| | | | (9) | | | | | | (1,318) | | | | | | (1,327) | | |
|
年度折旧
|
| | | | (4) | | | | | | (1,130) | | | | | | (1,134) | | |
|
处置
|
| | | | — | | | | | | 6 | | | | | | 6 | | |
|
货币差异
|
| | | | — | | | | | | 73 | | | | | | 73 | | |
|
截至2020年9月30日的累计折旧
|
| | | | (13) | | | | | | (2,369) | | | | | | (2,382) | | |
|
截至2020年9月30日的账面净值
|
| | | | 22 | | | | | | 4,192 | | | | | | 4,214 | | |
|
(单位:千欧元)
|
| |
建筑物
|
| |
车辆
|
| |
共计
|
| |||||||||
|
截至2018年10月1日的账面总值
|
| | | | 4,800 | | | | | | 102 | | | | | | 4,902 | | |
|
加法
|
| | | | 1,016 | | | | | | 349 | | | | | | 1,365 | | |
|
货币差异
|
| | | | 64 | | | | | | 6 | | | | | | 70 | | |
|
截至2019年9月30日的账面总值
|
| | | | 5,880 | | | | | | 457 | | | | | | 6,337 | | |
|
截至2018年10月1日的累计折旧
|
| | | | — | | | | | | — | | | | | | — | | |
|
年度折旧
|
| | | | (1,001) | | | | | | (101) | | | | | | (1,102) | | |
|
货币差异
|
| | | | (13) | | | | | | (1) | | | | | | (14) | | |
|
截至2019年9月30日的累计折旧
|
| | | | (1,014) | | | | | | (102) | | | | | | (1,116) | | |
|
截至2019年9月30日的账面净值
|
| | | | 4,866 | | | | | | 355 | | | | | | 5,221 | | |
|
(单位:千欧元)
|
| |
建筑物
|
| |
车辆
|
| |
共计
|
| |||||||||
|
截至2019年9月30日的账面总值
|
| | | | 5,880 | | | | | | 457 | | | | | | 6,337 | | |
|
加法
|
| | | | 2,406 | | | | | | 82 | | | | | | 2,488 | | |
|
货币差异
|
| | | | (227) | | | | | | 1 | | | | | | (226) | | |
|
截至2020年9月30日的账面总值
|
| | | | 8,059 | | | | | | 540 | | | | | | 8,599 | | |
|
截至2019年9月30日的累计折旧
|
| | | | (1,014) | | | | | | (102) | | | | | | (1,116) | | |
|
年度折旧
|
| | | | (1,368) | | | | | | (178) | | | | | | (1,546) | | |
|
货币差异
|
| | | | 60 | | | | | | 0 | | | | | | 60 | | |
|
截至2020年9月30日的累计折旧
|
| | | | (2,322) | | | | | | (280) | | | | | | (2,602) | | |
|
截至2020年9月30日的账面净值
|
| | | | 5,737 | | | | | | 260 | | | | | | 5,997 | | |
| | | |
2020年9月30日
|
| |
2019年9月30日
|
| ||||||||||||||||||
| | | |
递延税项
|
| |
递延税项
|
| ||||||||||||||||||
|
(单位:千欧元)
|
| |
资产
|
| |
责任
|
| |
资产
|
| |
责任
|
| ||||||||||||
|
应收贸易款项净额
|
| | | | 190 | | | | | | (17) | | | | | | 1,473 | | | | | | — | | |
|
库存净额
|
| | | | — | | | | | | — | | | | | | — | | | | | | (771) | | |
|
其他流动资产
|
| | | | — | | | | | | — | | | | | | 0 | | | | | | (131) | | |
|
净无形资产
|
| | | | — | | | | | | (3,005) | | | | | | — | | | | | | (1,913) | | |
|
财产和设备
|
| | | | 29 | | | | | | (581) | | | | | | 0 | | | | | | (82) | | |
|
使用权资产净额
|
| | | | — | | | | | | (1,628) | | | | | | — | | | | | | (1,494) | | |
|
其他金融资产
|
| | | | 23 | | | | | | — | | | | | | 94 | | | | | | (202) | | |
|
贸易应付款项
|
| | | | 236 | | | | | | (10) | | | | | | 50 | | | | | | (487) | | |
|
租赁负债
|
| | | | 1,688 | | | | | | — | | | | | | 1,515 | | | | | | — | | |
|
其他负债
|
| | | | 385 | | | | | | (292) | | | | | | 458 | | | | | | (65) | | |
|
暂时差异
|
| | | | 2,551 | | | | | | (5,533) | | | | | | 3,591 | | | | | | (5,145) | | |
|
税收损失结转
|
| | | | 2,983 | | | | | | — | | | | | | 1,555 | | | | | | — | | |
|
网眼
|
| | | | (5,533) | | | | | | 5,533 | | | | | | (5,145) | | | | | | 5,145 | | |
|
扣除后的递延税项
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
(单位:千欧元)
|
| |
9月30日
2020 |
| |
9月30日
2019 |
| ||||||
|
明年没收
|
| | | | — | | | | | | — | | |
|
2至5年内没收
|
| | | | 3,238 | | | | | | 1,297 | | |
|
5年后没收
|
| | | | 8,149 | | | | | | 7,147 | | |
|
不可没收
|
| | | | 43,210 | | | | | | 33,667 | | |
| | | | | | 54,598 | | | | | | 42,110 | | |
| | | |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月1日
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | |
其中
|
| | | | | | | |
其中
|
| | | | | | | |
其中
|
| |||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |
共计
|
| |
非
电流 |
| |
电流
|
| |||||||||||||||||||||||||||
|
退款负债
|
| | | | 5,199 | | | | | | — | | | | | | 5,199 | | | | | | 4,079 | | | | | | — | | | | | | 4,079 | | | | | | 2,051 | | | | | | — | | | | | | 2,051 | | |
|
工资和社会保障费
|
| | | | 1,542 | | | | | | — | | | | | | 1,542 | | | | | | 828 | | | | | | — | | | | | | 828 | | | | | | 249 | | | | | | — | | | | | | 249 | | |
|
员工参与计划
|
| | | | 1,247 | | | | | | 1,247 | | | | | | — | | | | | | 959 | | | | | | 959 | | | | | | — | | | | | | 422 | | | | | | 422 | | | | | | — | | |
|
奖金义务
|
| | | | 1,474 | | | | | | — | | | | | | 1,474 | | | | | | 840 | | | | | | — | | | | | | 840 | | | | | | 479 | | | | | | — | | | | | | 479 | | |
|
营业税及其他税项负债
|
| | | | 772 | | | | | | — | | | | | | 772 | | | | | | 297 | | | | | | — | | | | | | 297 | | | | | | 111 | | | | | | — | | | | | | 111 | | |
|
应计假期付款
|
| | | | 390 | | | | | | — | | | | | | 390 | | | | | | 386 | | | | | | — | | | | | | 386 | | | | | | 215 | | | | | | — | | | | | | 215 | | |
|
其他负债
|
| | | | 633 | | | | | | — | | | | | | 633 | | | | | | 641 | | | | | | — | | | | | | 641 | | | | | | 986 | | | | | | — | | | | | | 986 | | |
| | | | | | 11,257 | | | | | | 1,247 | | | | | | 10,010 | | | | | | 8,029 | | | | | | 959 | | | | | | 7,070 | | | | | | 4,512 | | | | | | 422 | | | | | | 4,090 | | |
| | | |
账面金额
|
| |||||||||||||||
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月01日
|
| |||||||||
| 金融资产 | | |
按摊销成本(AC)
|
| |||||||||||||||
|
贸易应收款
|
| | | | 39,198 | | | | | | 28,549 | | | | | | 19,344 | | |
|
WS听力学集团公司应收款
|
| | | | 5 | | | | | | 61 | | | | | | 29 | | |
|
其他金融资产
|
| | | | 856 | | | | | | 680 | | | | | | 861 | | |
|
现金及现金等价物
|
| | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
| | | | | | 44,180 | | | | | | 30,220 | | | | | | 21,256 | | |
| 金融负债 | | |
按摊销成本(AC)
|
| |||||||||||||||
|
WS听力学集团公司负债
|
| | | | 134,434 | | | | | | 99,173 | | | | | | 75,328 | | |
|
贸易应付款项
|
| | | | 21,130 | | | | | | 15,146 | | | | | | 9,665 | | |
| | | | | | 155,564 | | | | | | 114,319 | | | | | | 84,993 | | |
|
(单位:千欧元)
|
| |
2020年9月30日
类别中 按照 与IFRS9 |
| |
2020
|
| ||||||||||||||||||||||||
| |
经营
费用净额 |
| |
兴趣
收入 |
| |
兴趣
费用 |
| |
共计
|
| ||||||||||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁应收款
|
| | | | n/a | | | | | | (1,017) | | | | | | 338 | | | | | | — | | | | | | (679) | | |
|
其中损失津贴
|
| | | | | | | | | | (1,017) | | | | | | — | | | | | | — | | | | | | (1,017) | | |
|
贸易应收款
|
| | | | 交流 | | | | | | (4,368) | | | | | | 775 | | | | | | (1,653) | | | | | | (5,246) | | |
|
其中损失津贴
|
| | | | | | | | | | (4,368) | | | | | | — | | | | | | — | | | | | | (4,368) | | |
|
租赁负债
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (250) | | | | | | (250) | | |
|
其他金融负债
|
| | | | 交流 | | | | | | — | | | | | | — | | | | | | (5,250) | | | | | | (5,250) | | |
|
(单位:千欧元)
|
| |
2019年9月30日
类别中 按照 与IFRS9 |
| |
2019
|
| ||||||||||||||||||||||||
| |
经营
费用净额 |
| |
兴趣
收入 |
| |
兴趣
费用 |
| |
共计
|
| ||||||||||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁应收款
|
| | | | n/a | | | | | | (660) | | | | | | 25 | | | | | | — | | | | | | (635) | | |
|
其中损失津贴
|
| | | | | | | | | | (660) | | | | | | — | | | | | | — | | | | | | (660) | | |
|
贸易应收款
|
| | | | 交流 | | | | | | (2,518) | | | | | | 180 | | | | | | (757) | | | | | | (3,095) | | |
|
其中损失津贴
|
| | | | | | | | | | (2,518) | | | | | | — | | | | | | — | | | | | | (2,518) | | |
|
其他金融资产
|
| | | | 交流 | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 409 | | |
|
其中注销
|
| | | | | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 409 | | |
|
租赁负债
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (194) | | | | | | (194) | | |
|
其他金融负债
|
| | | | 交流 | | | | | | — | | | | | | — | | | | | | (4,117) | | | | | | (4,117) | | |
|
(单位:千欧元)
|
| |
现金池
清算净额 |
| |
来自的贷款
WS听力学 组 公司 |
| |
租赁
责任 |
| |||||||||
|
截至2018年10月1日的余额
|
| | | | 67,411 | | | | | | 7,766 | | | | | | 4,902 | | |
|
筹资现金流量的变化
|
| | | | | | | | | | | | | | | | | | |
|
贷款和借款收益
|
| | | | 19,922 | | | | | | 732 | | | | | | — | | |
|
已付利息
|
| | | | (3,534) | | | | | | (583) | | | | | | — | | |
|
租赁付款的主要内容
|
| | | | — | | | | | | — | | | | | | (1,182) | | |
| | | | | | 16,388 | | | | | | 149 | | | | | | (1,182) | | |
|
新租赁的开始
|
| | | | — | | | | | | — | | | | | | 1,363 | | |
|
货币换算差异
|
| | | | 2,155 | | | | | | 323 | | | | | | 59 | | |
|
利息支出
|
| | | | 3,534 | | | | | | 583 | | | | | | 194 | | |
|
截至2019年9月30日的余额
|
| | | | 89,488 | | | | | | 8,821 | | | | | | 5,336 | | |
|
(单位:千欧元)
|
| |
现金池
清算净额 |
| |
来自的贷款
WS听力学 组 公司 |
| |
租赁
责任 |
| |||||||||
|
截至2019年10月1日的余额
|
| | | | 89,488 | | | | | | 8,821 | | | | | | 5,336 | | |
|
筹资现金流量的变化
|
| | | | | | | | | | | | | | | | | | |
|
贷款和借款收益
|
| | | | 37,074 | | | | | | 2,610 | | | | | | — | | |
|
已付利息
|
| | | | (4,638) | | | | | | (612) | | | | | | — | | |
|
租赁付款的主要内容
|
| | | | — | | | | | | — | | | | | | (1,597) | | |
| | | | | | 32,436 | | | | | | 1,998 | | | | | | (1,597) | | |
|
新租赁的开始
|
| | | | — | | | | | | — | | | | | | 2,506 | | |
|
货币换算差异
|
| | | | (4,249) | | | | | | (580) | | | | | | (175) | | |
|
利息支出
|
| | | | 4,638 | | | | | | 612 | | | | | | 250 | | |
|
截至2020年9月30日的余额
|
| | | | 122,313 | | | | | | 10,851 | | | | | | 6,320 | | |
| | | |
Sivantos,Inc.
|
| |
Sivantos Pte Ltd
|
| |
其他WS听力学
集团公司 |
| |
共计
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
9月30日
|
| |
OCT1
|
| |
9月30日
|
| |
OCT1
|
| |
9月30日
|
| |
OCT1
|
| |
9月30日
|
| |
OCT1
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||
| 总资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 1 | | | | | | — | | | | | | 5 | | | | | | 1 | | | | | | — | | |
|
现金池清算
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | |
| | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | | | | | 5 | | | | | | 1 | | | | | | — | | | | | | 5 | | | | | | 61 | | | | | | 29 | | |
| 负债总额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,270 | | | | | | 804 | | | | | | 122 | | | | | | 1,270 | | | | | | 804 | | | | | | 122 | | |
|
现金池清算
|
| | | | 54,760 | | | | | | 33,487 | | | | | | 18,243 | | | | | | 67,553 | | | | | | 56,061 | | | | | | 49,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | 122,313 | | | | | | 89,548 | | | | | | 67,440 | | |
|
贷款
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,576 | | | | | | 7,395 | | | | | | 6,455 | | | | | | 1,275 | | | | | | 1,426 | | | | | | 1,311 | | | | | | 10,851 | | | | | | 8,821 | | | | | | 7,766 | | |
| | | | | | 54,760 | | | | | | 33,487 | | | | | | 18,243 | | | | | | 77,129 | | | | | | 63,456 | | | | | | 55,652 | | | | | | 2,545 | | | | | | 2,230 | | | | | | 1,433 | | | | | | 134,434 | | | | | | 99,173 | | | | | | 75,328 | | |
|
(单位:千欧元)
|
| |
利率
在%p.a。 |
| |
账面价值包括
应计利息 |
| |||||||||
| |
9月30日
2020 |
| |
9月30日
2019 |
| |||||||||||
| Audibene GmbH | | | | | ||||||||||||
|
来自Sivantos Pte.Ltd.
|
| |
4.0–4.1
|
| | | | 794 | | | | | | 762 | | |
| hear.com韩国有限公司 | | | | | | | | | | | | | | | | |
|
来自Sivantos Pte.Ltd.
|
| |
6.0–7.0
|
| | | | 1,308 | | | | | | 1,321 | | |
|
来自Sivantos Pte.Ltd.
|
| |
4.6–6.2
|
| | | | 2,873 | | | | | | 633 | | |
|
来自Sivantos Pte.Ltd.
|
| |
6.0–7.1
|
| | | | 640 | | | | | | 648 | | |
| Audiocare听力专家马来西亚Sdn Bhd | | | | | ||||||||||||
|
来自Sivantos Pte.Ltd.
|
| |
7.2–7.8
|
| | | | 3,962 | | | | | | 4,031 | | |
| SoundRise Hearing Solutions私人有限公司 | | | | | ||||||||||||
|
来自Sivantos India Pvt.Ltd
|
| |
9.0
|
| | | | 579 | | | | | | 648 | | |
|
来自Sivantos India Pvt.Ltd
|
| |
9.0
|
| | | | 695 | | | | | | 778 | | |
| | | | | | | | | 10,851 | | | | | | 8,821 | | |
| | | |
Sivantos,Inc.
|
| |
Sivantos Pte Ltd
|
| |
其他WS
听力学小组 公司 |
| |
共计
|
| ||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
| 收入及其他收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收入
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0 | | | | | | 1 | | |
|
B.其他营业收入
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 57 | | | | | | — | | | | | | 57 | | |
| | | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58 | | | | | | 0 | | | | | | 58 | | |
| 营业费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
收益成本
|
| | | | (8,300) | | | | | | (5,769) | | | | | | (200) | | | | | | (249) | | | | | | (17,929) | | | | | | (14,815) | | | | | | (26,429) | | | | | | (20,833) | | |
|
营销和销售
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | (118) | | |
|
一般和行政
|
| | | | — | | | | | | — | | | | | | (173) | | | | | | (173) | | | | | | (820) | | | | | | (368) | | | | | | (993) | | | | | | (541) | | |
| | | | | | (8,300) | | | | | | (5,769) | | | | | | (374) | | | | | | (422) | | | | | | (18,748) | | | | | | (15,300) | | | | | | (27,422) | | | | | | (21,492) | | |
|
利息支出
|
| | | | (2,390) | | | | | | (1,634) | | | | | | (2,737) | | | | | | (2,357) | | | | | | (123) | | | | | | (126) | | | | | | (5,250) | | | | | | (4,117) | | |
| | | |
欧洲
|
| |
北美
|
| |
行
|
| |
共计
|
| ||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
|
收入
|
| | | | 71,874 | | | | | | 61,172 | | | | | | 57,749 | | | | | | 47,169 | | | | | | 21,467 | | | | | | 11,327 | | | | | | 151,090 | | | | | | 119,668 | | |
|
EBITDA
|
| | | | (366) | | | | | | 2,189 | | | | | | (12,186) | | | | | | (12,341) | | | | | | 1,556 | | | | | | 1,028 | | | | | | (10,997) | | | | | | (9,124) | | |
|
EBITDA保证金
|
| | | | -0.5% | | | | | | 3.6% | | | | | | -21.1% | | | | | | -26.2% | | | | | | 7.2% | | | | | | 9.1% | | | | | | -7.3% | | | | | | -7.6% | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
德国
|
| | | | 59,677 | | | | | | 49,845 | | |
|
美国
|
| | | | 54,283 | | | | | | 44,162 | | |
|
韩国
|
| | | | 16,814 | | | | | | 6,494 | | |
|
所有其他国家
|
| | | | 20,316 | | | | | | 19,167 | | |
| | | | | | 151,090 | | | | | | 119,668 | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| ||||||
|
德国
|
| | | | 14,032 | | | | | | 11,372 | | |
|
美国
|
| | | | 6,100 | | | | | | 1,914 | | |
|
所有其他国家
|
| | | | 2,652 | | | | | | 1,535 | | |
| | | | | | 22,784 | | | | | | 14,821 | | |
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
EBITDA
|
| | | | (10,997) | | | | | | (9,124) | | |
|
折旧及摊销
|
| | | | (5,516) | | | | | | (3,526) | | |
|
所得税费用
|
| | | | (130) | | | | | | (41) | | |
|
利息收入
|
| | | | 1,124 | | | | | | 205 | | |
|
利息支出
|
| | | | (7,153) | | | | | | (5,068) | | |
|
其他财务收入(支出)净额
|
| | | | (439) | | | | | | 156 | | |
|
净亏损
|
| | | | (23,111) | | | | | | (17,398) | | |
|
(单位:千欧元)
|
| |
2020年9月30日
|
| |
2019年9月30日
|
| |
2018年10月1日
|
| |||||||||
|
一年内到期
|
| | | | 1,712 | | | | | | 1,406 | | | | | | 1,095 | | |
|
两三年内到期
|
| | | | 3,154 | | | | | | 2,057 | | | | | | 1,802 | | |
|
四至五年内到期
|
| | | | 1,740 | | | | | | 1,647 | | | | | | 1,277 | | |
|
五年后到期
|
| | | | 630 | | | | | | 854 | | | | | | 1,390 | | |
| | | | | | 7,236 | | | | | | 5,964 | | | | | | 5,564 | | |
|
现值
|
| | | | 6,320 | | | | | | 5,336 | | | | | | 4,902 | | |
|
(单位:千欧元)
|
| |
截至
2020年9月30日 |
| |
不是
逾期未付 |
| |
逾期几天
|
| |||||||||||||||||||||||||||||||||||||||
| |
<30
|
| |
30 – 60
|
| |
61 – 90
|
| |
91 – 180
|
| |
181 – 360
|
| |
>360
|
| ||||||||||||||||||||||||||||||||
| 账面总值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | 47,503 | | | | | | 40,783 | | | | | | 1,669 | | | | | | 1,266 | | | | | | 250 | | | | | | 1,329 | | | | | | 1,092 | | | | | | 1,113 | | |
|
融资租赁应收款
|
| | | | 3,931 | | | | | | 3,931 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 损失津贴 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | (8,305) | | | | | | (6,355) | | | | | | (122) | | | | | | (294) | | | | | | (45) | | | | | | (322) | | | | | | (358) | | | | | | (809) | | |
|
融资租赁应收款
|
| | | | (1,583) | | | | | | (1,583) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 账面金额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | 39,198 | | | | | | 34,428 | | | | | | 1,547 | | | | | | 973 | | | | | | 205 | | | | | | 1,008 | | | | | | 734 | | | | | | 303 | | |
|
融资租赁应收款
|
| | | | 2,348 | | | | | | 2,348 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| 预期信用损失率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | | | | | | | 16% | | | | | | 7% | | | | | | 23% | | | | | | 18% | | | | | | 24% | | | | | | 33% | | | | | | 73% | | |
|
融资租赁应收款
|
| | | | | | | | | | 40% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
|
(单位:千欧元)
|
| |
截至
2019年9月30日 |
| |
不是
逾期未付 |
| |
逾期几天
|
| |||||||||||||||||||||||||||||||||||||||
| |
<30
|
| |
30 – 60
|
| |
61 – 90
|
| |
91 – 180
|
| |
181 – 360
|
| |
>360
|
| ||||||||||||||||||||||||||||||||
| 账面总值 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | 32,882 | | | | | | 22,219 | | | | | | 5,486 | | | | | | 1,201 | | | | | | 995 | | | | | | 985 | | | | | | 934 | | | | | | 1,062 | | |
|
融资租赁应收款
|
| | | | 1,845 | | | | | | 1,784 | | | | | | 15 | | | | | | 22 | | | | | | 14 | | | | | | 7 | | | | | | 3 | | | | | | — | | |
| 损失津贴 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | (4,333) | | | | | | (1,939) | | | | | | (247) | | | | | | (424) | | | | | | (315) | | | | | | (339) | | | | | | (508) | | | | | | (562) | | |
|
融资租赁应收款
|
| | | | (667) | | | | | | (659) | | | | | | (1) | | | | | | (2) | | | | | | (3) | | | | | | (2) | | | | | | — | | | | | | — | | |
| 账面金额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | 28,549 | | | | | | 20,281 | | | | | | 5,239 | | | | | | 777 | | | | | | 680 | | | | | | 647 | | | | | | 426 | | | | | | 500 | | |
|
融资租赁应收款
|
| | | | 1,178 | | | | | | 1,125 | | | | | | 14 | | | | | | 20 | | | | | | 11 | | | | | | 5 | | | | | | 3 | | | | | | — | | |
| 预期信用损失率 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | | | | | | | 9% | | | | | | 5% | | | | | | 35% | | | | | | 32% | | | | | | 34% | | | | | | 54% | | | | | | 53% | | |
|
融资租赁应收款
|
| | | | | | | | | | 37% | | | | | | 7% | | | | | | 9% | | | | | | 21% | | | | | | 29% | | | | | | 0% | | | | | | 0% | | |
| 2020财年 (单位:千欧元) |
| |
集体
评估 |
| |
个别
评估 |
| |
共计
|
| |||||||||
|
截至会计年度开始时的估值备抵
|
| | | | (151) | | | | | | (4,182) | | | | | | (4,333) | | |
|
加法
|
| | | | (2,449) | | | | | | (1,931) | | | | | | (4,380) | | |
|
未使用金额冲销
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
|
外币换算差异
|
| | | | 11 | | | | | | 385 | | | | | | 396 | | |
|
截至财政年度末的估值备抵
|
| | | | (2,577) | | | | | | (5,728) | | | | | | (8,305) | | |
| 2019财年 (单位:千欧元) |
| |
集体
评估 |
| |
个别
评估 |
| |
共计
|
| |||||||||
|
截至会计年度开始时的估值备抵
|
| | | | (442) | | | | | | (1,254) | | | | | | (1,696) | | |
|
加法
|
| | | | — | | | | | | (2,821) | | | | | | (2,821) | | |
|
未使用金额冲销
|
| | | | 303 | | | | | | — | | | | | | 303 | | |
|
外币换算差异
|
| | | | (12) | | | | | | (107) | | | | | | (119) | | |
|
截至财政年度末的估值备抵
|
| | | | (151) | | | | | | (4,182) | | | | | | (4,333) | | |
| 2020财年 (单位:千欧元) |
| |
集体
评估 |
| |
共计
|
| ||||||
|
截至会计年度开始时的估值备抵
|
| | | | (667) | | | | | | (667) | | |
|
净重新计量损失准备金
|
| | | | (1,017) | | | | | | (1,017) | | |
|
外币换算差异
|
| | | | 101 | | | | | | 101 | | |
|
截至财政年度末的估值备抵
|
| | | | (1,583) | | | | | | (1,583) | | |
| 2019财年 (单位:千欧元) |
| |
集体
评估 |
| |
共计
|
| ||||||
|
截至会计年度开始时的估值备抵
|
| | | | — | | | | | | — | | |
|
净重新计量损失准备金
|
| | | | (660) | | | | | | (660) | | |
|
外币换算差异
|
| | | | (7) | | | | | | (7) | | |
|
截至财政年度末的估值备抵
|
| | | | (667) | | | | | | (667) | | |
|
2020年9月30日
|
| |
利润或(亏损)
|
| |
权益
|
| ||||||||||||||||||
| |
增加5%
|
| |
减少5%
|
| |
增加5%
|
| |
减少5%
|
| ||||||||||||||
|
美元
|
| | | | 2,046 | | | | | | (2,307) | | | | | | 2,046 | | | | | | (2,307) | | |
|
迈尔
|
| | | | 166 | | | | | | (184) | | | | | | 114 | | | | | | (126) | | |
|
瑞士法郎
|
| | | | 188 | | | | | | (208) | | | | | | 188 | | | | | | (208) | | |
|
卡德
|
| | | | 248 | | | | | | (275) | | | | | | 248 | | | | | | (275) | | |
|
INR
|
| | | | 42 | | | | | | (47) | | | | | | 42 | | | | | | (47) | | |
| | | |
利润或(亏损)
|
| |
权益
|
| ||||||||||||||||||
|
2019年9月30日
|
| |
增加5%
|
| |
减少5%
|
| |
增加5%
|
| |
减少5%
|
| ||||||||||||
|
美元
|
| | | | 1,198 | | | | | | (1,324) | | | | | | 1,198 | | | | | | (1,324) | | |
|
迈尔
|
| | | | 169 | | | | | | (187) | | | | | | 133 | | | | | | (147) | | |
|
瑞士法郎
|
| | | | 80 | | | | | | (89) | | | | | | 80 | | | | | | (89) | | |
|
卡德
|
| | | | 102 | | | | | | (112) | | | | | | 102 | | | | | | (112) | | |
|
INR
|
| | | | 47 | | | | | | (52) | | | | | | 47 | | | | | | (52) | | |
| | | | | | | | | | | ||||||||||
|
(单位:千欧元)
|
| |
注
|
| |
12月31日
2020 |
| |
9月30日
2020 |
| |||||||||
| 资产 | | | | | | | | | | | | | | | | | | | |
| 流动资产 | | | | | | | | | | | | | | | | | | | |
|
现金及现金等价物
|
| | | | | | | | | | 3,230 | | | | | | 4,121 | | |
|
应收贸易款项净额
|
| | | | | | | | | | 30,389 | | | | | | 30,377 | | |
|
WS听力学集团公司应收款
|
| | | | 7 | | | | | | 14 | | | | | | 5 | | |
|
其他流动金融资产
|
| | | | | | | | | | 2,339 | | | | | | 1,772 | | |
|
库存净额
|
| | | | | | | | | | 10,608 | | | | | | 10,756 | | |
|
应收所得税
|
| | | | | | | | | | 119 | | | | | | 118 | | |
|
其他流动资产
|
| | | | 5 | | | | | | 4,843 | | | | | | 3,036 | | |
|
流动资产总额
|
| | | | | | | | | | 51,542 | | | | | | 50,185 | | |
| 非流动资产 | | | | | | | | | | | | | | | | | | | |
|
净无形资产
|
| | | | | | | | | | 13,872 | | | | | | 12,573 | | |
|
物业及设备净额
|
| | | | | | | | | | 4,184 | | | | | | 4,214 | | |
|
使用权资产净额
|
| | | | | | | | | | 5,534 | | | | | | 5,997 | | |
|
应收贸易款项净额
|
| | | | | | | | | | 8,415 | | | | | | 8,821 | | |
|
其他金融资产
|
| | | | | | | | | | 1,310 | | | | | | 1,432 | | |
|
非流动资产总额
|
| | | | | | | | | | 33,315 | | | | | | 33,037 | | |
|
总资产
|
| | | | | | | | | | 84,857 | | | | | | 83,222 | | |
| 负债和权益 | | | | | | | | | | | | | | | | | | | |
| 流动负债 | | | | | | | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | | | | | | | | 21,531 | | | | | | 21,130 | | |
|
对WS听力学集团公司的负债
|
| | | | 7 | | | | | | 1,304 | | | | | | 1,270 | | |
|
流动租赁负债
|
| | | | | | | | | | 1,512 | | | | | | 1,413 | | |
|
所得税负债
|
| | | | | | | | | | 47 | | | | | | 63 | | |
|
其他流动负债
|
| | | | | | | | | | 10,567 | | | | | | 10,010 | | |
|
流动负债合计
|
| | | | | | | | | | 34,961 | | | | | | 33,886 | | |
| 非流动负债 | | | | | | | | | | | | | | | | | | | |
|
对WS听力学集团公司的负债
|
| | | | 7 | | | | | | 137,984 | | | | | | 133,164 | | |
|
租赁负债
|
| | | | | | | | | | 4,438 | | | | | | 4,907 | | |
|
规定
|
| | | | | | | | | | 133 | | | | | | 115 | | |
|
其他负债
|
| | | | | | | | | | 647 | | | | | | 1,247 | | |
|
非流动负债总额
|
| | | | | | | | | | 143,202 | | | | | | 139,433 | | |
|
负债总额
|
| | | | | | | | | | 178,163 | | | | | | 173,319 | | |
| 权益 | | | | | | | | | | | | | | | | | | | |
|
归属于WS听力学的净资产
|
| | | | | | | | | | (98,052) | | | | | | (92,545) | | |
|
货币换算差异
|
| | | | | | | | | | 4,746 | | | | | | 2,448 | | |
|
权益总额
|
| | | | | | | | | | (93,306) | | | | | | (90,097) | | |
|
负债总额和公平
|
| | | | | | | | | | 84,857 | | | | | | 83,222 | | |
| | | | | | | | | |
结束三个月
12月31日 |
| |||||||||
|
(单位:千欧元)
|
| |
注
|
| |
2020
|
| |
2019
|
| |||||||||
|
收入
|
| | | | 4 | | | | | | 45,655 | | | | | | 34,482 | | |
| 营业费用 | | | | | | | | | | | | | | | | | | | |
|
收益成本,不包括折旧及摊销
|
| | | | 4 | | | | | | (19,860) | | | | | | (16,645) | | |
|
营销和销售费用
|
| | | | | | | | | | (24,487) | | | | | | (18,985) | | |
|
一般和行政费用
|
| | | | | | | | | | (4,158) | | | | | | (2,286) | | |
|
折旧及摊销
|
| | | | | | | | | | (1,825) | | | | | | (1,257) | | |
|
其他营业收入净额
|
| | | | | | | | | | 195 | | | | | | 249 | | |
|
经营亏损
|
| | | | | | | | | | (4,480) | | | | | | (4,442) | | |
|
利息收入
|
| | | | | | | | | | 456 | | | | | | 193 | | |
|
利息支出
|
| | | | | | | | | | (1,774) | | | | | | (1,466) | | |
|
其他财务收入净额
|
| | | | | | | | | | 303 | | | | | | 19 | | |
|
所得税前亏损
|
| | | | | | | | | | (5,495) | | | | | | (5,696) | | |
|
所得税费用
|
| | | | | | | | | | (42) | | | | | | (17) | | |
|
净亏损
|
| | | | | | | | | | (5,537) | | | | | | (5,713) | | |
| 其他综合收益 | | | | | | | | | | | | | | | | | | | |
|
可能重新分类为损益的项目
|
| | | | | | | | | | | | | | | | | | |
|
货币换算差异
|
| | | | | | | | | | | | | | | | | | |
|
未实现收益净额变动
|
| | | | | | | | | | 2,298 | | | | | | 1,195 | | |
|
其他综合收益总额
|
| | | | | | | | | | 2,298 | | | | | | 1,195 | | |
|
综合损失总额
|
| | | | | | | | | | (3,239) | | | | | | (4,518) | | |
|
(单位:千欧元)
|
| |
净资产
归因 到ws 听力学 |
| |
货币
翻译 差异 |
| |
权益总额
归因 到ws 听力学 |
| |||||||||
|
截至2019年10月1日的余额
|
| | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
|
期内净亏损
|
| | | | (5,713) | | | | | | — | | | | | | (5,713) | | |
|
本期其他综合收益
|
| | | | — | | | | | | 1,195 | | | | | | 1,195 | | |
|
本期综合(亏损)收入总额
|
| | | | (5,713) | | | | | | 1,195 | | | | | | (4,518) | | |
|
与股东的其他交易
|
| | | | 30 | | | | | | — | | | | | | 30 | | |
|
截至2019年12月31日的余额
|
| | | | (75,238) | | | | | | (142) | | | | | | (75,380) | | |
|
2020年10月1日余额
|
| | | | (92,545) | | | | | | 2,448 | | | | | | (90,097) | | |
|
期内净亏损
|
| | | | (5,537) | | | | | | — | | | | | | (5,537) | | |
|
本期其他综合收益
|
| | | | — | | | | | | 2,298 | | | | | | 2,298 | | |
|
本期综合(亏损)收入总额
|
| | | | (5,537) | | | | | | 2,298 | | | | | | (3,239) | | |
|
与股东的其他交易
|
| | | | 30 | | | | | | — | | | | | | 30 | | |
|
2020年12月31日余额
|
| | | | (98,052) | | | | | | 4,746 | | | | | | (93,306) | | |
| | | |
结束三个月
12月31日 |
| |||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
| 经营活动产生的现金流量 | | | | | | | | | | | | | |
|
净亏损
|
| | | | (5,537) | | | | | | (5,713) | | |
|
调整以使净亏损与经营活动中使用的现金净额相一致
|
| | | | | | | | | | | | |
|
摊销和折旧
|
| | | | 1,411 | | | | | | 853 | | |
|
使用权资产折旧
|
| | | | 414 | | | | | | 404 | | |
|
所得税费用
|
| | | | 42 | | | | | | 17 | | |
|
利息支出净额
|
| | | | 1,319 | | | | | | 1,273 | | |
|
其他非现金收入净额
|
| | | | (22) | | | | | | (68) | | |
|
流动资产和负债变动
|
| | | | | | | | | | | | |
|
库存减少(增加)
|
| | | | 32 | | | | | | (907) | | |
|
贸易和其他应收款减少(增加)
|
| | | | 62 | | | | | | (850) | | |
|
其他流动资产的增加
|
| | | | (2,497) | | | | | | (1,199) | | |
|
应付贸易款项增加
|
| | | | 197 | | | | | | 776 | | |
|
其他流动负债和准备金增加(减少)额
|
| | | | 760 | | | | | | (308) | | |
|
其他资产和负债变动净额
|
| | | | (95) | | | | | | (443) | | |
|
收到的利息
|
| | | | 455 | | | | | | 193 | | |
|
已付所得税净额
|
| | | | (60) | | | | | | (17) | | |
|
经营活动所用现金净额
|
| | | | (3,519) | | | | | | (5,989) | | |
| 投资活动产生的现金流量 | | | | | | | | | | | | | |
|
购买无形资产,财产和设备以及资本化的信息技术和软件开发成本
|
| | | | (3,027) | | | | | | (1,844) | | |
|
处置无形资产,财产和设备的收益
|
| | | | 180 | | | | | | 8 | | |
|
投资活动所用现金净额
|
| | | | (2,847) | | | | | | (1,836) | | |
| 筹资活动产生的现金流量 | | | | | | | | | | | | | |
|
与股东的贷款和现金池下的借款
|
| | | | 7,491 | | | | | | 9,626 | | |
|
与股东的其他交易
|
| | | | 30 | | | | | | 30 | | |
|
租赁负债的本金偿还
|
| | | | (394) | | | | | | (361) | | |
|
已付利息
|
| | | | (1,688) | | | | | | (1,414) | | |
|
筹资活动产生的现金净额
|
| | | | 5,439 | | | | | | 7,881 | | |
|
汇率对现金及现金等价物的影响
|
| | | | 36 | | | | | | (8) | | |
|
现金及现金等价物净增加(减少)额
|
| | | | (891) | | | | | | 48 | | |
|
期初现金及现金等价物
|
| | | | 4,121 | | | | | | 930 | | |
|
期末现金及现金等价物
|
| | | | 3,230 | | | | | | 978 | | |
| | | | | | |
平均费率
每1欧元 |
| |
期末利率
每1欧元 |
| ||||||||||||||||||
| | | | | | |
10月1日至12月31日
|
| |
十二月31日,
2020 |
| |
9月30日
2020 |
| |||||||||||||||
| | | | | | |
2020
|
| |
2019
|
| ||||||||||||||||||
|
丹麦克朗
|
| | 丹麦克朗 | | | | | 7.4426 | | | | | | 7.4711 | | | | | | 7.4409 | | | | | | 7.4462 | | |
|
印度卢比
|
| | INR | | | | | 87.8065 | | | | | | 78.8689 | | | | | | 89.6605 | | | | | | 86.2990 | | |
|
日元
|
| | 日元 | | | | | 124.6389 | | | | | | 120.3633 | | | | | | 126.4900 | | | | | | 123.7600 | | |
|
加元
|
| | 卡德 | | | | | 1.5557 | | | | | | 1.4617 | | | | | | 1.5633 | | | | | | 1.5676 | | |
|
马来西亚林吉特
|
| | 迈尔 | | | | | 4.9012 | | | | | | 4.6104 | | | | | | 4.9340 | | | | | | 4.8653 | | |
|
瑞士法郎
|
| | 瑞士法郎 | | | | | 1.0772 | | | | | | 1.0961 | | | | | | 1.0802 | | | | | | 1.0804 | | |
|
新加坡元
|
| | 新元 | | | | | 1.6068 | | | | | | 1.5093 | | | | | | 1.6218 | | | | | | 1.6035 | | |
|
南非兰特
|
| | 扎尔 | | | | | 18.7927 | | | | | | 16.2962 | | | | | | 18.0219 | | | | | | 19.7092 | | |
|
韩国韩元
|
| | KRW | | | | | 1337.6372 | | | | | | 1302.0115 | | | | | | 1336.0000 | | | | | | 1368.5100 | | |
|
泰铢
|
| | 三丁基锡 | | | | | 36.6078 | | | | | | 33.5140 | | | | | | 36.7270 | | | | | | 37.0790 | | |
|
美元
|
| | 美元 | | | | | 1.1917 | | | | | | 1.1072 | | | | | | 1.2271 | | | | | | 1.1708 | | |
| | | |
结束三个月
12月31日 |
| |||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
试衣费
|
| | | | (10,358) | | | | | | (7,471) | | |
|
材料成本
|
| | | | (8,869) | | | | | | (8,640) | | |
|
货运
|
| | | | (389) | | | | | | (276) | | |
|
人事费用
|
| | | | (226) | | | | | | (127) | | |
|
其他
|
| | | | (18) | | | | | | (131) | | |
| | | | | | (19,860) | | | | | | (16,645) | | |
| | | |
账面金额
|
| |||||||||
|
(单位:千欧元)
|
| |
2020年12月31日
|
| |
2020年9月30日
|
| ||||||
| 金融资产 | | |
按摊销成本(AC)
|
| |||||||||
|
应收贸易款项净额
|
| | | | 38,804 | | | | | | 39,198 | | |
|
WS听力学集团公司应收款
|
| | | | 14 | | | | | | 5 | | |
|
其他金融资产
|
| | | | 1,636 | | | | | | 856 | | |
|
现金及现金等价物
|
| | | | 3,230 | | | | | | 4,121 | | |
| | | | | | 43,684 | | | | | | 44,180 | | |
| 金融负债 | | |
按摊销成本(AC)
|
| |||||||||
|
对WS听力学集团公司的负债
|
| | | | 139,288 | | | | | | 134,434 | | |
|
贸易应付款项
|
| | | | 21,531 | | | | | | 21,130 | | |
| | | | | | 160,819 | | | | | | 155,564 | | |
|
(单位:千欧元)
|
| |
2020年12月31日
类别中 按照 与IFRS9 |
| |
截至2020年12月31日的三个月
|
| ||||||||||||||||||||||||
| |
经营
费用净额 |
| |
兴趣
收入 |
| |
兴趣
费用 |
| |
共计
|
| ||||||||||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁应收款
|
| | | | n/a | | | | | | (51) | | | | | | 125 | | | | | | — | | | | | | 74 | | |
|
其中损失津贴
|
| | | | | | | | | | (51) | | | | | | — | | | | | | — | | | | | | (51) | | |
|
贸易应收款
|
| | | | 交流 | | | | | | (490) | | | | | | 331 | | | | | | (390) | | | | | | (550) | | |
|
其中损失津贴
|
| | | | | | | | | | (490) | | | | | | — | | | | | | — | | | | | | (490) | | |
|
租赁负债
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (86) | | | | | | (86) | | |
|
其他金融负债
|
| | | | 交流 | | | | | | — | | | | | | — | | | | | | (1,298) | | | | | | (1,298) | | |
|
(单位:千欧元)
|
| |
2019年12月31日
类别中 按照 与IFRS9 |
| |
截至2019年12月31日止三个月
|
| ||||||||||||||||||||||||
| |
经营
费用净额 |
| |
兴趣
收入 |
| |
兴趣
费用 |
| |
共计
|
| ||||||||||||||||||||
| 金融资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
融资租赁应收款
|
| | | | n/a | | | | | | (363) | | | | | | 66 | | | | | | — | | | | | | (297) | | |
|
其中损失津贴
|
| | | | | | | | | | (363) | | | | | | — | | | | | | — | | | | | | (363) | | |
|
贸易应收款
|
| | | | 交流 | | | | | | (1,075) | | | | | | 127 | | | | | | (236) | | | | | | (1,184) | | |
|
其中损失津贴
|
| | | | | | | | | | (1,075) | | | | | | — | | | | | | — | | | | | | (1,075) | | |
|
租赁负债
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (53) | | | | | | (53) | | |
|
其他金融负债
|
| | | | 交流 | | | | | | — | | | | | | — | | | | | | (1,177) | | | | | | (1,177) | | |
| | | |
Sivantos,Inc.
|
| |
Sivantos Pte Ltd
|
| |
其他WS
听力学小组 公司 |
| |
共计
|
| ||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
12月31日
2020 |
| |
SEP30
2020 |
| |
12月31日
2020 |
| |
SEP30
2020 |
| |
12月31日
2020 |
| |
SEP30
2020 |
| |
12月31日
2020 |
| |
SEP30
2020 |
| ||||||||||||||||||||||||
| 总资产 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应收款
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | 5 | | | | | | 14 | | | | | | 5 | | |
| 负债总额 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
贸易应付款项
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,304 | | | | | | 1,270 | | | | | | 1,304 | | | | | | 1,270 | | |
|
现金池清算账户
|
| | | | 59,120 | | | | | | 54,760 | | | | | | 67,473 | | | | | | 67,553 | | | | | | — | | | | | | — | | | | | | 126,593 | | | | | | 122,313 | | |
|
贷款
|
| | | | — | | | | | | — | | | | | | 9,437 | | | | | | 9,576 | | | | | | 1,954 | | | | | | 1,275 | | | | | | 11,391 | | | | | | 10,851 | | |
| | | | | | 59,120 | | | | | | 54,760 | | | | | | 76,910 | | | | | | 77,129 | | | | | | 3,258 | | | | | | 2,545 | | | | | | 139,288 | | | | | | 134,434 | | |
|
(单位:千欧元)
|
| |
利率
在%p.a。 |
| |
账面金额
包括 应计利息 |
| |||||||||
| |
2020年12月31日
|
| |
2020年9月30日
|
| |||||||||||
| hear.com韩国有限公司 | | | | | | | | | | | | | | | | |
|
来自Sivantos Pte.Ltd.
|
| |
6.0–6.1
|
| | | | 1,267 | | | | | | 1,308 | | |
|
来自Sivantos Pte.Ltd.
|
| |
4.6
|
| | | | 2,773 | | | | | | 2,873 | | |
|
来自Sivantos Pte.Ltd.
|
| |
4.5–6.1
|
| | | | 618 | | | | | | 640 | | |
| Audiocare听力专家马来西亚Sdn Bhd | | | | | | | | | | | | | | | | |
|
来自Sivantos Pte.Ltd.
|
| |
6.3–7.8
|
| | | | 3,977 | | | | | | 3,962 | | |
|
SoundRise Hearing Solutions私人有限公司
|
| | | | | | | | | | | | | | | |
|
来自Sivantos India Pvt.Ltd
|
| |
9.0
|
| | | | 558 | | | | | | 579 | | |
|
来自Sivantos India Pvt.Ltd
|
| |
9.0
|
| | | | 669 | | | | | | 695 | | |
| Audibene GmbH | | | | | | | | | | | | | | | | |
|
来自Sivantos Pte.Ltd.
|
| |
4.0–4.1
|
| | | | 802 | | | | | | 794 | | |
| HEAR.COM(PTY)LTD | | | | | | | | | | | | | | | | |
|
来自Sivantos Pte.Ltd.
|
| |
7.7
|
| | | | 727 | | | | | | — | | |
| | | | | | | | | 11,391 | | | | | | 10,851 | | |
| | | |
Sivantos,Inc.
|
| |
Sivantos Pte Ltd
|
| |
其他WS
听力学小组 公司 |
| |
共计
|
| ||||||||||||||||||||||||||||||||||||
| | | |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| ||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
|
营业费用
|
| | | | (1,557) | | | | | | (1,311) | | | | | | (118) | | | | | | (98) | | | | | | (6,007) | | | | | | (3,149) | | | | | | (7,682) | | | | | | (4,558) | | |
|
利息支出
|
| | | | (554) | | | | | | (498) | | | | | | (710) | | | | | | (647) | | | | | | (34) | | | | | | (32) | | | | | | (1,298) | | | | | | (1,177) | | |
| | | |
欧洲
|
| |
北美
|
| |
行
|
| |
共计
|
| ||||||||||||||||||||||||||||||||||||
| | | |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| |
结束三个月
12月31日 |
| ||||||||||||||||||||||||||||||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
|
收入
|
| | | | 24,380 | | | | | | 15,970 | | | | | | 14,998 | | | | | | 14,390 | | | | | | 6,277 | | | | | | 4,122 | | | | | | 45,655 | | | | | | 34,482 | | |
|
EBITDA
|
| | | | 136 | | | | | | 202 | | | | | | (2,883) | | | | | | (3,958) | | | | | | 93 | | | | | | 571 | | | | | | (2,655) | | | | | | (3,185) | | |
|
EBITDA保证金
|
| | | | 0.6% | | | | | | 1.3% | | | | | | -19.2% | | | | | | -27.5% | | | | | | 1.5% | | | | | | 13.8% | | | | | | -5.8% | | | | | | -9.2% | | |
| | | |
结束三个月
12月31日 |
| |||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
德国
|
| | | | 20,316 | | | | | | 13,726 | | |
|
美国
|
| | | | 13,466 | | | | | | 13,600 | | |
|
韩国
|
| | | | 4,728 | | | | | | 2,720 | | |
|
所有其他国家
|
| | | | 7,145 | | | | | | 4,436 | | |
| | | | | | 45,655 | | | | | | 34,482 | | |
|
(单位:千欧元)
|
| |
2020年12月31日
|
| |
2020年9月30日
|
| | ||||||||
|
德国
|
| | | | 15,215 | | | | | | 14,032 | | | | | |
|
美国
|
| | | | 5,923 | | | | | | 6,100 | | | | | |
|
所有其他国家
|
| | | | 2,452 | | | | | | 2,652 | | | | | |
| | | | | | 23,590 | | | | | | 22,784 | | | | | |
| | | |
结束三个月
12月31日 |
| |||||||||
|
(单位:千欧元)
|
| |
2020
|
| |
2019
|
| ||||||
|
EBITDA
|
| | | | (2,655) | | | | | | (3,185) | | |
|
折旧及摊销
|
| | | | (1,825) | | | | | | (1,257) | | |
|
所得税
|
| | | | (42) | | | | | | (17) | | |
|
利息收入
|
| | | | 456 | | | | | | 193 | | |
|
利息支出
|
| | | | (1,774) | | | | | | (1,466) | | |
|
其他财务收入(支出)净额
|
| | | | 303 | | | | | | 19 | | |
|
净亏损
|
| | | | (5,537) | | | | | | (5,713) | | |
| |
展品
号码 |
| |
描述
|
|
| | 1.1 | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 5.1 | | | | |
| | 10.1 | | | Auris Luxembourg III S.r.l.,hear.com N.V.及其中指定的其他各方之间的关系协议形式 | |
| | 10.2 | | | Auris Luxembourg III S.r.l.,hear.com N.V.及其中指定的其他各方之间的注册权协议形式 | |
| | 10.3 | | | | |
| | 10.4 | | | Sivantos Pte Ltd.与Hear.com N.V.之间的音频设备供应框架协议 | |
| | 10.5 | | | HEAR.COM N.V.与HEAR.COM N.V.的董事和高级管理人员之间的赔偿协议形式 | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2 | | | | |
| | 24.1 | | | |
| |
签名
|
| |
标题
|
|
| |
s/保罗·克鲁修斯
保罗·克鲁修斯
|
| |
董事兼联席首席执行官
(首席执行官) |
|
| |
s/马尔科·维埃托尔
马尔科·维埃托尔
|
| |
董事兼联席首席执行官
(首席执行官) |
|
| |
s/亚历山德拉·卡特哈根
亚历山德拉·卡特哈根
|
| |
首席财务官
(首席财务和会计官) |
|
| |
s/埃里克·伯纳德
埃里克·伯纳德
|
| |
非执行董事兼董事会主席
|
|
| |
Ursula Burns
Ursula Burns
|
| |
非执行董事
|
|
| |
s/伊丽莎白·基斯特里克
Elizabeth Kistrick
|
| |
非执行董事
|
|
| |
签名
|
| |
标题
|
|
| |
s/卡斯帕·诺克加德
卡斯珀·诺克加德
|
| |
非执行董事
|
|
| |
s/s任龙宁
s任龙宁
|
| |
非执行董事
|
|
| |
s/卡罗尔·迈尔斯
卡罗尔·迈尔斯
|
| |
非执行董事
|
|
| |
s/亚当·韦斯特曼
亚当·韦斯特曼
|
| |
非执行董事
|
|