Note 16 Intangible assets

Intangible assets, external purchase Intangible assets, internally developed
Group 2020‚ MSEK Goodwill Brands Customer relations and customer contracts Tenancies gravel and rock quarries Other intangible assets Balanced development costs Total
Immateriella tillgångar, externt förvärvade Immateriella tillgångar, internt utvecklade
Koncernen 2020. Mkr Goodwill Varumärken Kundrelationer och kundkontrakt Nyttjanderätter grus- och bergtäkter Övriga immateriella tillgångar Balanserade utvecklingsutgifter Totalt
Opening acquisition value Ingående anskaffningsvärde 1,875 292 51 202 216 117 2,753
Purchases Inköp 6 58 30 94
Purchases through acquired companies Inköp via förvärvade företag 1,397 140 69 19 1,625
Sales/disposals Försäljningar och utrangeringar -35 -2 -31 -68
Distribution Annehem Fastigheter Utdelning Annehem Fastigheter -1 -1
Exchange rate differences Valutakursdifferens -145 -10 -15 -6 -3 -179
Closing accumulated acquisition value Utgående ackumulerade anskaffningsvärden 3,092 280 145 271 289 147 4,224
Opening depreciation Ingående avskrivningar – -188 -45 -88 -29 -24 -374
Depreciation through acquired companies Avskrivningar via förvärvade bolag -17 -17
Sales/disposals Försäljningar och utrangeringar 2 31 33
Depreciation 1) Avskrivningar 1) -12 -123 -14 -15 -7 -171
Exchange rate differences Valutakursdifferens 6 6 2 14
Closing accumulated depreciation Utgående ackumulerade avskrivningar – -192 -131 -102 -59 -31 -515
Opening write-downs Ingående nedskrivningar -39 – – – – -6 -45
Sales and disposals Försäljningar och utrangeringar 35 35
Write-downs 2) Årets nedskrivningar 2) -20 -20
Closing accumulated write-downs Utgående ackumulerade nedskrivningar -24 – – – – -6 -30
Closing recognized value Utgående redovisat värde 3,068 88 14 169 230 110 3,679

 

Intangible assets, external purchase Intangible assets, internally developed
Group 2019‚ MSEK Goodwill Brands Customer relations and customer contracts Tenancies gravel and rock quarries Other intangible assets Balanced development costs Total
Immateriella tillgångar, externt förvärvade Immateriella tillgångar, internt utvecklade
Koncernen 2019. Mkr Goodwill Varumärken Kundrelationer och kundkontrakt Nyttjanderätter grus- och bergtäkter Övriga immateriella tillgångar Balanserade utvecklingsutgifter Totalt
Opening acquisition value Ingående anskaffningsvärde 1,867 288 50 202 137 73 2,617
Purchases Inköp 1 79 44 124
Purchases through acquired companies Inköp via förvärvade företag 2 1 3
Exchange rate differences Valutakursdifferens 6 3 9
Closing accumulated acquisition value Utgående ackumulerade anskaffningsvärden 1,875 292 51 202 216 117 2,753
Opening depreciation Ingående avskrivningar – -173 -41 -80 -23 -20 -337
Depreciation 1) Avskrivningar 1) -13 -4 -8 -6 -4 -35
Exchange rate differences Valutakursdifferens -2 -2
Closing accumulated depreciation Utgående ackumulerade avskrivningar – -188 -45 -88 -29 -24 -374
Opening write-downs Ingående nedskrivningar -24 – – – – -6 -30
Write-downs 2) Årets nedskrivningar 2) -15 -15
Closing accumulated write-downs Utgående ackumulerade nedskrivningar -39 – – – – -6 -45
Closing recognized value Utgående redovisat värde 1,836 104 6 114 187 87 2,334

 

1) Depreciation is recognized in the following lines of the income statement:

MSEK 2020 2019
Mkr 2020 2019
Production costs Kostnader för produktion -152 -30
Sales and administrative expenses Försäljnings- och administrationskostnader -19 -5
Total Summa -171 -35

2) Write-downs are recognized in the following line of the income statement:

MSEK 2020 2019
Mkr 2020 2019
Production costs Kostnader för produktion -20 -15
Total Summa -20 -15

Goodwill impairment testing in cash generating units

The Peab Group balance sheet 2020-12-31 included total goodwill of SEK 3,068 million (1,836). The acquisition of YIT’s Nordic paving and mineral aggregates operations in business area Industry added SEK 1,397 million in goodwill. The table below shows goodwill per group of cash generating units for which goodwill is tested for impairment.

MSEK 2020 2019
Mkr 2020 2019
Construction Bygg
Construction Sweden Bygg Sverige 76 68
Construction Finland Bygg Finland 65 67
Construction Norway Bygg Norge 145 159
Civil Engineering Anläggning
Civil Engineering Sweden Anläggning Sverige 142 150
Civil Engineering Norway Anläggning Norge 7 9
Industry Industri
Industry Sweden Industri Sverige 1,411 1,340
Industry Finland Industri Finland 1,179 –
Industry Denmark Industri Danmark 22 –
Project Development Projektutveckling
Property Development Sweden Fastighetsutveckling Sverige – 21
Housing Development Sweden Bostadsutveckling Sverige 14 14
Housing Development Norway Bostadsutveckling Norge 7 8
Total Summa 3,068 1,836

Goodwill write-downs

The Group has written down goodwill in 2020 by SEK 20 million (15). Write-downs for the year refer to business area Project Development and the unit Property Development where goodwill concerning Ängelholm Helsingborg Airport was written down. Ängelholm Helsingborg Airport was divested during the year. For the cash generating units where a calculation of the recovery value was made and no write-down need was identified, executive management has assessed that no feasible possible changes in important assumptions would result in a recovery value lower than the recognized value.

Method for calculating recovery value

The recovery value for all goodwill values has been derived by calculating the useful value for the cash generating units. The calculation model is based on a discount of forecasted future cash flows compared to the unit’s reported values. These future cash flows are based on 5 year forecasts produced by the management of the respective group of cash generating units. Goodwill impairment tests have an infinite time horizon and extrapolation of cash flow for the years after the forecast was calculated based on a growth rate from year six onwards of approximately two percent.

Important variables when calculating useful value

The following variables are important and common to all cash generating units in calculation of useful value:

Net sales: The business’ historical development, expected changes in the construction and civil engineering business cycle as well as the real estate sector, general socioeconomic developments, investment plans of public and municipal customers, interest rate levels and local market conditions.

Operating margin: Historic profitability levels and operative efficiency, access to key personnel and qualified manpower, access to internal resources and hikes in salary, material and subcontractor costs.

Working capital requirements: Individual case assessment of whether the working capital reflects the company’s needs or whether it should be adjusted for the forecast period. A reasonable or cautious assumption for future development is that it parallels net sales growth. A high level of internally developed projects may entail a greater need for working capital.

Investment needs: The company’s investment needs are assessed on the investments required to achieve the initially forecasted cash flow, i.e. not including expansion investments.

Tax burden: The tax rate in forecasts is based on Peab’s expected tax situation in Sweden, Norway, Finland and Denmark with regards to tax rates, loss carry-forwards etc.

Discount rate: Forecasted cash flows and residual values are discounted to current value applying a weighted average cost of capital (WACC). Interest rates on borrowed capital have been market adjusted to each country. The required return on equity is based on the Capital Asset Pricing Model. A weighted discount rate after tax has been used in calculating useful values. The discount rate after tax used on cash generating units in Sweden is on average 7.4 percent (8.2), in Norway 7.9 percent (9.3), in Finland 7.0 percent (8.7) and in Denmark 7.5 percent (–). The corresponding pre-tax discount in Sweden was on average 7.6 percent (8.3), in Norway 8.2 percent (9.5), in Finland 7.1 percent (8.7) and in Denmark 7.7 percent (–).

Intangible assets, external purchase Intangible assets, internally developed
Parent company 2020‚ MSEK Other intangible assets Balanced development costs Total
Immateriella tillgångar, externt förvärvade Immateriella tillgångar, internt utvecklade
Moderbolaget 2020. Mkr Övriga immateriella tillgångar Balanserade utvecklingsutgifter Totalt
Opening acquisition value Ingående anskaffningsvärde 34 25 59
Closing accumulated acquisition value Utgående ackumulerade anskaffningsvärden 34 25 59
Opening depreciation Ingående avskrivningar 0 -8 -8
Depreciation 1) Avskrivningar 1) -5 -3 -8
Closing accumulated depreciation Utgående ackumulerade avskrivningar -5 -11 -16
Closing recognized value Utgående redovisat värde 29 14 43
Intangible assets, external purchase Intangible assets, internally developed
Parent company 2019‚ MSEK Other intangible assets Balanced development costs Total
Immateriella tillgångar, externt förvärvade Immateriella tillgångar, internt utvecklade
Moderbolaget 2019. Mkr Övriga immateriella tillgångar Balanserade utvecklingsutgifter Totalt
Opening acquisition value Ingående anskaffningsvärde 30 25 55
Purchases Inköp 4 – 4
Closing accumulated acquisition value Utgående ackumulerade anskaffningsvärden 34 25 59
Opening depreciation Ingående avskrivningar – -4 -4
Depreciation 1) Avskrivningar 1) 0 -4 -4
Closing accumulated depreciation Utgående ackumulerade avskrivningar 0 -8 -8
Closing recognized value Utgående redovisat värde 34 17 51
1) Depreciation is recognized in the following line of the income statement:
1) Avskrivningar ingår i följande rad i resultaträkningen:
MSEK 2020 2019
Mkr 2020 2019
Administration expenses Administrationskostnader -8 -4
Total Summa -8 -4