Plastic Omnium // 2021 Universal Registration Document
CONSOLIDATED FINANCIAL STATEMENTS 2021 Consolidated financial statements at December 31, 2021
The opening balance sheets and their contribution in the Group consolidated balance sheet 2.2.2.1.3 The opening balance sheets of the two companies and their contribution in the Group consolidated balance sheet at March 1, 2021, are finalized and are presented in the table below.
Total in the Group consolidated financial statements
EKPO Fuel Cell Technologies
Plastic Omnium New Energies Wels GmbH
March 1, 2021
March 1, 2021
March 1, 2021
Consolidation percentage
100%
100%
100%
100%
40%
100%
100%
100%
100%
100%
Total contributions of the opening balance sheets in the Group’s consolidated financial statements
Contribution in the Group’s opening consolidated balance sheet
Contribution in the Group's opening consolidated balance sheet
Balance Sheet before the allocation of acquisition price
Balance Sheet before the allocation of acquisition price
Allocation of the acquisition price
Allocation of the acquisition price
Opening Balance Sheet
Change to Group contribution
Opening Balance Sheet
Change to Group contribution
In thousands of euros
Assets Goodwill
-
42,272 116,975 116,975
42,272
(42,272)
- - - - -
-
6,311 8,816 8,816
6,311 8,875 8,816
- - - - -
6,311 8,875 8,816
6,311 8,875 8,816
Other intangible assets
14,101 14,101
131,076 (131,076) 131,076 (131,076)
59
”Technology” intangible asset
-
Other intangible assets
-
- -
-
-
59
- -
59
59
59
Property, plant and equipment Investments in associates and joint ventures Cancellation of securities acquired in exchange of the share in the Group reserves Other non-current financial assets
22,910
22,910
(22,910)
3,358
3,358
3,358
3,358
5
-
-
-
100,040
100,040
-
-
-
-
100,040
-
-
-
(100,040)
(100,040)
-
-
-
(13,449)
(13,449)
(113,489)
- -
- -
- -
- -
- - - -
60
- -
60
- -
60
60
Deferred tax assets
7
7
7
7
TOTAL NON-CURRENT ASSETS
37,011
159,247
196,258 (196,258)
3,484
15,127
18,611
(13,449)
5,162
5,162
Inventories
1,992
- - - - - -
1,992
(1,992)
7
- - - - - -
7
- - -
7
7
Trade receivables Other receivables
20
20
(20)
- -
-
-
-
-
1,258
1,258
(1,258)
42
42
42
42
Shareholders-subscribed capital called not paid Cash and cash equivalents TOTAL CURRENT ASSETS
68,947 30,100 102,317 139,328
68,947 30,100
(68,947) (30,100)
- - - -
-
-
-
-
373 422
373 422
- -
373 422
373 422
102,317 (102,317) 298,575 (298,575)
TOTAL ASSETS
159,247
3,906
15,127
19,033
(13,449)
5,584
5,584
227
PLASTIC OMNIUM UNIVERSAL REGISTRATION DOCUMENT 2021
Made with FlippingBook Ebook Creator