The table below provides a reconciliation of the individual classes and categories of IAS 39 to the items of the statement of financial position and the fair values as at 30 June 2018:
EUR '000 |
Carrying amount 30/06/2018 |
Fair value 30/06/2018 |
||
---|---|---|---|---|
|
|
|
||
Non-current financial assets |
|
|
||
Loans and receivables |
71 |
71 |
||
Non-current trade and other receivables |
|
|
||
Loans and receivables |
39,653 |
39,653 |
||
Current trade and other receivables |
|
|
||
Loans and receivables |
23,626 |
23,626 |
||
Cash and cash equivalents |
|
|
||
Loans and receivables |
59,464 |
59,464 |
||
|
122,814 |
122,814 |
EUR '000 |
Carrying amount 30/06/2018 |
Fair value 30/06/2018 |
||
---|---|---|---|---|
|
|
|
||
Non-current financial liabilities |
|
|
||
Other financial liabilities |
0 |
0 |
||
Other non-current financial liabilities |
|
|
||
Derivatives |
0 |
0 |
||
Other |
2,550 |
2,550 |
||
Non-current liabilities from finance leases |
|
|
||
Financing liabilities |
6,726 |
7,478 |
||
Non-current trade payables |
|
|
||
Other financial liabilities |
9,724 |
9,724 |
||
Current financial liabilities |
|
|
||
Other financial liabilities |
0 |
0 |
||
Current liabilities from finance leases |
|
|
||
Financing liabilities |
1,969 |
1,969 |
||
Current trade payables |
|
|
||
Other financial liabilities |
54,597 |
54,597 |
||
Other current financial liabilities |
|
|
||
Other financial liabilities |
34,659 |
34,659 |
||
|
110,225 |
110,977 |
Due to the reconciliation from IAS 39 to IFRS 9 as at 30 June 2019, financial instruments under IFRS 7 were reclassified in line with the format of the statement of financial position. The table below provides a reconciliation of the individual classes and categories of IFRS 9 to the items of the statement of financial position and the fair values as at 30 June 2019:
EUR '000 |
Carrying amount 30/06/2019 |
Fair value 30/06/2019 |
||
---|---|---|---|---|
|
|
|
||
Assets |
|
|
||
|
|
|
||
At amortised cost |
|
|
||
Non-current financial assets |
52 |
52 |
||
Non-current trade and other receivables |
5,263 |
5,263 |
||
Current trade and other receivables |
30,061 |
30,061 |
||
Cash and cash equivalents |
55,865 |
55,865 |
||
|
|
|
||
At fair value through profit or loss |
|
|
||
Receivables intended for factoring |
4,480 |
4,480 |
||
Total |
95,721 |
95,721 |
EUR '000 |
Carrying amount 30/06/2019 |
Fair value 30/06/2019 |
||
---|---|---|---|---|
|
|
|
||
Liabilities |
|
|
||
|
|
|
||
At amortised cost |
|
|
||
Other non-current financial liabilities |
0 |
0 |
||
Non-current lease liabilities |
8,381 |
8,963 |
||
Non-current trade payables |
1,500 |
1,500 |
||
Other trade payables |
7,204 |
7,204 |
||
Current lease liabilities |
3,127 |
3,163 |
||
Current trade payables |
60,650 |
60,650 |
||
Other current financial liabilities |
33,655 |
33,655 |
||
Total |
114,517 |
115,135 |
Any necessary transfers between the levels of the fair value hierarchy take place as at the end of the financial year in which the event triggering them occurs. There were no reclassifications in the current financial year. The fair value of all aforementioned financial instruments is assigned to level 2.
Due to their short residual terms, the carrying amounts reported for current trade receivables and payables and cash are roughly equivalent to their fair values.
Non-current trade receivables and liabilities are discounted to present value and accrue interest. In these cases, the carrying amounts largely correspond to fair value.
Receivables that can potentially be sold as part of factoring are recognised at fair value through profit or loss on the basis of the business model in accordance with the requirements of IFRS 9. The fair value is measured by discounting the cash flows. The measurement models takes into account the present value of the expected payments, discounted using a risk-adjusted discount rate. Borussia Dortmund regularly receives an individually-calculated discount rate from the factor (30 June 2019: 2.85%). Thus, the fair value would increase (decrease) at the same rate if the discount rate were lower (higher). Since the changes in fair value are recognised in the income statement, the table below presents the effects on earnings as at the end of the reporting period:
EUR '000 |
|
|
---|---|---|
|
|
|
Carrying amount of receivables intended for factoring ( |
32,175 |
|
Additions |
4,750 |
|
Disposals |
-32,175 |
|
Gains/losses recognised through profit or loss |
261 |
|
Other changes in connection with initial application |
-531 |
|
Carrying amount of receivables intended for factoring (30/06/2019) |
4,480 |
The fair value of other financial assets and liabilities is measured using the discounted cash flow valuation technique. The discount rates used were taken from the "Yields on listed Federal securities" as published by the Bundesbank at the end of the reporting period, plus a risk premium.
The discount rates valid at the end of the reporting period had matching maturities and formed the basis of the valuation model.