Consolidated cash flow statement
31/12/2019 |
Outflows |
Inflows |
Other changes |
Changes |
New lease con- |
Changes in fair value |
Currency effects |
31/12/2020 |
|
Non-current |
120,574 |
-35,930 |
30,000 |
-409 |
0 |
0 |
0 |
0 |
114,235 |
Current |
1,327 |
-1,033 |
5 |
505 |
0 |
0 |
0 |
0 |
804 |
Lease |
19,696 |
-5,848 |
0 |
498 |
0 |
3,884 |
0 |
-239 |
17,990 |
Total |
141,596 |
-42,811 |
30,005 |
594 |
0 |
3,884 |
0 |
-239 |
133,028 |
31/12/2018 |
Outflows |
Inflows |
Other changes |
Changes |
New lease con- |
Changes in fair value |
Currency effects |
31/12/2019 |
|
Non-current |
76,768 |
-32,795 |
77,500 |
-899 |
0 |
0 |
0 |
0 |
120,574 |
Current |
5,325 |
-268 |
0 |
883 |
-4,613 |
0 |
0 |
0 |
1,327 |
Lease |
1,666 |
-3,741 |
0 |
11,358 |
0 |
10,412 |
0 |
0 |
19,696 |
Total |
83,759 |
-36,999 |
77,500 |
11,537 |
-4,613 |
10,412 |
0 |
0 |
141,596 |
General information on financial risks
Credit risks
Liquidity risks
Market price risks
Risk categories
Credit risks
Export credit insurance
Letters of credit
Prepayments
Guarantees and sureties
Internal credit lines
Assignments as security
|
|
|
|
|
Default rate |
Gross book value Trade receivables & Contract assets |
Expected credit loss |
|
% |
kEUR |
kEUR |
|
|
|
|
Customer specific |
0.29% |
18,708 |
54 |
|
|
|
|
Automotive Asia |
0.41% |
11,098 |
46 |
Automotive Europe |
0.36% |
6,897 |
25 |
Mechanical engineering Europe |
0.23% |
3,080 |
7 |
Industries Europe |
0.24% |
2,608 |
6 |
Pharmaceutical & healthcare industry Europe |
0.09% |
2,152 |
2 |
Industries Europe |
0.22% |
1,995 |
4 |
Recylcing Europe |
0.22% |
1,602 |
4 |
Food & Beverage Europe |
0.13% |
1,558 |
2 |
|
|
|
|
China |
0.07% |
186 |
0 |
|
|
|
|
Others |
0.26% |
12,460 |
32 |
|
|
|
|
Total |
0.29% |
62,344 |
182 |
|
|
|
|
|
Default rate |
Gross book value Trade receivables & Contract assets |
Expected credit loss |
|
% |
kEUR |
kEUR |
|
|
|
|
Customer specific |
0.17% |
44,217 |
74 |
|
|
|
|
Automotive Europe |
0.16% |
9,466 |
15 |
Automotive Asia |
0.13% |
3,929 |
5 |
Energy America |
0.19% |
3,649 |
7 |
Mechanical engineering Europe |
0.12% |
2,490 |
3 |
Pharmaceutical & healthcare industry Europe |
0.08% |
1,881 |
1 |
Industries Europe |
0.15% |
1,542 |
2 |
Food & Beverage Europe |
0.06% |
1,496 |
1 |
|
|
|
|
Europe |
0.04% |
8,413 |
4 |
America |
0.07% |
3,313 |
2 |
|
|
|
|
Others |
0.11% |
8,746 |
10 |
|
|
|
|
Total |
0.14% |
89,142 |
124 |
|
|
in kEUR |
Trade receivables & Contract assets |
Expected credit loss as of 01. January 2020 |
125 |
increase |
523 |
decrease |
-470 |
currency translation differences and others |
5 |
Expected credit loss as of 31. December 2020 |
183 |
|
|
Opening balance gross book value as of 01. January 2020 |
89,142 |
Closing balance gross book value as of 31. December 2020 |
62,344 |
Expected credit loss |
|
in kEUR |
Trade receivables & Contract assets |
Expected credit loss as of 01. January 2019 |
375 |
increase |
129 |
decrease |
-378 |
currency translation differences and others |
-1 |
Expected credit loss as of 31. December 2019 |
125 |
|
|
Opening balance gross book value as of 01. January 2019 |
116,682 |
Closing balance gross book value as of 31. December 2018 adjusted1) |
115,782 |
Closing balance gross book value as of 31. December 2019 |
89,142 |
Liquidity risk
Book value |
Cashflow |
Cashflow |
Cashflow |
|
Non-derivative financial liabilities |
|
|
|
|
Financial liabilities |
115,038 |
4,624 |
115,936 |
0 |
Trade payables (excluding advance payments received) |
23,660 |
23,660 |
0 |
0 |
Other interest-bearing and non-interest-bearing liabilities |
32,931 |
19,783 |
11,200 |
3,156 |
Cash outflows from derivative financial instruments |
|
|
|
|
- Currency derivatives |
63 |
3,088 |
0 |
0 |
- Interest rate derivatives |
0 |
0 |
0 |
0 |
Cash inflows from derivative financial instruments |
|
|
|
|
- Currency derivatives |
63 |
3,025 |
0 |
0 |
- Interest rate derivatives |
0 |
0 |
0 |
0 |
Book value |
Cashflow |
Cashflow |
Cashflow |
|
Non-derivative financial liabilities |
|
|
|
|
Financial liabilities |
121,900 |
34,369 |
12,269 |
90,945 |
Trade payables (excluding advance payments received) |
49,818 |
49,818 |
0 |
0 |
Other interest-bearing and non-interest-bearing liabilities |
40,144 |
25,268 |
12,925 |
23,061 |
Cash outflows from derivative financial instruments |
|
|
|
|
- Currency derivatives |
-163 |
10,585 |
0 |
0 |
- Interest rate derivatives |
0 |
0 |
0 |
0 |
Cash inflows from derivative financial instruments |
|
|
|
|
- Currency derivatives |
-163 |
10,422 |
0 |
0 |
- Interest rate derivatives |
0 |
0 |
0 |
0 |
Market price risk
Nominal volume in kEUR |
Fair value in kEUR |
|||
|
31/12/2020 |
31/12/2019 |
31/12/2020 |
31/12/2019 |
Forward exchange transactions (sales) |
3,035 |
10,585 |
63 |
-124 |
Financial instruments for currency hedging
Impact on group result |
||
|
2020 |
2019 |
Appreciation 10% |
-673 |
143 |
Devaluation 10% |
822 |
-180 |
Interest rate risks
Nominal volume in kEUR |
Fair value in kEUR |
|||
|
31/12/2020 |
31/12/2019 |
31/12/2020 |
31/12/2019 |
Interest rate caps |
131 |
169 |
0 |
0 |
Impact on group result |
||
|
2020 |
2019 |
Appreciation 100 basis points |
-626 |
-884 |
Devaluation 100 basis points |
59 |
23 |
Other price risks
Categorization of financial instruments
Valuation category according |
Book value |
Fair Value |
Book value |
Fair Value |
|
in kEUR |
to IFRS 9 |
31/12/2020 |
31/12/2020 |
31/12/2019 |
31/12/2019 |
|
|
|
|
|
|
Financial Assets |
|
|
|
|
|
Borrowings |
AC |
1,745 |
1,750 |
6,665 |
6,665 |
Trade receivables |
AC |
27,053 |
|
45,402 |
|
Cash and cash equivalents |
AC |
47,736 |
|
40,596 |
|
Other financial assets |
AC |
3,423 |
|
3,150 |
|
Financial liabilities |
|
|
|
|
|
Loans |
AC |
115,038 |
115,038 |
121,900 |
121,900 |
Trade payables |
AC |
23,660 |
|
49,818 |
|
Derivative financial instruments |
FVTPL |
1 |
1 |
124 |
124 |
Other financial liabilities |
AC |
2,918 |
|
3,141 |
|
Measurement of fair value
Level 1: All financial instruments traded on active markets whose quoted prices have been adopted for measurement without any change.
Level 2: Measurement is performed on the basis of procedures using input factors that have been derived directly or indirectly from observable market data.
Level 3: Measurement is performed on the basis of procedures using input factors that are not exclusively based on observable market data.
2020 |
2019 |
|
Profit attributable to the shareholders of MAX Automation SE used to determine the undiluted/diluted earnings per share |
-26,452 |
-34,733 |
2020 |
2019 |
|
Weighted average number of shares used as denominator to calculate undiluted/diluted earnings per share |
29,459,415 |
29,459,415 |
2020 |
2019 |
|
Undiluted/diluted earnings per share due to shareholders of MAX Automation SE |
-0.90 |
-1.18 |
Process |
Environmental |
|||
Reporting Period |
2020 |
2019 |
2020 |
2019 |
|
kEUR |
kEUR |
kEUR |
kEUR |
Order intake |
46,801 |
62,542 |
111,315 |
140,300 |
Order book position |
20,184 |
24,696 |
47,221 |
47,505 |
Segment sales |
50,883 |
73,377 |
110,312 |
127,637 |
- With external customers |
50,698 |
73,323 |
110,310 |
127,633 |
- Inter-segment sales |
185 |
54 |
2 |
4 |
Segment operating profit before depreciation & amortization (EBITDA) |
6,866 |
14,821 |
14,167 |
12,943 |
EBITDA margin (in %, in relation to sales) |
13.5% |
20.2% |
12.8% |
10.1% |
Total operating revenue |
- |
68,861 |
- |
131,241 |
depreciation/amortization |
-2,489 |
-2,219 |
-2,350 |
-1,782 |
impairment |
0 |
0 |
0 |
0 |
Additions to other provisions and pension provisions |
- |
-1,201 |
- |
-4,662 |
Segment operating profit (EBIT before PPA amortization) |
4,377 |
12,603 |
11,817 |
11,161 |
PPA amortization |
-223 |
-222 |
0 |
0 |
Goodwill Impairment |
0 |
0 |
0 |
0 |
Segment operating profit after PPA amortization |
4,154 |
12,380 |
11,817 |
11,161 |
Interest and similar income |
- |
3 |
- |
116 |
Interest and similar expenses |
- |
-303 |
- |
-189 |
Income from equity accounted investments |
- |
0 |
- |
0 |
Segment result from ordinary activities (EBT) |
- |
12,081 |
- |
11,088 |
Income taxes |
- |
-513 |
- |
-2,124 |
Annual result |
- |
11,567 |
- |
8,964 |
Non-current segment assets (excluding deferred tax) |
20,355 |
20,405 |
23,111 |
20,858 |
- thereof Germany |
15,045 |
15,256 |
19,262 |
17,268 |
- thereof other EU countries |
4,032 |
4,458 |
116 |
22 |
- thereof North America |
1,154 |
506 |
3,733 |
3,569 |
- thereof Rest of the world |
124 |
185 |
0 |
0 |
Investments in non-current segment assets |
1,744 |
2,521 |
4,581 |
2,724 |
Working Capital |
13,307 |
16,648 |
17,222 |
17,605 |
Goodwill |
- |
6,163 |
- |
6,399 |
ROCE (in %)1) |
11.2% |
34.9% |
24.7% |
36.7% |
Net debt |
-8,989 |
-5,967 |
28,073 |
20,787 |
Average number of personnel excluding trainees |
409 |
368 |
420 |
404 |
1) The return on capital employed (ROCE) corresponds to the ratio of EBIT to capital employed. Capital employed is the sum of intangible assets, property, plant and equipment, working capital, investment property and goodwill based on the twelve-month average.
Evolving |
Non-Core |
|||
Reporting Period |
2020 |
2019 |
2020 |
2019 |
|
kEUR |
kEUR |
kEUR |
kEUR |
Order intake |
130,479 |
113,504 |
30,986 |
63,580 |
Order book position |
108,738 |
80,689 |
33,276 |
46,629 |
Segment sales |
104,935 |
136,213 |
43,645 |
89,806 |
- With external customers |
102,566 |
134,918 |
43,427 |
89,608 |
- Inter-segment sales |
2,369 |
1,296 |
218 |
199 |
Segment operating profit before depreciation & amortization (EBITDA) |
7,269 |
16,900 |
-13,301 |
-36,580 |
EBITDA margin (in %, in relation to sales) |
6.9% |
12.4% |
-30.5% |
-40.7% |
Total operating revenue |
- |
131,217 |
- |
69,485 |
depreciation/amortization |
-3,241 |
-3,548 |
-2,008 |
-3,007 |
impairment |
-41 |
-208 |
-6,812 |
0 |
Additions to other provisions and pension provisions |
- |
-2,495 |
- |
-4,945 |
Segment operating profit (EBIT before PPA amortization) |
3,987 |
13,143 |
-22,121 |
-39,586 |
PPA amortization |
-126 |
-189 |
0 |
-777 |
Goodwill Impairment |
-3,463 |
0 |
-4,165 |
0 |
Segment operating profit after PPA amortization |
398 |
12,953 |
-26,286 |
-40,363 |
Interest and similar income |
- |
252 |
- |
162 |
Interest and similar expenses |
- |
-1,514 |
- |
-1,994 |
Income from equity accounted investments |
- |
0 |
- |
0 |
Segment result from ordinary activities (EBT) |
- |
11,678 |
- |
-42,195 |
Income taxes |
- |
255 |
- |
-820 |
Annual result |
- |
11,933 |
- |
-43,015 |
Non-current segment assets (excluding deferred tax) |
48,274 |
41,172 |
5,738 |
15,903 |
- thereof Germany |
48,207 |
41,049 |
5,441 |
14,271 |
- thereof other EU countries |
0 |
0 |
298 |
1,633 |
- thereof North America |
0 |
0 |
0 |
0 |
- thereof Rest of the world |
67 |
123 |
0 |
0 |
Investments in non-current segment assets |
2,745 |
1,518 |
1,487 |
1,662 |
Working Capital |
-2,867 |
7,668 |
11,873 |
31,199 |
Goodwill |
- |
29,512 |
- |
4,165 |
ROCE (in %)1) |
0.7% |
23.0% |
-55.9% |
-63.5% |
Net debt |
-53,176 |
-51,627 |
-9,256 |
-23,170 |
Average number of personnel excluding trainees |
558 |
549 |
259 |
486 |
1) The return on capital employed (ROCE) corresponds to the ratio of EBIT to capital employed. Capital employed is the sum of intangible assets, property, plant and equipment, working capital, investment property and goodwill based on the twelve-month average.
MAX Automation SE2) |
Consolidation |
|||
Reporting Period |
2020 |
2019 |
2020 |
2019 |
|
kEUR |
kEUR |
kEUR |
kEUR |
Order intake |
0 |
0 |
0 |
0 |
Order book position |
0 |
0 |
0 |
0 |
Segment sales |
2,104 |
3,270 |
-4,878 |
-4,816 |
- With external customers |
0 |
6 |
0 |
0 |
- Inter-segment sales |
2,104 |
3,264 |
-4,878 |
-4,816 |
Segment operating profit before depreciation & amortization (EBITDA) |
-9,207 |
-8,641 |
-137 |
-336 |
EBITDA margin (in %, in relation to sales) |
- |
- |
- |
- |
Total operating revenue |
- |
3,270 |
- |
-4,816 |
depreciation/amortization |
-248 |
-281 |
16 |
0 |
impairment |
0 |
0 |
0 |
0 |
Additions to other provisions and pension provisions |
- |
-902 |
- |
0 |
Segment operating profit (EBIT before PPA amortization) |
-9,455 |
-8,921 |
-121 |
-336 |
PPA amortization |
0 |
0 |
0 |
0 |
Goodwill Impairment |
0 |
0 |
0 |
-2,676 |
Segment operating profit after PPA amortization |
-9,455 |
-8,921 |
-121 |
-3,012 |
Interest and similar income |
- |
3,475 |
- |
-3,264 |
Interest and similar expenses |
- |
-3,702 |
- |
3,252 |
Income from equity accounted investments |
- |
-1,007 |
- |
597 |
Segment result from ordinary activities (EBT) |
- |
-36,523 |
- |
9,550 |
Income taxes |
- |
2,047 |
- |
0 |
Annual result |
- |
-34,476 |
- |
9,550 |
Non-current segment assets (excluding deferred tax) |
87,359 |
97,857 |
-75,980 |
-60,300 |
- thereof Germany |
87,359 |
97,857 |
-75,980 |
-60,300 |
- thereof other EU countries |
0 |
0 |
0 |
0 |
- thereof North America |
0 |
0 |
0 |
0 |
- thereof Rest of the world |
0 |
0 |
0 |
0 |
Investments in non-current segment assets |
50 |
118 |
-123 |
0 |
Working Capital |
-410 |
-1,157 |
0 |
0 |
Goodwill |
- |
0 |
- |
0 |
ROCE (in %)1) |
- |
- |
- |
- |
Net debt |
-42,792 |
-49,069 |
847 |
8,046 |
Average number of personnel excluding trainees |
15 |
9 |
0 |
0 |
1) The return on capital employed (ROCE) corresponds to the ratio of EBIT to capital employed. Capital employed is the sum of intangible assets, property, plant and equipment, working capital, investment property and goodwill based on the twelve-month average.
2) The column MAX Automation SE contains the values of the parent company. The business transactions between the segments are eliminated in the Consolidation column. The sum of the two afore-mentioned columns is shown in the “Reconciliation” column in order to reconcile the segment information with the Group figures.
Reconciliation |
Group |
|||
Reporting Period |
2020 |
2019 |
2020 |
2019 |
|
kEUR |
kEUR |
kEUR |
kEUR |
Order intake |
0 |
0 |
319,581 |
379,925 |
Order book position |
0 |
0 |
209,419 |
199,520 |
Segment sales |
-2,774 |
-1,546 |
307,001 |
425,488 |
- With external customers |
0 |
6 |
307,001 |
425,488 |
- Inter-segment sales |
-2,774 |
-1,552 |
0 |
0 |
Segment operating profit before depreciation & amortization (EBITDA) |
-9,344 |
-8,977 |
5,657 |
-893 |
EBITDA margin (in %, in relation to sales) |
- |
- |
1.8% |
-0.2% |
Total operating revenue |
- |
-1,546 |
- |
399,258 |
depreciation/amortization |
-232 |
-281 |
-10,320 |
-10,836 |
impairment |
0 |
0 |
-6,853 |
-208 |
Additions to other provisions and pension provisions |
- |
-902 |
- |
-14,205 |
Segment operating profit (EBIT before PPA amortization) |
-9,576 |
-9,257 |
-11,516 |
-11,937 |
PPA amortization |
0 |
0 |
-349 |
-1,189 |
Goodwill Impairment |
0 |
-2,676 |
-7,628 |
-2,676 |
Segment operating profit after PPA amortization |
-9,576 |
-11,933 |
-19,493 |
-15,801 |
Interest and similar income |
- |
211 |
- |
744 |
Interest and similar expenses |
- |
-451 |
- |
-4,450 |
Income from equity accounted investments |
- |
-411 |
- |
-411 |
Segment result from ordinary activities (EBT) |
- |
-26,974 |
- |
-34,323 |
Income taxes |
- |
2,047 |
- |
-1,154 |
Annual result |
- |
-24,926 |
- |
-35,477 |
Non-current segment assets (excluding deferred tax) |
11,379 |
37,557 |
108,857 |
135,896 |
- thereof Germany |
11,379 |
37,557 |
99,333 |
125,400 |
- thereof other EU countries |
0 |
0 |
4,446 |
6,113 |
- thereof North America |
0 |
0 |
4,887 |
4,074 |
- thereof Rest of the world |
0 |
0 |
191 |
308 |
Investments in non-current segment assets |
-73 |
118 |
10,484 |
8,543 |
Working Capital |
-410 |
-1,157 |
39,125 |
71,962 |
Goodwill |
- |
0 |
- |
46,239 |
ROCE (in %)1) |
- |
- |
-9.3% |
-8.4% |
Net debt |
-41,945 |
-41,023 |
-85,293 |
-101,000 |
Average number of personnel excluding trainees |
15 |
9 |
1,661 |
1,816 |
1) The return on capital employed (ROCE) corresponds to the ratio of EBIT to capital employed. Capital employed is the sum of intangible assets, property, plant and equipment, working capital, investment property and goodwill based on the twelve-month average.
Events after the reporting period
2020 |
2019 |
|
up to 1 year |
1,567 |
1,698 |
1 to 5 years |
687 |
807 |
over 5 years |
49 |
0 |
Total |
2,303 |
2,505 |
Related enterprises
Related persons
2020 |
2019 |
||
1. |
Audit services |
875 |
449 |
|
a) Services for current year |
595 |
449 |
|
b) Services for prior year |
280 |
0 |
2. |
Other assurance services |
0 |
0 |
3. |
Tax advisory services |
0 |
0 |
4. |
Other services |
100 |
73 |
|
Total |
975 |
522 |
Corporate Bodies of MAX Automation SE
Managing Directors
Daniel Fink, Dusseldorf, Germany (until 31 March 2019), CEO
Chairman of the Supervisory Board of Vecoplan AG, Bad Marienberg (until 31 March 2019)
Andreas Krause, Boppelsen, Switzerland (until 15 June 2020), CFO
Deputy Chairman of the Supervisory Board of Vecoplan AG, Bad Marienberg (until 31 March 2019)
Chairman of the Supervisory Board of Vecoplan AG, Bad Marienberg (until 22 April 2020)
Dr. Christian Diekmann, Hamburg (from 1 January 2021), CEO / CFO and Chairman of the Management Board
Chairman of the Supervisory Board of Vecoplan AG, Bad Marienberg (from 22 April 2020)
Werner Berens, Fahrsweiler, Germany
No membership in other supervisory bodies
Dr. Guido Hild, Dusseldorf, Germany
No membership in other supervisory bodies
Patrick Vandenrhijn, Regensburg, Germany (from 1 May 2019)
No membership in other supervisory bodies
Total compensation of the Managing Directors
Benefits |
Benefits |
|||||
|
2020 |
2020 |
|
|
|
|
kEUR |
(min) |
(max) |
2020 |
2019 |
2020 |
2019 |
Fixed compensation |
0 |
0 |
0 |
80 |
0 |
80 |
Ancillary benefits* |
0 |
0 |
0 |
7 |
0 |
7 |
Total |
0 |
0 |
0 |
87 |
0 |
87 |
One-year variable compensation (STIP) |
0 |
0 |
0 |
51 |
0 |
51 |
Multi-year variable compensation (LTIP) |
0 |
0 |
0 |
314 |
0 |
314 |
thereof 2016 to 2019 program1) |
0 |
0 |
0 |
0 |
0 |
0 |
thereof 2017 to 2020 program1) |
0 |
0 |
0 |
0 |
0 |
0 |
thereof 2018 to 2021 program1) |
0 |
0 |
0 |
0 |
0 |
0 |
Total |
0 |
0 |
0 |
452 |
0 |
452 |
Pension expense |
0 |
0 |
0 |
0 |
0 |
0 |
Total compensation |
0 |
0 |
0 |
452 |
0 |
452 |
*The main ancillary benefits were private use of the company car, insurance premiums and rent subsidies for housing
1) Payout in 2019
Benefits |
Benefits |
|||||
|
2020 |
2020 |
|
|
|
|
kEUR |
(min) |
(max) |
2020 |
2019 |
2020 |
2019 |
Fixed compensation |
124 |
124 |
124 |
270 |
124 |
270 |
Compensation |
560 |
560 |
560 |
0 |
560 |
0 |
Ancillary benefits* |
16 |
16 |
16 |
35 |
16 |
35 |
Total |
700 |
700 |
700 |
305 |
700 |
305 |
One-year variable compensation (STIP) |
0 |
258 |
0 |
186 |
186 |
40 |
Multi-year variable compensation (LTIP) |
0 |
92 |
0 |
92 |
0 |
0 |
thereof 2018 to 2021 program |
0 |
46 |
0 |
46 |
0 |
0 |
thereof 2019 to 2022 program |
0 |
46 |
0 |
46 |
0 |
0 |
Total |
700 |
1,050 |
700 |
583 |
886 |
345 |
Pension expense |
0 |
0 |
0 |
0 |
0 |
0 |
Total compensation |
700 |
1,050 |
700 |
583 |
886 |
345 |
*The main ancillary benefits were private use of the company car, insurance premiums and rent subsidies for housing
Benefits |
Benefits |
|||||
|
2020 |
2020 |
|
|
|
|
kEUR |
(min) |
(max) |
2020 |
2019 |
2020 |
2019 |
Fixed compensation |
230 |
230 |
230 |
153 |
230 |
153 |
Ancillary benefits* |
37 |
37 |
37 |
23 |
37 |
23 |
Total |
267 |
267 |
267 |
176 |
267 |
176 |
One-year variable compensation (STIP) |
0 |
255 |
180 |
210 |
210 |
0 |
Multi-year variable compensation (LTIP) |
0 |
585 |
137 |
48 |
0 |
0 |
thereof LTIP group 2019 to 2021 |
0 |
45 |
0 |
0 |
0 |
0 |
thereof LTIP group 2020 to 2022 |
0 |
45 |
0 |
0 |
0 |
0 |
thereof LTIP group 2021 to 2023 |
0 |
45 |
30 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2019 to 2021 |
0 |
60 |
13 |
24 |
0 |
0 |
thereof LTIP Phantom Shares 2020 to 2022 |
0 |
60 |
17 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2021 to 2023 |
0 |
60 |
13 |
0 |
0 |
0 |
thereof LTIP business unit 2019 to 2021 |
0 |
90 |
27 |
24 |
0 |
0 |
thereof LTIP business unit 2020 to 2022 |
0 |
90 |
20 |
0 |
0 |
0 |
thereof LTIP business unit 2021 to 2023 |
0 |
90 |
17 |
0 |
0 |
0 |
Total |
267 |
1,107 |
584 |
434 |
477 |
176 |
Pension expense |
0 |
0 |
0 |
0 |
0 |
0 |
Total compensation |
267 |
1,107 |
584 |
434 |
477 |
176 |
*The main ancillary benefits were private use of the company car, insurance premiums and rent subsidies for housing
Benefits |
Benefits |
|||||
|
2020 |
2020 |
|
|
|
|
kEUR |
(min) |
(max) |
2020 |
2019 |
2020 |
2019 |
Fixed compensation |
198 |
198 |
198 |
93 |
198 |
93 |
Ancillary benefits* |
24 |
24 |
24 |
11 |
24 |
11 |
Total |
222 |
222 |
222 |
104 |
222 |
104 |
One-year variable compensation (STIP) |
0 |
151 |
46 |
59 |
60 |
0 |
Multi-year variable compensation (LTIP) |
0 |
399 |
69 |
29 |
0 |
0 |
thereof LTIP group 2019 to 2021 |
0 |
38 |
0 |
0 |
0 |
0 |
thereof LTIP group 2020 to 2022 |
0 |
38 |
0 |
0 |
0 |
0 |
thereof LTIP group 2021 to 2023 |
0 |
38 |
25 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2019 to 2021 |
0 |
50 |
11 |
20 |
0 |
0 |
thereof LTIP Phantom Shares 2020 to 2022 |
0 |
50 |
14 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2021 to 2023 |
0 |
50 |
11 |
0 |
0 |
0 |
thereof LTIP business unit 2019 to 2021 |
0 |
45 |
2 |
9 |
0 |
0 |
thereof LTIP business unit 2020 to 2022 |
0 |
45 |
0 |
0 |
0 |
0 |
thereof LTIP business unit 2021 to 2023 |
0 |
45 |
6 |
0 |
0 |
0 |
Total |
222 |
772 |
337 |
202 |
282 |
104 |
Pension expense |
0 |
0 |
0 |
0 |
0 |
0 |
Total compensation |
222 |
772 |
337 |
202 |
282 |
104 |
*The main ancillary benefits were private use of the company car and insurance premiums
Benefits |
Benefits |
|||||
|
2020 |
2020 |
|
|
|
|
kEUR |
(min) |
(max) |
2020 |
2019 |
2020 |
2019 |
Fixed compensation |
230 |
230 |
230 |
153 |
230 |
153 |
Ancillary benefits* |
29 |
29 |
29 |
13 |
29 |
13 |
Total |
259 |
259 |
259 |
166 |
259 |
166 |
One-year variable compensation (STIP) |
0 |
255 |
60 |
172 |
153 |
0 |
Multi-year variable compensation (LTIP) |
235 |
1,120 |
332 |
275 |
235 |
0 |
thereof LTIP group 2019 to 2021 |
0 |
45 |
0 |
0 |
0 |
0 |
thereof LTIP group 2020 to 2022 |
0 |
45 |
0 |
0 |
0 |
0 |
thereof LTIP group 2021 to 2023 |
0 |
45 |
30 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2019 to 2021 |
0 |
60 |
13 |
24 |
0 |
0 |
thereof LTIP Phantom Shares 2020 to 2022 |
0 |
60 |
17 |
0 |
0 |
0 |
thereof LTIP Phantom Shares 2021 to 2023 |
0 |
60 |
13 |
0 |
0 |
0 |
thereof LTIP business unit 2019 to 2021 |
0 |
90 |
8 |
16 |
0 |
0 |
thereof LTIP business unit 2020 to 2022 |
0 |
90 |
6 |
0 |
0 |
0 |
thereof LTIP business unit 2021 to 2023 |
0 |
90 |
10 |
0 |
0 |
0 |
thereof special program 2017 to 2019 |
235 |
235 |
235 |
235 |
235 |
0 |
thereof special program 2020 to 2022 |
0 |
300 |
0 |
0 |
0 |
0 |
Total |
494 |
1,634 |
651 |
613 |
647 |
166 |
Pension expense |
0 |
0 |
0 |
0 |
0 |
0 |
Total compensation |
494 |
1,634 |
651 |
613 |
647 |
166 |
*The main ancillary benefits were private use of the company car, insurance premiums and rent subsidies for housing
Share-based remuneration
Members of the Supervisory Board
Dr. Christian Diekmann, Hamburg
Member of the Board of Zertus Beteiligungen Lir Chocolates Ltd. Navan, Ireland, (until 31 December 2020)
Member of the Board of Zetar Ltd., London, Great Britain (until 31 December 2020)
Member of the Board of Zertus UK Ltd., London, England (until 31 December 2020)
Chairman of the Board of Gaea Products SA, Athens, Greece (until 12 November 2020)
Dr. Jens Kruse, Hamburg
Member of the Supervisory Board of Biesterfeld AG, Hamburg
Deputy Chairman of the Supervisory Board of PNE AG, Cuxhaven (until 20 April 2020)
Dr. Ralf Guckert, Hamburg
Member of the Advisory Board of Langenscheidt GmbH & Co. KG, Munich, Langenscheidt Digital GmbH & Co. KG, Munich, and Langenscheidt Management GmbH, Munich (Günther SE Group-internal mandate) (until 31 December 2020)
Member of the Advisory Board of all4cloud GmbH & Co. KG, Viernheim, and all4cloud Management GmbH, Hamburg (Günther SE Group-internal mandate)
Member of the Advisory Board of Günther Direct Services, Bamberg, and G Connect GmbH, Munich (Günther SE Group-internal mandate)
Oliver Jaster, Hamburg
Member of the Supervisory Board of ZEAL Network SE, London
Chairman of the Advisory Board of Langenscheidt GmbH & Co. KG, Munich, Langenscheidt Digital GmbH & Co. KG, Munich, and Langenscheidt Management GmbH, Munich (Günther SE Group-internal mandate) (until 31 December 2020)
Chairman of the Advisory Board of all4cloud GmbH & Co. KG, Viernheim, and all4cloud Management GmbH, Hamburg (Günther SE Group-internal mandate)
Chairman of the Advisory Board of Günther Direct Services, Bamberg, and G Connect GmbH, Munich (Günther SE Group-internal mandate)
Chairman of the Board of Directors of Günther SE, Bamberg (Günther SE Group-internal mandate)
No membership in other supervisory bodies
Marcel Neustock, Lübeck
No membership in other supervisory bodies
Andreas Krause, Boppelsen, Switzerland
Total compensation of the Supervisory Board
Fixed |
Consultancy |
Total |
||||
|
2020 |
2019 |
2020 |
2019 |
2020 |
2019 |
Dr. Christian Diekmann, Chairman (from 18/05/2019) |
120 |
75 |
0 |
27 |
120 |
102 |
Dr. Jens Kruse, Deputy Chairman (from 01/01/2019 until 17/05/2019 Chairman) |
60 |
83 |
0 |
0 |
60 |
83 |
Dr. Ralf Guckert (from 25/01/2019, until 17/05/2019 Deputy chairman) |
40 |
48 |
0 |
0 |
40 |
48 |
Oliver Jaster (until 29/05/2020) |
17 |
40 |
0 |
0 |
17 |
40 |
Karoline Kalb (from 30/05/2020) |
23 |
0 |
17 |
0 |
40 |
0 |
Marcel Neustock (from 30/05/2020) |
23 |
0 |
0 |
0 |
23 |
0 |