
Liquidity risk
Liquidity risk is the potential loss arising from the Group’s inability to meet
its contractual obligations when due. Axactor is exposed to liquidity risk
related to its operations and financing activities. The Group monitors its
risk of a shortage of funds using cash flow forecasts regularly. The Group
had positive cash flow operating activities before NPL investments of
EUR 220.0 million in 2022, as shown in the consolidated statement of
cash flows (2021: 224.7 million). For 2022, the cash flows from operating
activities ended at EUR -71.0 million (2021: EUR 109.6 million). The driver
of the negative cash flows from operating activities is investments in NPL
portfolios, which amounted to EUR 290.8 million in 2022 (2021: EUR 115.4
million). These investments can be scaled down relatively quick, as evident
by the 46% reduction in investments in NPL portfolios from 2020 to 2021.
The cash flow from operating activities in future years will be positively
affected by the investment levels in 2022.
The table below analyses non-derivative financial liabilities of the Group
into relevant maturity groupings based on the remaining period from the
balance sheet date to the contractual maturity date (for both continuing
and discontinued operations). The contractual maturity is based on the
earliest date on which the Group may be required to pay. The amounts
disclosed in the table are the contractual undiscounted cash flows. The
table only include liabilities classified as financial instruments, contractual
maturities of lease liabilities are presented in note 10. For NPL investment
commitments, expected cash flows are presented.
The maturity calculation is made under the assumption that Axactor has a
constant revolving credit facility draw in the period. The table includes both
interest and principal cash flows. The loan repayment amounts presented
are subject to change dependent on changes in variable interest rates.
To the extent that interest flows are floating rate, the undiscounted
amount is derived from the interest rate curves at the end of the reporting
period. When applying the interest rate curves at the end of the reporting
period, the Group’s interest rate caps are expected to reduce the interest
payments for borrowings. The effect of the interest rate caps is hence
included in the table below.
The Group’s estimated remaining collection for purchased loan portfolios
for the next 15 years is presented below the table of contractual maturities
(see also note 18). Per 31 December 2022, the Group’s estimated
collection from purchased loan portfolios exceeds the Group’s contractual
commitments for all periods presented, with the exception of Q4 2023
which includes repayment of the revolving credit facility.
Contractual maturities per 31 December 2022 Contractual maturities per 31 December 2021
EUR thousand Q1-23 Q2-23 Q3-23 Q4-23 1–2 years 2–4 years 4+ years Total Q1-22 Q2-22 Q3-22 Q4-22 1–2 years 2–4 years 4+ years Total
NPL investment commitments, non-cancellable
1
31,158 15,710 4,003 3,461 2,880 - - 57,211 34,597 19,938 19,420 21,092 31,984 - - 127,030
NPL investment commitments, cancellable
1
- 4,604 4,604 4,604 6,438 - - 20,249 - 8,992 7,116 6,300 45,600 17,349 - 85,357
Revolving credit facility 7,113 8,077 8,063 517,957 - - - 541,211 2,772 2,772 2,772 2,772 363,064 - - 374,152
Bond ACR02 (ISIN: NO0010914666) 3,897 4,326 3,186 4,608 170,218 - - 186,235 3,578 3,500 3,539 3,578 14,194 203,578 - 231,967
Bond ACR03 (ISIN: NO0011093718) 5,305 6,003 6,414 4,426 25,013 324,824 - 371,984 4,013 4,102 4,102 4,057 16,273 32,590 312,216 377,352
Interest rate caps -1,988 -3,314 -2,658 -2,110 - - - -10,071 - - - - - - - -
Other non-current liabilities - - - - - - 3,423 3,422 - - - - - - 1,994 1,994
Accounts payable 7,141 - - - - - - 7,141 7,282 - - - - - - 7,282
Other current liabilities 21,111 3,203 - 800 - - - 25,114 23,177 3,764 - - - - - 26,939
Total contractual maturities 73,737 38,609 23,612 533,745 204,549 324,824 3,423 1,202,496 75,418 43,067 36,948 37,799 471,115 253,517 314,210 1,232,074
1
Expected cash flows based on the last three months’ actual delivieres. Per 31 December 2022, cash flows are limited to EUR 132.1 million (2021: EUR 308.5 million) by contracted capex limits. The NPL commitmens that are cancellable are cancellable with three to twelwe months’ notice
ERC per 31 December 2022 ERC per 31 December 2021
EUR thousand Q1-23 Q2-23 Q3-23 Q4-23 1–2 years 2–4 years 4+ years Total Q1-22 Q2-22 Q3-22 Q4-22 1–2 years 2–4 years 4+ years Total
Estimated remaining collection (ERC) 77,147 79,664 75,691 77,525 305,914 508,765 1,420,714 2,545,419 67,775 70,806 64,367 65,884 261,948 426,662 1,183,100 2,140,543
Axactor Annual report 2022Axactor Annual report 2022
9393
Contents
|
This is Axactor
Sustainability
Governance
Financials
Appendices
Contents
|
This is Axactor
Sustainability
Governance
Financials
Appendices
GO BACK
FinancialsFinancials | Consolidated financial statementsFinancials | Consolidated financial statements