|
SAFE HARBOR STATEMENTS
AS TO THE FUTURE Matters discussed in this release may constitute forward-looking statements. Forward-looking statements reflect our current views with
respect to future events and financial performance and may include statements concerning plans, objectives, goals, strategies, future events or performance, and underlying assumptions and statements other than statements of historical
facts. Words like “believe”, “anticipate”, “intend”, “estimate”, “forecast”, “project”, “plan”, “potential”, “may”, “should”, “expect”, “pending” and similar expressions generally identify forward-looking statements.
The forward-looking statements in this release are based on various assumptions, many of which are, in turn, based on further
assumptions, including without limitation, management’s examination of historical operating trends, data contained in our records and other data available from third parties. Although the Company believes that these assumptions were
reasonable when made, because these assumptions are inherently subject to significant uncertainties and contingencies that are difficult or impossible to predict and are beyond our control, the Company cannot guarantee that it will
achieve or accomplish these expectations, beliefs or projections.
|
|
Important factors that, in our view, could cause actual results to differ materially from those discussed in the forward-looking
statements include the strength of the world economy and currencies, general market conditions, including fluctuations in charter hire rates and vessel values, the duration and severity of the ongoing COVID-19 pandemic, including its
impact on the demand for petroleum products and the seaborne transportation of these, the operations of our customers and our business in general, changes in demand for “ton-miles” of oil carried by oil tankers and changes in demand for
tanker vessel capacity, the effect of changes in OPEC’s petroleum production levels and worldwide oil consumption and storage, changes in demand that may affect attitudes of time charterers to scheduled and unscheduled dry-docking,
changes in TORM’s operating expenses, including bunker prices, dry-docking and insurance costs, changes in the regulation of shipping operations, including actions taken by regulatory authorities, potential liability from pending or
future litigation, domestic and international political conditions, potential disruption of shipping routes due to accidents, political events including “trade wars”, or acts of terrorism.
|
|
In light of these risks and uncertainties, undue reliance should not be placed on forward-looking statements contained in this release
because they are statements about events that are not certain to occur as described or at all. These forward-looking statements are not guarantees of our future performance, and actual results and future developments may vary materially
from those projected in the forward-looking statements.
Except to the extent required by applicable law or regulation, the Company undertakes no obligation to release publicly any revisions
or updates to these forward-looking statements to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events. Please see TORM’s filings with the U.S. Securities and Exchange
Commission for a more complete discussion of certain of these and other risks and uncertainties.
|
|
2020
|
2019
|
2018
|
2017
|
2016
|
|
INCOME STATEMENT (USDM)
|
|||||
Revenue
|
747
|
693
|
635
|
657
|
680
|
Time charter equivalent earnings (TCE) ¹⁾
|
520
|
425
|
352
|
397
|
458
|
Gross profit ¹⁾
|
341
|
252
|
169
|
200
|
242
|
EBITDA ¹⁾
|
272
|
202
|
121
|
158
|
200
|
Operating profit/(loss) (EBIT)
|
139
|
206
|
3
|
40
|
-107
|
Financial items
|
-49
|
-39
|
-36
|
-36
|
-35
|
Profit/(loss) before tax
|
90
|
167
|
-33
|
3
|
-142
|
Net profit/(loss) for the year
|
88
|
166
|
-35
|
2
|
-142
|
Net profit/(loss) ex. non-recurrent items¹⁾
|
122
|
51
|
-31
|
3
|
43
|
BALANCE SHEET (USDM)
|
|||||
Non-current assets
|
1,755
|
1,788
|
1,445
|
1,385
|
1,390
|
Total assets
|
1,999
|
2,004
|
1,714
|
1,647
|
1,571
|
Equity
|
1,017
|
1,008
|
847
|
791
|
781
|
Total liabilities
|
981
|
996
|
867
|
856
|
790
|
Invested capital ¹⁾
|
1,719
|
1,786
|
1,469
|
1,406
|
1,388
|
Net interest-bearing debt ¹⁾
|
713
|
786
|
627
|
620
|
609
|
Net Asset Value (NAV) (USDm) ²⁾
|
801
|
1,016
|
856
|
796
|
733
|
Cash and cash equivalents, incl. restricted cash
|
136
|
72
|
127
|
134
|
76
|
2020
|
2019
|
2018
|
2017
|
2016
|
|
KEY FINANCIAL FIGURES ¹⁾
|
|||||
Gross margins:
|
|||||
EBITDA
|
36.4%
|
29.2%
|
19.1%
|
24.0%
|
29.4%
|
Operating profit/(loss) (EBIT)
|
18.6%
|
29.7%
|
0.5%
|
6.1%
|
-15.7%
|
Return on Equity (RoE)
|
8.7%
|
17.9%
|
-4.3%
|
0.3%
|
-16.2%
|
Return on Invested Capital (RoIC)
|
7.8%
|
12.6%
|
0.1%
|
2.8%
|
-7.2%
|
Adjusted RoIC
|
9.3%
|
5.2%
|
0.3%
|
2.4%
|
4.9%
|
Equity ratio
|
50.9%
|
50.3%
|
49.4%
|
48.0%
|
49.7%
|
TCE per day (USD)
|
19,800
|
16,526
|
12,982
|
14,621
|
16,050
|
OPEX per day (USD)
|
6,398
|
6,371
|
6,389
|
6,673
|
6,771
|
Loan-to-value (LTV) ratio
|
50.8%
|
46.1%
|
52.9%
|
55.8%
|
52.4%
|
SHARE-RELATED KEY FIGURES ¹⁾
|
|||||
Basic earnings/(loss) per share (USD)
|
1.19
|
2.24
|
-0.48
|
0.04
|
-2.27
|
Diluted earnings/(loss) per share (USD)
|
1.19
|
2.24
|
-0.48
|
0.04
|
-2.27
|
Dividend per share (USD)
|
0.85
|
0.10
|
-
|
0.02
|
0.40
|
Net Asset Value per share (NAV/share) ²⁾
|
10.8
|
13.6
|
11.6
|
12.8
|
11.8
|
Stock price in DKK (per share of USD 0.01)³⁾
|
45.0
|
74.5
|
43.9
|
53.5
|
63.5
|
Number of shares ex. treasury shares (mill.)³⁾
|
74.4
|
74.4
|
73.9
|
62.0
|
62.0
|
¹⁾ For a definition of the calculated key figures (the APMs),
please refer to the glossary on pages 165-170.
|
|||||
²⁾ Based on broker valuations as of 31 December, excluding
charter commitments.
|
|||||
³⁾ End of period
|
![]() In this highly unusual year, I am very pleased that TORM can report solid EBITDA of USD 272m for the year and on the
back of the strong performance has returned USD 71m in dividends to shareholders. It further pleases me that TORM has continued to forge the path to a greener future by committing to ambitious CO2 reduction targets.
Mr. Christopher H. Boehringer,
Chairman of the Board
|
![]() |
![]() |
![]() |
TCE Earnings
USD/day
|
Lost Time Accident Frequency
(LTAF)
|
Adjusted Return on Invested Capital
(RoIC)
|
2030 Climate target
|
||||||
2020: 19,800
2019: 16,526
|
2020: 0.65
2019: 0.42
|
2020: 9.3%
2019: 5.2%
|
2020: 22%
2019: 24%
|
||||||
In 2020, TORM’s commercial performance was again among the best compared with peers in the product tanker industry. This can be accredited to the Company’s scale,
quality fleet and integrated operating platform.
This combination provides TORM’s commercial management team with the flexibility and responsiveness to meet customer demands, thereby enabling TORM to outperform
available earnings benchmarks.
In 2020, TORM achieved average TCE earnings of USD/day 19,800 up from USD/day 16,526 in 2020.
|
In line with the Company’s strategic focus on safety performance, TORM continued to promote the safety culture program One TORM
Safety Culture – driving resilience.
LTAF is an indicator of serious work-related personal injuries that result in more than one day off work per million work hours. The definition of LTAF follows
standard practice among shipping companies.
Following two years of continued improvement, TORM had nine accidents during 2020 and as a consequence LTAF increased to 0.65 compared to 0.42 in 2019.
|
Adjusted RoIC illustrates TORM’s ability to generate shareholder value from the capital invested in TORM. It is defined as net operating profit after tax (excluding non-recurring items) divided by the invested capital over the same
period (excluding impairment charges).
In 2020, TORM achieved an adjusted RoIC of 9.3% compared to 5.2% in 2019. The increase in RoIC from 2019 to 2020 is driven by higher freight rates.
This KPI reflects that with an average age of TORM’s fleet of approximately 10 years, TORM is able to generate a very attractive RoIC compared to its peers.
|
TORM continues its path towards achieving a 40% reduction in CO2 emissions by 2030. This performance is measured by Fleet AER (Annual Efficiency Ratio)
compared to the 2008 baseline figure.
In 2020, TORM continued its efforts and compared to the 2008 baseline, achieved a 22% reduction in Co2 emissions. The corresponding number in 2019 was
24%.
TORM is motivated more than ever to create a more environmentally friendly future and to develop innovative solutions to reduce CO2 emissions in order
to fulfil its target by 2030.
|
FLEET AND ORDER BOOK
As of 31 December 2020
|
||||||
Fleet 31.12.2019
|
Delivered in 2020
|
Scrapped in 2020
|
Fleet 31.12.2020
|
Order book for 2021-2023
|
2021-2023 Order book
as % of end-2020 fleet |
|
LR2
|
385
|
8
|
2
|
391
|
47
|
12%
|
LR1
|
372
|
3
|
0
|
375
|
3
|
1%
|
MR
|
1,707
|
76
|
8
|
1,775
|
134
|
8%
|
Handysize
|
750
|
27
|
10
|
767
|
27
|
4%
|
Total
|
3,214
|
114
|
20
|
3,308
|
211
|
6%
|
![]() |
Current viable unconventional fuels are primarily biofuels and LNG, which on a smaller scale have been introduced outside the product tanker
market.
In the product and chemical tanker fleet the uptake of alternative fuel systems remains very limited and takes up less than 1% of the global fleet.
Approximately 19% of the product and chemical tankers on order are equipped with a dual fuel system. It is notable that the methanol dual fuel vessels are
mainly dedicated methanol carriers.
For shipping companies at large to reach the IMO 2030 CO2 reduction target, increased fuel efficiency of the existing global fleet and operational
optimization is required.
Potential future viable fuel systems are expected to be decisive factors to reach TORM’s ambitious climate agenda for 2050. At this point, the future fuel type
is associated with great uncertainty.
|
![]() |
![]() |
![]() |
Voyage optimization
|
Behavioral optimization
|
Technology improvement
|
There are many factors involved in setting the ideal speed, and TORM works closely with its stakeholders to ensure the
optimal speed of its vessels. To support this, TORM utilizes predictive quantitative modelling and multiple data sources for real time surveillance and recommendation.
|
Measures to achieve operational savings, including optimal route planning, enhanced energy management onboard and rigid
anti-fouling monitoring.
|
TORM applies a range of new and updated technologies to enhance the fuel efficiency of its current fleet. In the
longer–term, TORM is also engaged in developing next generation ship design and technology together with selected partners.
|
2021 EBITDA SENSITIVITY TO CHANGES IN FREIGHT RATES - AS OF 31 DECEMBER 2020
|
||||||
Change in freight rates (USD/day)
|
||||||
USDm
|
-5,000
|
-2,500
|
-1,000
|
1,000
|
2,500
|
5,000
|
LR2
|
-4
|
-2
|
-1
|
1
|
2
|
4
|
LR1
|
-11
|
-6
|
-2
|
2
|
6
|
11
|
MR
|
-76
|
-38
|
-15
|
15
|
38
|
76
|
Handysize
|
-3
|
-2
|
-1
|
1
|
2
|
3
|
Total
|
-94
|
-47
|
-19
|
19
|
47
|
94
|
•
|
Continued COVID-19 restrictions and associated lockdowns lowering oil demand and causing operational obstacles
|
•
|
Speed and efficiency of COVID-19 vaccines rollout
|
•
|
Global economic growth and consumption of refined oil products
|
•
|
Refinery closures and maintenance
|
•
|
Oil trading activity and developments in ton-mile trends
|
•
|
Fleet growth and newbuilding ordering activity
|
•
|
Bunker price developments
|
•
|
One-off market-shaping events such as strikes, embargoes, political instability, weather conditions etc.
|
ONE-YEAR TIME CHARTER MARKET
|
|
Source: Average of selected broker assessments.
|
|
USD/day
|
One-year T/C rate as of 23 February 2021
|
LR2
|
16,100
|
LR1
|
13,500
|
MR
|
12,375
|
Handysize
|
11,188
|
Note: The time charter market has limited liquidity.
|
COVERED AND CHARTERED-IN DAYS AT TORM
– AS OF 31 DECEMBER 2020 |
2021
|
2022
|
2023
|
|
Owned days
|
|||
LR2
|
3,497
|
3,630
|
3,485
|
LR1
|
3,235
|
3,093
|
3,234
|
MR
|
15,703
|
15,814
|
15,798
|
Handysize
|
726
|
725
|
726
|
Total
|
23,161
|
23,262
|
23,243
|
2021
|
2022
|
2023
|
|
Chartered-in and leaseback days at fixed rate
|
|||
LR2
|
61
|
726
|
726
|
LR1
|
-
|
-
|
-
|
MR
|
2,905
|
2,903
|
2,899
|
Handysize
|
-
|
-
|
-
|
Total
|
2,965
|
3,629
|
3,625
|
2021
|
2022
|
2023
|
|
Total physical days
|
|||
LR2
|
3,557
|
4,356
|
4,211
|
LR1
|
3,235
|
3,093
|
3,234
|
MR
|
18,608
|
18,717
|
18,697
|
Handysize
|
726
|
725
|
726
|
Total
|
26,126
|
26,891
|
26,868
|
2021
|
2022
|
2023
|
|
Covered, %
|
|||
LR2
|
80%
|
3%
|
0%
|
LR1
|
32%
|
0%
|
0%
|
MR
|
18%
|
0%
|
0%
|
Handysize
|
16%
|
0%
|
0%
|
Total
|
28%
|
1%
|
0%
|
2021
|
2022
|
2023
|
|
Covered days
|
|||
LR2
|
2,843
|
136
|
-
|
LR1
|
1,025
|
-
|
-
|
MR
|
3,360
|
-
|
-
|
Handysize
|
118
|
-
|
-
|
Total
|
7,346
|
136
|
-
|
2021
|
2022
|
2023
|
|
Coverage rates, USD/day
|
|||
LR2
|
16,321
|
16,778
|
-
|
LR1
|
14,812
|
-
|
-
|
MR
|
14,196
|
-
|
-
|
Handysize
|
10,737
|
-
|
-
|
Total
|
15,049
|
16,778
|
-
|
Fair value of freight rate contracts that are mark-to-market in the income statement (USDm):
|
|||
Contracts not included above: USD 2.5m
|
|||
Contracts included above: USD 2.1m
|
|||
Actual no. of days can vary from projected no. of days primarily due to vessel sales and delays of vessel deliveries.
|
![]() |
TORM is present in all large vessel classes in the product tanker market with specific focus on the LR2, LR1 and MR vessel classes as these three segments offer
the greatest synergies.
TORM’s fleet has decreased from 76 vessels in December 2019 to 73 vessels on the water in March 2020. Two LR2 vessels are scheduled to be delivered in the fourth quarter of
2021 and the first quarter of 2022 and eight MR vessels are scheduled to be delivered in the second and third quarter of 2021. The change is primarily driven by our opportunistic approach to fleet renewal through disposal of older
tonnage, acquisition of younger tonnage and modern second-hand vessels and contracting of newbuildings.
![]() |
TOWARDS DECARBONIZING SHIPPING
![]() |
•
|
Maintaining a good and safe workplace
|
•
|
Reducing environmental impact
|
•
|
Respecting people
|
•
|
Doing business responsibly
|
•
|
Ensuring transparency
|
Indicator
|
Unit
|
2020
|
2019
|
2018
|
Greenhouse gas (GHG) emissions
|
||||
Direct GHG emissions (scope 1)
|
Ton CO2
|
1,335,896
|
1,302,390
|
1,374,835
|
Indirect GHG emissions (scope 2)
|
Ton CO2
|
434
|
488
|
525
|
CO2 emissions, AER – total fleet
|
g/dwtxnm
|
5.24
|
5.13
|
5.42
|
CO2 emissions, EEOI – total fleet
|
g/cargoxnm
|
11.18
|
11.31
|
12.28
|
Total GHG emissions
|
Ton CO2
|
1,336,330
|
1,302,878
|
1,375,360
|
Sulfur emissions
|
||||
SOx emissions
|
Ton
|
1,760
|
18,112
|
18,367
|
Energy consumption
|
||||
Heavy fuel
|
Ton
|
170,907
|
349,056
|
375,196
|
Low-sulfur heavy fuel
|
Ton
|
174,836
|
12,174
|
152
|
Marine Gas Oil
|
Ton
|
80,865
|
55,371
|
64,255
|
Total energy consumption for vessels
|
TJ
|
17,665
|
16,921
|
17,747
|
Office consumption
|
||||
Electricity consumption
|
kWh
|
445,093
|
702,850
|
823,844
|
Water consumption
|
M3
|
3,268
|
-
|
-
|
Ballast Water
|
||||
% of fleet with Ballast Water Treatment Systems
|
%
|
65
|
33
|
16
|
EMPLOYEE GENDER DIVERSITY
|
||
Permanently employed
|
||
Male
|
Female
|
|
Directors of the Company¹⁾
|
4
|
1
|
Employees in other senior executive positions
|
3
|
-
|
Total management other than Directors of the Company (VPs, GMs, Marine Officers)
|
147
|
11
|
Other permanent employees of the Group
|
173
|
118
|
Total permanent employees of the Group
|
328
|
130
|
¹⁾ The five Non-Executive Directors are not included as
employees of the Group.
|
USDm
|
2020
|
2019
|
Change
|
Income Statement
|
|||
Revenue
|
747
|
693
|
54
|
Time charter equivalent (TCE)
|
520
|
425
|
95
|
Gross profit
|
341
|
252
|
89
|
EBITDA
|
272
|
202
|
70
|
Operating profit/(loss) (EBIT)
|
139
|
206
|
-67
|
Financial items
|
-49
|
-39
|
-10
|
Net profit/(loss) for the year
|
88
|
166
|
-78
|
Balance Sheet
|
|||
Non-current assets
|
1,755
|
1,788
|
-33
|
Total assets
|
1,999
|
2,004
|
-5
|
Equity
|
1,017
|
1,008
|
9
|
Total liabilities
|
981
|
996
|
-15
|
Key figures
|
|||
Invested capital in USDm
|
1,719
|
1,786
|
-67
|
Net Asset Value per share (NAV) (USD)
|
10.8
|
13.6
|
-2.8
|
Return on Invested Capital (RoIC)
|
7.8%
|
12.6%
|
-4.8%points
|
Adjusted RoIC
|
9.3%
|
5.2%
|
4.1%points
|
Return on Equity (RoE)
|
8.7%
|
17.9%
|
-9.2%points
|
Basic earnings per share (EPS)
|
1.19
|
2.24
|
-1.05
|
USDm
|
Handysize
|
MR
|
LR1
|
LR2
|
Total
|
Time charter equivalent earnings 2019
|
24.2
|
281.4
|
36.5
|
82.8
|
424.9
|
Change in number of earning days
|
-14.3
|
12.6
|
18.4
|
-7.9
|
8.8
|
Change in freight rates
|
-1.0
|
41.8
|
18.5
|
26.2
|
85.5
|
Other
|
-
|
-0.2
|
1.5
|
-1.0
|
0.3
|
Time charter equivalent earnings 2020
|
8.9
|
335.6
|
74.9
|
100.1
|
519.5
|
2020
|
|||||||
USDm
|
2019
Full year |
Q1
|
Q2
|
Q3
|
Q4
|
Full year
|
% change full year
|
LR2 vessels
|
|||||||
Available earning days
|
4,198
|
1,019
|
1,002
|
901
|
873
|
3,795
|
-10%
|
Owned
|
3,907
|
928
|
911
|
886
|
873
|
3,598
|
-8%
|
T/C
|
291
|
91
|
91
|
15
|
-
|
197
|
-32%
|
Spot rates ¹⁾
|
21,783
|
31,013
|
37,677
|
21,495
|
18,510
|
29,030
|
33%
|
TCE per earning day ²⁾
|
19,730
|
29,108
|
32,732
|
23,854
|
19,632
|
26,637
|
35%
|
LR1 vessels
|
|||||||
Available earning days
|
2,153
|
779
|
812
|
811
|
826
|
3,228
|
50%
|
Owned
|
2,153
|
779
|
812
|
811
|
826
|
3,228
|
50%
|
T/C
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Spot rates ¹⁾
|
17,912
|
25,421
|
30,116
|
20,703
|
13,081
|
22,424
|
25%
|
TCE per earning day ²⁾
|
17,102
|
24,329
|
31,655
|
20,629
|
14,931
|
22,839
|
34%
|
MR vessels
|
|||||||
Available earning days
|
17,736
|
4,703
|
4,791
|
4,663
|
4,372
|
18,529
|
4%
|
Owned
|
16,145
|
3,868
|
3,997
|
3,900
|
3,675
|
15,440
|
-4%
|
T/C
|
1,591
|
835
|
794
|
763
|
697
|
3,089
|
94%
|
Spot rates ¹⁾
|
16,063
|
22,974
|
23,297
|
15,259
|
11,082
|
18,229
|
13%
|
TCE per earning day ²⁾
|
15,840
|
22,461
|
23,012
|
15,077
|
11,243
|
18,098
|
14%
|
Handysize vessels
|
|||||||
Available earning days
|
1,620
|
183
|
182
|
183
|
116
|
664
|
-59%
|
Owned
|
1,620
|
183
|
182
|
183
|
116
|
664
|
-59%
|
T/C
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Spot rates ¹⁾
|
14,945
|
19,535
|
15,872
|
7,193
|
9,051
|
13,116
|
-12%
|
TCE per earning day ²⁾
|
14,965
|
20,649
|
15,270
|
7,628
|
8,257
|
13,416
|
-10%
|
Total
|
|||||||
Available earning days
|
25,707
|
6,684
|
6,787
|
6,558
|
6,187
|
26,216
|
2%
|
Owned
|
23,825
|
5,758
|
5,902
|
5,780
|
5,490
|
22,930
|
-4%
|
T/C
|
1,882
|
926
|
885
|
778
|
697
|
3,286
|
75%
|
Spot rates ¹⁾
|
16,875
|
24,116
|
25,528
|
16,220
|
11,717
|
19,619
|
16%
|
TCE per earning day ²⁾
|
16,526
|
23,643
|
25,274
|
16,762
|
12,863
|
19,800
|
20%
|
¹⁾ Spot rate = Time Charter Equivalent Earnings for all
charters with less than six months’ duration = Gross freight income less bunker, commissions and port expenses.
|
|||||||
²⁾ TCE = Time Charter Equivalent Earnings = Gross freight
income less bunker, commissions and port expenses.
|
USDm
|
Handysize
|
MR
|
LR1
|
LR2
|
Total
|
Operating expenses 2019
|
10.4
|
117.6
|
16.9
|
28.1
|
173.0
|
Change in operating days
|
-5.8
|
7.9
|
4.8
|
-1.9
|
5.0
|
Change in operating expenses per day
|
0.0
|
-1.2
|
-0.8
|
2.4
|
0.4
|
Other
|
-0.0
|
0.0
|
-0.0
|
0.1
|
0.1
|
Operating expenses 2020
|
4.6
|
124.3
|
20.9
|
28.7
|
178.5
|
USD/day
|
Handysize
|
MR
|
LR1
|
LR2
|
Total
|
Operating expenses per operating day in 2019
|
6,124
|
6,350
|
6,597
|
6,427
|
6,371
|
Operating expenses per operating day in 2020
|
6,163
|
6,287
|
6,355
|
7,013
|
6,398
|
Change in the operating expenses per operating day in %
|
1%
|
-1%
|
-4%
|
9%
|
0%
|
Operating days in 2020 ¹⁾
|
740
|
19,763
|
3,287
|
4,088
|
27,878
|
Offhire
|
-7
|
-266
|
-27
|
-164
|
-464
|
Dry-docking
|
-69
|
-659
|
-32
|
-108
|
-868
|
Bareboat contracts in/out
|
-
|
-3,398
|
-
|
-218
|
-3,616
|
Vessels chartered-in
|
-
|
3,089
|
-
|
197
|
3,286
|
Available earning days 2020
|
664
|
18,529
|
3,228
|
3,795
|
26,216
|
¹⁾ Including bareboat charters.
|
•
|
Assets within the Main Fleet were not impaired as the value in use was in line with the carrying amount.
|
•
|
The two Handy vessels were impaired with USD 5.5m in total as the calculated value in use was lower than the carrying amount on a vessel by vessel basis
|
•
|
Three years is generally in line with the forecast horizon for external equity analysts covering the shipping sector
|
•
|
TORM will have paid its commitments relating to the Company’s remaining newbuildings and will as of 31 December 2023 not have any currently known
off-balance sheet liabilities
|
•
|
The current key uncertainty in the product tanker market relating to the rebound of global oil demand is expected to be determined by the development of the
COVID-19 pandemic and is expected to be resolved within the three-year horizon
|
•
|
Demand-supply picture in the product tanker sector including the expected vessel values and freight rates achieved by the Group
|
•
|
Development of the fleet
|
•
|
Operating and administrative expenses
|
•
|
Capital expenditures covering newbuildings and maintenance of the existing fleet including installations of scrubbers and Ballast Water Treatment Systems
|
•
|
Changes in interest rates
|
![]() |
![]() |
Risk
types
![]() Risk appetite
![]() |
Risk assessment is made of the potential financial, reputational and compliance impact of individual risks.
Risks are assessed as to whether they are of a Short-term, Recurring or Long-term (Emerging Risks) nature.
The Senior Management Team and the Risk Committee decide on TORM’s risk appetite for the Company’s principal risk exposures.
|
The Board:
Chaired by Mr. Christopher H. Boehringer.
The Board of Directors holds six prescheduled meetings on an annual basis, but usually holds several ad hoc meetings. The duties of the Directors include
establishing policies for strategy, accounting, organization, finance and the appointment of executive officers. The Board of Directors governs the Company in accordance with the limits prescribed by the Articles of Association or by
any special resolution of the shareholders.
|
Chairman
Leads the Board, sets the agenda and promotes a culture of open debate between Executive and Non-Executive Directors.
Regularly meets with the Chief Executive Officer, the other Executive Directors and other senior management executives to stay informed.
|
Senior Independent Director
Ensures that the views of each Non-Executive Director are given due consideration.
Available to both Non-Executive Directors and shareholders if they have concerns.
On an annual basis, meets with each Non-Executive Director to appraise the performance of the Chair.
|
Non-Executive Directors
Committed to contribute constructively, challenge and help develop proposals on strategy.
|
Executive Directors
Responsible for the day-to-day management of the Company,
Responsible for the Company’s operational development, results and internal development.
Implements the strategies and overall decisions approved by the Board.
|
Board Observers
Three types. Employee-elected, providing a communication platform between the employees and the Board. Minority Board Observer appointed by the B
Shareholder and Board Member elected. All observers are entitled to attend and speak at Board meetings.
|
Audit Committee
Chaired by Mr. Göran Trapp
Meets a minimum of four times a year.
Assists the Board of Directors in fulfilling its responsibilities relating to the oversight of the quality and integrity of the accounting, auditing,
financial reporting and risk management of the Company
The Audit Committee report on pages 69-73 describes in detail the committees roles and activities
|
Risk Committee
Chaired by Mr. Göran Trapp
Meets a minimum of three times a year. Responsible for supervisory oversight and monitors responsibilities with respect to internal controls and risk
management
The Risk Committee report on pages 74-75 describes in detail the committees roles and activities
|
Nomination Committee
Chaired by Mr. Christopher H. Boehringer
Meets a minimum of two times a year.
Reviews the structure, size and composition (including skills, knowledge, experience and diversity) of the Board of Directors and makes recommendations to
the Board of Directors with regard to any changes.
Considers succession planning for Directors and the Chief Executive Officer and others.
The Nominations Committee report on pages 76-77 describes in detail the committees roles and activities
|
Remuneration Committee
Chaired by Christopher H. Boehringer
Meets a minimum of two times a year.
Assists the Board of Directors in reviewing Management’s performance and remuneration as well as the Company’s general remuneration policies
The Remuneration Committee report on page 78-87 describes in detail the committees roles and activities
|
Senior Management Team
Consists of the following employees of TORM A/S (in addition to the Executive Director, Mr. Jacob B Meldgaard): Mr. Kim Balle (Chief Financial Officer –
CFO), Mr. Lars Christensen (Senior Vice President and Head of Projects) and Mr. Jesper S. Jensen (Senior Vice President and Head of Technical Division). The Senior Management Team holds weekly meetings. Assists the Executive Director
in the day-to-day management of the business.
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
Christopher H Boehringer
Non-Executive Director and Chairman of TORM’s Board of Directors
|
David Neil Weinstein
Senior Independent Director and Deputy Chairman of TORM’s Board of Directors
|
Göran Trapp
Non-Executive Director
|
Annette Malm Justad
Non-Executive Director
|
Jacob B Meldgaard
Executive Director and Chief Executive Officer
|
Torben Janholt
Former Non-Executive Director
|
Nationality: Canadian
|
Nationality: US citizen
|
Nationality: Swedish
|
Nationality: Norwegian
|
Nationality: Danish
|
Nationality: Danish
|
Tenure: 4 years
|
Tenure: 4 years, continues until removed by the B-shareholder
|
Tenure: 4 years
|
Tenure: <1 year.
Appointed at the 2020 AGM
|
Tenure: 4 years
|
Tenure: 4 years
Resigned from the Board and its Committees at the 2020 AGM
|
Employment: Managing Director and Head of
Europe, Oaktree Capital Management (International) Limited
|
Employment: Senior Investment Banking, Governance and
Reorganization Specialist
|
Employment: Board member
|
Employment: Board member
|
Employment: Chief Executive Officer TORM plc since 1 April 2010
|
Employment: Board member
|
Skills & experience: Shipping, Strategy,
Capital Investment, Mergers & Acquisitions. Goldman Sachs, FI Travel Corporation, Warburg Dillon Read/SG Warburg and LTU GmbH & Co
|
Skills & experience: Strategy, Capital, M&A, US listings.
Inter alia Seadrill, Ltd., Stone Energy Corp, Tru Taj LLC, Deep Ocean Group, Axiall Corporation, The Oneida Group, Horizon Lines, Inc., Interstate Bakeries Corp, Pioneer Companies Inc. and York Research Corp and as MD of Calyon
Securities Inc., BNP Paribas, Bank of Boston and Chase Securities Inc.
|
Skills & experience: Shipping, Strategy, Customers, Finance.
Morgan Stanley crude oil trader, Head of Oil Products Trading Europe & Asia, Global Head of Oil Trading and Head of Commodities EMEA. Crude oil trader at Statoil. Founding director of energy advisory boutique Energex
|
Skills & experience: Shipping, Customers, Strategy, Capital,
Finance. More than 20 years of executive experience from shipping and industry including CEO of Oslo listed Eitzen Maritime Services ASA from 2006-2010
|
Skills & experience: Shipping, Customers, Strategy, Capital,
M&A, US listing. Previously served as Executive Vice President of Dampskibsselskabet NORDEN A/S and held a number of management positions in J. Lauritzen A/S and A. P. Møller-Maersk
|
Skills & experience: Shipping, Strategy, Customers, International
markets, Executive Management, Leadership. Previously CEO and President of J. Laurtizen 1998-2012, Chairman of Danish Shipowners Association 2005-2009 and Managing director Pioneer Marine 2017-2020.
|
External appointments:
Utmost Group Limited and Oaktree Capital Management (International) Limited
|
External appointments: Pacific Drilling S.A
|
External appointments: Board member of Energex Partners Ltd.
|
External appointments: Partner at Recore Norway AS. Chair of the
Board of Directors of Store Norske Spitsbergen Kulkompani AS, American Shipping Company ASA, RECSilicon ASA and Norske tog AS. Board member of Awilco LNG ASA, PowerCell Sweden AB
|
External appointments: Chairman of the Board of Danish Shipping and
Board member of Danish Ship Finance, SYFOGLOMAD Ltd, Grant Compass A/S and The TORM Foundation
|
External appointments: Board member of United Shipping and Trading,
Unitankers and Bunker Holding.
|
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
|
AT A GLANCE
|
Chairman
Göran Trapp
Members
Annette Malm Justad appointed on 12 April 2020
David Weinstein
Torben Janholt resigned on 12 April 2020
Composition
The Committee is composed solely of independent Non‑Executive
Directors
Meetings
The Committee had five scheduled meetings during 2020. Attendance by members at Committee meetings can be seen
on page 68.
2020 Highlights
• Onboarding of EY as new independent auditors
• Quarterly impairment indicator test
• Annual impairment testing of the CGUs
|
![]() |
AT A GLANCE
|
Chairman
Göran Trapp
Members
Annette Malm Justad appointed on 12 April 2020
David Weinstein
Torben Janholt resigned on 12 April 2020
Christopher Boehringer resigned in January 2021
Composition
The Committee is composed solely of independent Non‑Executive
Directors.
Meetings
The Committee had three scheduled meetings in 2020. Attendance by members at Committee meetings can be seen on page
68.
2020 highlights
• Risk Management review of TORM’s policies on Insurance, IT, financial Instruments and its financial policy;
• Review of TORM’s capital structure risk;
• Review of TORM’s compliance with sanctions;
• Review and approval of Enterprise Risk Management report.
|
![]() |
AT A GLANCE
|
Chairman
Christopher Boehringer
Members
Annette Malm Justad appointed on 12 April 2020
David Weinstein
Torben Janholt resigned on 12 April 2020
Composition
With the exception of the Chairman, the Committee is composed solely of independent Non‑Executive Directors
Meetings
The Committee had two scheduled meetings in 2020. Attendance by members at Committee meetings can be seen on page
68.
2020 highlights
• Annette Malm Justad joins TORM’s Board as first female Board and Committee member.
• TORM joins Danish Shipping’s Charter for more women in shipping.
• TORM ranks in top 10% in Employee Engagement Survey.
• Succession Planning for critical roles
• Employee population survey – progress on gender diversity.
|
![]() |
AT A GLANCE
|
Chairman
Christopher Boehringer
Members
Annette Malm Justad appointed on 12 April 2020
David Weinstein
Torben Janholt resigned on 12 April 2020
Composition
With the exception of the Chairman, the Committee is composed solely of independent Non‑Executive Directors
Meetings
The Committee had three scheduled meetings in 2020. Attendance by members at Committee meetings can be seen on page
68.
2020 highlights
• Non-Executive Director remuneration review.
• Review of pay and conditions across the Company.
• LTIP - 2020 Restricted Share Unit allocation.
• Remuneration Committee assessment.
• Review and update of the Remuneration Policy for approval at the AGM.
|
•
|
The statement by the Chairman of the Remuneration Committee;
|
•
|
The annual report on remuneration;
|
•
|
The revised Remuneration Policy
|
•
|
Non-Executive Directors whose UK income is above the threshold of GBP 100,000 per annum can, if required, use the services of the Company’s external tax
advisors to prepare their UK personal tax return. The fees incurred by the Company for the service offered will be deducted from the Directors’ net board fees.
|
•
|
the CEO bonus, from 2017 to 2020. See Table 2 on page 90 for further details.
|
•
|
Update of the Indicative Executive Director Total Remuneration at different levels of performance shown under performance scenarios on page 92 using the
2020 remuneration figures for the current CEO.
|
Page 88 Remuneration Policy
|
Page 84 Non-Executive Director Remuneration
|
Page 80 Executive Director remuneration
|
![]() |
MR. JACOB MELDGAARD
|
||||||
USD '000
|
Salary¹⁾
|
Taxable benefits
|
Annual performance bonus²⁾
|
Total
|
Total fixed remuneration
|
Total variable remuneration
|
2019
|
1,041
|
41
|
1,126
|
2,208
|
1,082
|
1,126
|
2020
|
1,129
|
41
|
1,262
|
2,432
|
1,170
|
1,262
|
Chief Executive Officer
|
Employees entire Group
|
|||||
USD '000
|
2019
|
2020
|
% Change³⁾
|
% change
|
||
Salary and Directors Fees
|
1,041
|
1,129
|
8%
|
4.6%
|
||
Taxable benefits
|
41
|
41
|
2%
|
0.0%
|
||
Annual bonus
|
1,126
|
1,262
|
12%
|
23.4%
|
||
Total
|
2,208
|
2,432
|
10%
|
|||
¹⁾ The total salary consists of both salary as CEO of TORM
A/S (USD 962t) and as Executive Director of TORM plc (USD 79t).
|
||||||
²⁾ The total annual performance bonus arising in the period
from 1 January 2020 to 31 December 2020 was DKK 8,203t (USD1,262t). This is an estimated amount as the final decision has yet to be made.
|
||||||
³⁾ % change in DKK for salary is 7%, taxable benefits is 0%
and annual bonus is 10%.
|
LTIP element of Mr. Jacob Meldgaard’ s remuneration package 2020
|
RSU LTIP grant¹⁾
|
Exercise price per share
|
RSU grant value assuming 100% vesting
|
Mr. Jacob Meldgaard
|
766,035
|
DKK 53.7
|
USD 0.9m
|
¹⁾ LTIP award is fixed by the Board of Directors and was
communicated via company announcement no. 10 of 25 April 2018,
therefore there is no minimum or maximum for 2018. |
•
|
The fulfilment of specific performance metrics set by the Company (up to 70% of the CEO’s base salary). These include but are not limited to, RoIC, cost
structure and environmental footprint.
|
•
|
Up to 50% of the CEO’s base salary based on the sole discretion of the Company’s Board of Directors.
|
•
|
In aggregate, the maximum achievable cash bonus for the financial year 2020 for the CEO is equal to 120% of the CEO’s base salary in the financial year
2020. The specific metrics and calculation methodology for each of the parameters have been determined by the Board of Directors.
|
2020 REMUNERATION TABLE
NON-EXECUTIVE DIRECTORS |
|||||||||
USD '000
|
Base fee
|
Committee fees
|
Total
|
||||||
Director
|
2020
|
2019
|
2018
|
2020
|
2019
|
2018
|
2020
|
2019
|
2018
|
Mr. Christopher H. Boehringer
|
171
|
168
|
172
|
85
|
84
|
104
|
256
|
252
|
276
|
Mr. David Weinstein
|
114
|
113
|
114
|
86
|
85
|
68
|
200
|
198
|
182
|
Mr. Göran Trapp
|
57
|
57
|
57
|
114
|
113
|
114
|
172
|
170
|
171
|
Mr. Torben Janholt
|
57
|
57
|
57
|
32
|
113
|
114
|
89
|
170
|
171
|
Ms. Annette Justad
|
57
|
-
|
-
|
82
|
-
|
-
|
139
|
-
|
-
|
DIRECTOR
|
Ordinary shares as at 1 Jan 2020
|
Ordinary shares as at 31 Dec 2020
|
Changes from 31 Dec 2020 to 11 Mar 2021
|
Ordinary shares as at 11 Mar 2021
|
Mr. Christopher H. Boehringer
|
21,204
|
21,204
|
-
|
21,204
|
Mr. David Weinstein
|
5,000
|
5,000
|
-
|
5,000
|
Mr. Göran Trapp
|
12,820
|
12,820
|
-
|
12,820
|
Ms. Annette Justad
|
-
|
2,700
|
-
|
2,700
|
Mr. Jacob Meldgaard
|
255,411
|
255,411
|
-
|
255,411
|
¹⁾ The above table shows each Director’s shareholding.
|
Restricted Share Units
|
Awarded
|
Vested not exercised
|
Agreed not to exercise
|
Exercised
|
Unvested
|
|
2016
|
1,276,725
|
-
|
-
|
-
|
1,276,725
|
|
2017
|
-
|
255,345
|
-
|
-
|
1,021,380
|
|
2018
|
766,035
|
255,345
|
766,035
|
-
|
766,035
|
|
2019
|
-
|
-
|
-
|
255,345
|
510,690
|
|
2020
|
-
|
255,345
|
-
|
-
|
255,345
|
Mr. Jacob Meldgaard
|
2016
|
2017
|
2018
|
2019
|
2020
|
Total remuneration (single figure)
|
1,473
|
1,626
|
1,531
|
2,208
|
2,432
|
Annual bonus (% earned of base salary)
|
67.0%
|
60.0%
|
45.0%
|
117.0%
|
120.0%
|
LTIP has not been disclosed in this table. The CEO only receives Restricted Share Units (RSUs) with no performance
conditions
|
2019 - 2020 in %
|
Salary¹⁾
|
Benefits²⁾
|
Bonus
|
Chief Executive Officer
|
8.4%
|
2.3%
|
12.1%
|
Mr. Christopher H. Boehringer
|
1.6%
|
N/A
|
N/A
|
Mr. David Weinstein
|
1.0%
|
N/A
|
N/A
|
Mr. Göran Trapp
|
1.0%
|
N/A
|
N/A
|
Mr. Torben Janholt
|
-47.4%
|
N/A
|
N/A
|
Ms. Annette Justad
|
N/A
|
N/A
|
N/A
|
Employees entire group
|
4.6%
|
0.0%
|
23.4%
|
¹⁾ The comparative figures used to determine the % change
take into consideration the CEO's salary and benefits.
|
|||
²⁾ Other benefits provided relate directly to company car
benefit.
|
|||
³⁾ % change in DKK for salary and Executive Directors fees
is 7%, taxable benefits is 0% and annual bonus is 11%. % change for Non-Executive Directors fees in Euro's is 0% other than for Mr. Torben Janholt who retired as a Non-Executive Director in 2020.
|
Expenditure USDm
|
2020
|
2019
|
2018
|
Dividends paid
|
70.6
|
-
|
-
|
Purchase of outstanding treasury shares in TORM A/S
|
-
|
-
|
-
|
Purchase/disposals of treasury shares
|
1.3
|
-
|
-
|
Total
|
71.9
|
-
|
-
|
Staff costs
|
50.7
|
45.8
|
46.2
|
Retained earnings
|
939.2
|
920.0
|
752.0
|
STATEMENT OF VOTING
|
||||||
Annual Remuneration Report
|
Votes for
|
%
|
Votes against
|
%
|
Total votes
|
Abstentions
|
49,463,891
|
66.6
|
2,433,359
|
3.3
|
51,897,250
|
-
|
|
Directors' Remuneration Policy
|
Votes for
|
%
|
Votes against
|
%
|
Total votes
|
Abstentions
|
49,356,868
|
66.8
|
2,418,586
|
3.3
|
51,775,454
|
16,678
|
![]() |
Board fees
|
Director’s fee per annum (EUR)
|
Chairman
|
150,000
|
Deputy Chairman
|
100,000
|
Minority Board Observer
|
70,000
|
Executive Director
|
70,000
|
Director
|
50,000
|
Board Observer **
|
50,000
|
Additional duties
|
Additional fees per annum (EUR)
|
Chairman of the Audit Committee
|
50,000
|
Other Audit Committee members
|
25,000
|
Chairman of the Risk Committee
|
50,000
|
Other Risk Committee members
|
25,000
|
Chairman of the Nomination Committee*
|
25,000
|
Other Nomination Committee members*
|
25,000
|
Chairman of the Remuneration Committee
|
25,000
|
Other Remuneration Committee members
|
25,000
|
* |
Only payable in the year in which the actual meetings are held.
|
** |
Not payable to TORM A/S employee-elected Board Observers.
|
Elements
|
Purpose
|
Operation and performance measures
|
Directors’ fees
|
To attract and retain high-calibre Executive Directors by offering market competitive fees.
|
The level of the fixed annual fee is proposed by the Board of Directors at the Annual General Meeting after comparison with other
companies within the same market capitalization range.
Assessment of performance
There are no performance measures associated with the Director’s fees.
|
CEO base salary
|
To recruit and retain high-calibre Executive(s) providing base level remuneration at a competitive market rate.
|
The salary will be discussed and agreed with the Chairman of the Board of Directors once a year in February, and take effect from 1
January that year.
Assessment of performance
There are no performance measures associated with the base salary.
|
CEO taxable benefits
|
To provide market competitive benefits set at a level which the Committee considers appropriate for the role and individual circumstances.
There are no performance measures associated with this benefit.
|
Executive Directors receive a competitive benefits package, which may include a company car, newspapers, a mobile phone, PC, ASDL and call
charges. Other benefits may be introduced from time to time to ensure that the benefits package is appropriately competitive and reflects the circumstances of the individual Director.
Assessment of performance
There are no performance measures associated with this benefit.
|
CEO bonus
|
To encourage and reward delivery of the Company’s strategic priorities. To provide a variable level of remuneration based on short-term
performance against the annual plan.
|
The Board of Directors will provide the CEO with a performance bonus for each financial year in the following range and based on the
following parameters:
Assessment of performance
The fulfilment of specific performance metrics set by the Company (up to 70% of the CEO’s base salary). The performance metrics are
specified at the start of the performance period; and up to 50% of the CEO’s base salary is based on the sole discretion of the Company’s Board of Directors.
Maximum opportunity
120% of the base salary in the financial year.
|
Elements
|
Purpose
|
Operation and performance measures
|
CEO LTIP
|
To encourage and reward the generation of long-term shareholder returns and the delivery of financial or strategic priorities. To
provide the largest potential remuneration for long-term performance.
|
Incentives under the LTIP may be granted in any one or a combination of the following forms:
• share options • restricted share units and • other share-based awards
Maximum threshold
The maximum threshold for the share-based LTIP grants applicable to the Executive Management as a group is expected to be approximately
7% of the Company's share capital from time to time.
Minimum vesting requirements
Incentives granted under the LTIP are generally subject to minimum vesting requirements of three years and must generally have a vesting
period of five years for members of the Executive Management (with incremental vesting permitted over the vesting period).
Performance measures
Each type of award, including all relevant performance measures, is discussed in greater detail in 4.2 "Types of
Incentives" below.
|
Pension
|
To offer market competitive levels of pension contribution.
|
The Directors of TORM plc do not receive any pension contributions from the Company. In addition, in the role as
CEO of TORM A/S, the Denmark-based Executive Director does not receive any pension contributions.
|
![]() |
Pay element
|
Above
|
Target
|
Below
|
Directors fees
|
Fixed fee EUR 70,000
|
Fixed fee EUR 70,000
|
Fixed fee EUR 70,000
|
Fixed pay
|
Fixed salary DKK 7m and benefits DKK 276,000
|
Fixed salary DKK 7m
and benefits DKK 276,000 |
F Fixed salary DKK 7m
and benefits DKK 276,000 |
Performance bonus
|
100% of maximum bonus
|
50% of maximum bonus
|
Zero
|
•
|
Limitations on grants to the Executive Management and individual participants in a given calendar year.
|
•
|
Awards under the Plans are administered by the Remuneration Committee, an independent committee of the Board of Directors.
|
•
|
share options
|
•
|
restricted share units and
|
•
|
other share-based awards
|
•
|
Share Options. A share option is a right to subscribe for A-shares in TORM. The Board of Directors will determine the number and exercise price of the
options and when the options become exercisable. The term of an option may not exceed ten years. The Board of Directors may not decrease the exercise price for any outstanding options after the date of grant other than as provided for
in the Plans or in accordance with the adjustment principles set out in paragraph 4.4 below. In addition, an outstanding option may not, as of any date that the option has a per share exercise price that is greater than the then
current fair market value of a share, be surrendered to TORM as consideration for the grant of a new option with a lower exercise price, another award, a cash payment or A-shares, unless provided for in the Plans or in accordance with
the adjustment principles set out in paragraph 4.4 below.
|
•
|
Restricted Share Units. A Restricted Share Unit, or RSU, represents the right to receive one share on a respective
|
vesting or settlement date from TORM. Subject to the restrictions provided in the applicable incentive agreement and the LTIP, a participant receiving RSUs
has no rights as a shareholder to such units, until the RSUs vest and A-shares are issued to the participant. RSUs may be granted with dividend equivalent rights; however, unless determined by the Board of Directors to be paid
currently, TORM must establish a bookkeeping account for the participant and reflect in that account any securities, cash or other property comprising any dividend or property distribution with respect to each share underlying each
RSU.
|
•
|
Other share-based awards. The LTIP also permits the Board of Directors to grant eligible participants awards of A-shares and other awards that are
denominated or payable in, valued in whole or in part by reference to, or are otherwise based on or related to A-shares, or the appreciation in value of A-shares.
|
•
|
all outstanding incentives will become fully vested and exercisable;
|
•
|
all restrictions or limitations on any outstanding incentives will lapse;
|
•
|
all performance criteria and other conditions relating to the payment of incentives will be deemed to have been achieved or waived by TORM;
|
•
|
all outstanding options are required to be exercised by a certain date;
|
•
|
the surrender to TORM of some or all outstanding options in exchange for a share or cash payment for each option equal in value to the per share change of
control value, calculated as described in the LTIP, over the exercise price;
|
•
|
any equitable adjustment will be made to outstanding incentives as deemed necessary to reflect TORM's corporate changes; and/or
|
•
|
an option will become an option relating to the number of A-shares or other securities or property (including cash) to which the participant would have been
entitled in connection with the change of control transaction if the participant had been a shareholder.
|
SHARE INFORMATION
|
|
Exchanges
|
Nasdaq CPH and NY
|
ISIN (CPH)
|
GB00BZ3CNK81
|
CUSIP (NY)
|
G89479102
|
Tickers
|
TRMD A and TRMD
|
Year high (TRMD A)
|
DKK 76.0 (2 Jan.)
|
Year low (TRMD A)
|
DKK 39.8 (29 Oct.)
|
Number of A shares (end 2020)
|
74,855,929
|
Number of treasury share
|
493,371
|
•
|
Up to an aggregate nominal amount of USD 686,142 in connection with the Exchange Offer (of which USD 622,988.48 nominal value was issued (62,298,846
A-shares, one B-share and one C- share)) during the period ended 31 December 2016. As the Exchange Offer has been completed, no further shares will be issued under this authority
|
•
|
Up to an aggregate nominal amount of USD 1,372,283 which can be offered in connection with any proposed initial public offering of equity securities on
certain US stock exchanges, of which none was issued from 1 January 2020 to 31 December 2020, leaving a current authority to issue up to 137,228,300 A-shares
|
•
|
Up to an aggregate nominal amount of USD 2,477,026 in general equity issues including warrants, convertible debt and general equity with the issue being at
fair value as determined by the Board of Directors, of which none was issued from 1 January 2020 to 31 December 2020, leaving a current authority to issue up to 247,702,600 A-shares.
|
•
|
Up to an aggregate nominal amount of USD 777,625 to Directors, officers or employees of the Company or any of its subsidiaries, of which USD 10,474 nominal
value was used for the grant of Restricted Share Units during the period from 1 January 2020 to 31 December 2020, leaving a current authority to issue up to 77,225,513 A-shares
|
•
|
As far as the Director is aware, there is no relevant audit information of which the Company’s independent auditor is unaware.
|
•
|
The Director has taken all reasonable steps that he or she ought to have taken as a Director in order to make him or herself aware of any relevant audit
information and to establish that the Company’s independent auditor is aware of that information.
|
![]() |
•
|
Select suitable accounting policies in accordance with IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors and then apply them
consistently
|
•
|
Make judgements and accounting estimates that are reasonable and prudent
|
•
|
Present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information
|
•
|
Provide additional disclosures when compliance with the specific requirements in IFRS (or in respect of the parent company financial statements, FRS 101) is
insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance
|
•
|
In respect of the group financial statements, state whether IFRSs in conformity with the Companies Act 2006 and IFRSs adopted pursuant to Regulation (EC) No
1606/2002 as it applies in the European Union have been followed, subject to any material departures disclosed and explained in the financial statements
|
•
|
In respect of the parent company financial statements state whether applicable UK Accounting Standards, including FRS 101, have been followed, subject to
any material departures disclosed and explained in the financial statements
|
•
|
Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business
|
•
|
The financial statements, prepared in accordance with the Companies Act 2006 and IFRSs as adopted pursuant to Regulation (EC) No. 1606/2002 as it applies to
the European Union, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole
|
•
|
The annual report, including the Strategic Report, includes a fair review of the development and performance of the business and the position of the Company
and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face
|
•
|
The annual report, taken as a whole, is fair, balanced and understandable and provides the information necessary for shareholders to assess the Company’s
position and performance, business model and strategy
|
![]() |
USD '000
|
Note
|
2020
|
2019
|
2018
|
Revenue
|
747,356
|
692,610
|
635,366
|
|
Port expenses, bunkers and commissions
|
-227,924
|
-267,739
|
-283,018
|
|
Charter hire
|
0
|
0
|
-2,506
|
|
Operating expenses
|
3
|
-178,376
|
-172,983
|
-180,443
|
Profit from sale of vessels
|
23
|
1,069
|
1,180
|
752
|
Administrative expenses
|
3, 4
|
-50,773
|
-47,724
|
-47,826
|
Other operating expenses
|
-19,185
|
-2,911
|
-1,963
|
|
Share of profit/(loss) from joint ventures
|
-242
|
-422
|
189
|
|
Impairment losses and reversal of impairment on tangible assets
|
6, 8, 23
|
-11,096
|
114,004
|
-3,249
|
Depreciation
|
6,7
|
-121,922
|
-110,124
|
-114,480
|
Operating profit/(loss) (EBIT)
|
138,907
|
205,891
|
2,822
|
|
Financial income
|
9
|
536
|
2,796
|
3,302
|
Financial expenses
|
9
|
-49,914
|
-41,881
|
-39,345
|
Profit/(loss) before tax
|
89,529
|
166,806
|
-33,221
|
|
Tax
|
12
|
-1,415
|
-784
|
-1,558
|
Net profit/(loss) for the year
|
88,114
|
166,022
|
-34,779
|
|
EARNINGS PER SHARE
|
||||
Basic earnings/(loss) per share (USD)
|
27
|
1.19
|
2.24
|
-0.48
|
Diluted earnings/(loss) per share (USD)
|
27
|
1.19
|
2.24
|
-0.48
|
USD '000
|
2020
|
2019
|
2018
|
Net profit/(loss) for the year
|
88,114
|
166,022
|
-34,779
|
Other comprehensive income/(loss):
|
|||
Items that may be reclassified to profit or loss:
|
|||
Exchange rate adjustment arising from translation of entities using a functional currency different from USD
|
16
|
426
|
-316
|
Fair value adjustment on hedging instruments
|
-2,070
|
-13,289
|
-6,748
|
Fair value adjustment on hedging instruments transferred to income statement
|
-6,860
|
1,284
|
-307
|
Items that may not be reclassified to profit or loss:
|
|||
Remeasurements of net pension and other post-retirement benefit liability or asset
|
103
|
-82
|
-48
|
Other comprehensive income/(loss) after tax ¹⁾
|
-8,811
|
-11,661
|
-7,419
|
Total comprehensive income/(loss) for the year
|
79,303
|
154,361
|
-42,198
|
¹⁾ No income tax was incurred relating to other
comprehensive income/(loss) items due to the Danish tonnage tax scheme.
|
USD '000
|
Note
|
2020
|
2019
|
ASSETS
|
|||
NON-CURRENT ASSETS
|
|||
Tangible fixed assets
|
|||
Land and buildings
|
6,7
|
7,098
|
8,127
|
Vessels and capitalized dry-docking
|
6,7,8,16
|
1,722,465
|
1,674,795
|
Prepayments on vessels
|
6
|
12,024
|
95,003
|
Other plant and operating equipment
|
6
|
6,847
|
4,256
|
Total tangible fixed assets
|
1,748,434
|
1,782,181
|
|
Financial assets
|
|||
Investments in joint ventures
|
1,588
|
1,169
|
|
Loan receivables
|
5
|
4,617
|
4,617
|
Deferred tax asset
|
344
|
-
|
|
Other investments
|
1
|
1
|
|
Total financial assets
|
6,550
|
5,787
|
|
Total non-current assets
|
1,754,984
|
1,787,968
|
|
CURRENT ASSETS
|
|||
Bunkers
|
22,459
|
34,837
|
|
Freight receivables
|
10
|
58,574
|
89,830
|
Other receivables
|
11
|
24,881
|
6,168
|
Prepayments
|
2,181
|
3,468
|
|
Cash and cash equivalents, including restricted cash
|
28
|
135,564
|
72,483
|
Current assets, excluding assets held for sale
|
243,659
|
206,786
|
|
Assets held for sale
|
23
|
-
|
9,127
|
Total current assets
|
243,659
|
215,913
|
|
TOTAL ASSETS
|
1,998,643
|
2,003,881
|
USD '000
|
Note
|
2020
|
2019
|
EQUITY AND LIABILITIES
|
|||
EQUITY
|
|||
Common shares
|
13
|
748
|
747
|
Share premium
|
102,044
|
101,289
|
|
Treasury shares
|
13
|
-4,235
|
-2,887
|
Hedging reserves
|
-20,681
|
-11,751
|
|
Translation reserves
|
346
|
330
|
|
Retained profit
|
939,247
|
919,959
|
|
Total equity
|
1,017,469
|
1,007,687
|
|
LIABILITIES
|
|||
NON-CURRENT LIABILITIES
|
|||
Non-current tax liability related to held over gains
|
12
|
44,923
|
44,901
|
Borrowings
|
7,15,16,18
|
739,543
|
756,352
|
Total non-current liabilities
|
784,466
|
801,253
|
|
CURRENT LIABILITIES
|
|||
Borrowings
|
7,15,16,18
|
102,858
|
99,025
|
Trade payables
|
18
|
14,350
|
47,120
|
Current tax liabilities
|
1,418
|
1,476
|
|
Other liabilities
|
14,18
|
59,782
|
47,316
|
Provisions
|
26
|
18,300
|
-
|
Deferred income
|
-
|
4
|
|
Total current liabilities
|
196,708
|
194,941
|
|
Total liabilities
|
981,174
|
996,194
|
|
TOTAL EQUITY AND LIABILITIES
|
1,998,643
|
2,003,881
|
|
USD '000
|
Common shares
|
Share premium
|
Treasury shares ¹⁾
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2018
|
623
|
-
|
-2.887
|
7.309
|
220
|
785.785
|
791.050
|
Effect as of 1 January 2018 of new IFRS standards implemented
|
-
|
-
|
-
|
-
|
-
|
-878
|
-878
|
Adjusted equity as of 1 January 2018
|
623
|
-
|
-2.887
|
7.309
|
220
|
784.907
|
790.172
|
Comprehensive income/loss for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
-34.779
|
-34.779
|
Other comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-7.055
|
-316
|
-48
|
-7.419
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-7.055
|
-316
|
-34.827
|
-42.198
|
Capital increase
|
119
|
99.880
|
-
|
-
|
-
|
-
|
99.999
|
Transaction costs capital increase
|
-
|
-2.788
|
-
|
-
|
-
|
-
|
-2.788
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
2.026
|
2.026
|
Total changes in equity 2018
|
119
|
97.092
|
-
|
-7.055
|
-316
|
-32.801
|
57.039
|
Equity as of 31 December 2018
|
742
|
97.092
|
-2.887
|
254
|
-96
|
752.106
|
847.211
|
Equity as of 1 January 2019
|
742
|
97.092
|
-2.887
|
254
|
-96
|
752.106
|
847.211
|
Comprehensive income/loss for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
166.022
|
166.022
|
Other comprehensive income/(loss) for the year ²⁾
|
-
|
-
|
-
|
-12.005
|
426
|
-82
|
-11.661
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-12.005
|
426
|
165.940
|
154.361
|
Capital increase
|
5
|
4.197
|
-
|
-
|
-
|
-
|
4.202
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1.913
|
1.913
|
Total changes in equity 2019
|
5
|
4.197
|
-
|
-12.005
|
426
|
167.853
|
160.476
|
Equity as of 31 December 2019
|
747
|
101.289
|
-2.887
|
-11.751
|
330
|
919.959
|
1.007.687
|
USD '000
|
Common shares
|
Share premium
|
Treasury shares ¹⁾
|
Hedging reserves
|
Translation reserves
|
Retained profit
|
Total
|
Equity as of 1 January 2020
|
747
|
101,289
|
-2,887
|
-11,751
|
330
|
919,959
|
1,007,687
|
Comprehensive income/(loss) for the year:
|
|||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-
|
88,114
|
88,114
|
Other comprehensive income/(loss) for the year ²⁾
|
-
|
-
|
-
|
-8,930
|
16
|
103
|
-8,811
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-
|
-8,930
|
16
|
88,217
|
79,303
|
Capital increase
|
1
|
787
|
-
|
-
|
-
|
-
|
788
|
Transaction cost of capital increase
|
-
|
-32
|
-
|
-
|
-
|
-
|
-32
|
Acquisition of treasury shares
|
-
|
-
|
-1,348
|
-
|
-
|
-
|
-1,348
|
Share-based compensation
|
-
|
-
|
-
|
-
|
-
|
1,682
|
1,682
|
Dividend paid
|
-
|
-
|
-
|
-
|
-
|
-70,611
|
-70,611
|
Total changes in equity 2020
|
1
|
755
|
-1,348
|
-8,930
|
16
|
19,288
|
9,782
|
Equity as of 31 December 2020
|
748
|
102,044
|
-4,235
|
-20,681
|
346
|
939,247
|
1,017,469
|
¹⁾ Please refer to note 13 for further information on treasury
shares.
|
|||||||
²⁾ Please refer to "Consolidated Statement of Comprehensive
Income".
|
USD '000
|
Note
|
2020
|
2019
|
2018
|
CASH FLOW FROM OPERATING ACTIVITIES
|
||||
Net profit/(loss) for the year
|
88,114
|
166,022
|
-34,779
|
|
Reversals:
|
||||
Profit from sale of vessels
|
-1,069
|
-1,180
|
-752
|
|
Depreciation
|
6
|
121,922
|
110,124
|
114,480
|
Impairment losses and reversal of impairment losses on tangible assets
|
6, 8, 23
|
11,096
|
-114,004
|
3,249
|
Share of profit/(loss) from joint ventures
|
242
|
422
|
-189
|
|
Financial income
|
9
|
-536
|
-2,796
|
-3,302
|
Financial expenses
|
9
|
49,914
|
41,881
|
39,345
|
Tax expenses
|
12
|
1,415
|
784
|
1,558
|
Other non-cash movements
|
24
|
1,093
|
925
|
2,039
|
Dividends received from joint ventures
|
275
|
19
|
440
|
|
Interest received and realized exchange gains
|
583
|
2,535
|
2,720
|
|
Interest paid and realized exchange losses
|
-52,905
|
-45,283
|
-39,792
|
|
Income taxes paid
|
-252
|
-216
|
-1,611
|
|
Change in bunkers, receivables and payables, etc.
|
24
|
15,909
|
11,858
|
-12,668
|
Net cash flow from operating activities
|
235,801
|
171,091
|
70,738
|
|
USD '000
|
Note
|
2020
|
2019
|
2018
|
CASH FLOW FROM INVESTING ACTIVITIES
|
||||
Investment in tangible and intangible fixed assets
|
-173,050
|
-384,349
|
-202,439
|
|
Investments in joint ventures
|
-
|
-275
|
-
|
|
Sale of tangible fixed assets
|
23
|
83,662
|
61,801
|
26,847
|
Change in restricted cash
|
-30,414
|
-
|
-
|
|
Net cash flow from investing activities
|
-119,802
|
-322,823
|
-175,592
|
|
CASH FLOW FROM FINANCING ACTIVITIES
|
||||
Proceeds, borrowings
|
5, 18
|
734,346
|
261,830
|
114,530
|
Repayment, borrowings
|
18
|
-746,475
|
-169,177
|
-113,733
|
Dividend paid
|
-70,611
|
-
|
-
|
|
Capital increase
|
788
|
4,202
|
99,999
|
|
Transaction costs share issue
|
-32
|
-
|
-2,788
|
|
Purchase/disposal of treasury shares
|
-1,348
|
-
|
-
|
|
Change in restricted cash
|
-
|
-12,364
|
-2,014
|
|
Net cash flow from financing activities
|
-83,332
|
84,491
|
95,994
|
|
Net cash flow from operating, investing and financing activities
|
32,667
|
-67,241
|
-8,860
|
|
Cash and cash equivalents as of 1 January
|
56,847
|
124,088
|
132,948
|
|
Cash and cash equivalents as of 31 December
|
89,514
|
56,847
|
124,088
|
|
Restricted cash as of 31 December
|
46,050
|
15,636
|
3,273
|
|
Cash and cash equivalents, including restricted cash as of 31 December
|
135,564
|
72,483
|
127,361
|
•
|
Amendments to IFRS 3 Business Combinations (issued on 22 October 2018)
|
•
|
Amendments to IAS 1 and IAS 8: Definition of Material (issued on 31 October 2018)
|
•
|
Amendments to References to the Conceptual Framework in IFRS Standards (issued on 29 March 2018)
|
•
|
IFRS 10 and IAS 28 (amendments) Sale or Contribution of Assets between an Investor and its Associate or Joint Venture issued
in September 2014
|
•
|
Amendments to IFRS 3 Business Combinations; IAS 16 Property, Plant and Equipment; IAS 37 Provisions, Contingent Liabilities and Contingent Assets (all
mandatory 1 Jan 2022)
|
•
|
Amendments to IAS 1 Presentation of Financial Statements: Classification of Liabilities as Current or Non-current (1 Jan 2023)
|
•
|
Annual Improvements 2018-2020 (1 Jan 2022)
|
•
|
Power over the investee
|
•
|
Exposure, or rights, to variable returns from its involvement with the investee
|
•
|
The ability to use its power over the investee to affect the amounts of the investor’s returns
|
•
|
The size of the Company’s holding of voting rights relative to the size and dispersion of holdings of the other vote holders
|
•
|
Potential voting rights held by the Company, other vote holders or other parties
|
•
|
Rights arising from other contractual arrangements
|
•
|
Any additional facts and circumstances that indicate that the Company has, or does not have, the current ability to direct the relevant activities at the
time when decisions need to be made, including voting pattern at previous shareholders’ meetings
|
•
|
The income generating activities have been carried out on the basis of a binding agreement
|
•
|
The income can be measured reliably
|
•
|
It is probable that the economic benefits associated with the transaction will flow to
the Company |
•
|
Land and buildings
|
•
|
Office buildings : Over the shorter of the remaining leasing term and the estimated useful life
|
•
|
Leasehold improvements: Over the shorter of the remaining leasing term and the estimated useful life
|
•
|
Other plant and operating equipment
|
•
|
Company cars: Over the lease term, typically 3 years
|
•
|
IT equipment: 3–5 years
|
•
|
Software: 3–5 years
|
•
|
Other equipment 3–5 years
|
•
|
Minimum liquidity (cash and cash equivalents minimum amount requirement at all times)
|
•
|
Minimum security value (loan-to-value for individual borrowings)
|
•
|
Equity ratio (minimum level)
|
•
|
On 5 January 2021, TORM signed an Additional Facilities Agreement of USD 56.4m with Danish Ship Finance to finance two MR vessels and with option of financing
one more vessel.
|
•
|
On 7 January 2021, the drawdown of USD 13.6m from the DSF Facilities Agreement was made to finance the purchase of the MR vessel TORM India.
|
•
|
On 29 January 2021, the drawdown of USD 13.6m from the DSF Facilities Agreement took place to finance the purchase of the MR vessel TORM Philippines.
|
•
|
On 25 January 2021, TORM carried out a capital increase due to the exercise of Restricted Share Units as part of the Company’s incentive program. TORM
increased its share capital by 7,089 A-shares corresponding to a nominal value of USD 70.89. After the capital increase, TORM’s share capital amounts to USD 748,630.20 divided into 74,863,018 A-shares of USD 0.01 each, one B-share of
USD 0.01 and one C-share of USD 0.01. A total of 74,863,018 votes are attached to the A-shares.
|
•
|
On 5 February 2021, the drawdown of USD 11.2m from Bocomm Leasing took place to finance the installation of scrubbers for the four vessels financed by BoComm
Leasing.
|
•
|
On 1 March 2021 TORM entered into an agreement to purchase eight 2007-2012 built MR product tanker vessels from TEAM Tankers Deep Sea Ltd. for a total cash
consideration of USD 82.5m and the issuance of 5.97 million shares, corresponding to approximately 8% of TORM’s current outstanding shares. Six of the vessels have specialized cargo tank configurations and extended tank segregations
(IMO 2), allowing for enhanced trading flexibility through chemical trading options. Based on broker valuations, the market value of the acquired vessels is assessed at USD 148m.
|
USDm
|
2020
|
2019
|
2018
|
Total staff costs
|
|||
Staff costs included in operating expenses
|
9.2
|
8.1
|
9.3
|
Staff costs included in administrative expenses
|
41.5
|
37.7
|
36.9
|
Total
|
50.7
|
45.8
|
46.2
|
Staff costs comprise the following
|
|||
Wages and salaries
|
42.3
|
37.2
|
38.1
|
Share-based compensation
|
1.7
|
1.9
|
2.1
|
Pension costs
|
3.3
|
3.5
|
3.3
|
Other social security costs
|
1.3
|
0.9
|
0.6
|
Other staff costs
|
2.1
|
2.3
|
2.1
|
Total
|
50.7
|
45.8
|
46.2
|
Average number of permanent employees
|
|||
Seafarers
|
109
|
108
|
112
|
Land-based
|
332
|
313
|
302
|
Total
|
441
|
421
|
414
|
USD '000
|
2020
|
2019
|
2018
|
Non-Executive Board and Committee Remuneration, short term
|
|||
Christopher H. Boehringer
|
256
|
252
|
276
|
David Weinstein
|
200
|
198
|
182
|
Göran Trapp
|
172
|
170
|
171
|
Torben Janholt
|
89
|
170
|
171
|
Annette Justad
|
139
|
-
|
-
|
Total
|
856
|
790
|
800
|
USD '000
|
Salary
|
Taxable benefits
|
Annual perfor-mance bonus
|
Total
|
Executive Management Remuneration
|
||||
Jacob Meldgaard
|
||||
2018, TORM A/S¹⁾
|
983
|
44
|
425
|
1,452
|
2018, TORM plc¹⁾
|
80
|
-
|
-
|
80
|
2019, TORM A/S¹⁾
|
962
|
41
|
1,126
|
2,129
|
2019, TORM plc¹⁾
|
79
|
-
|
-
|
79
|
2020, TORM A/S¹⁾
|
1,052
|
41
|
1,262
|
2,355
|
2020, TORM plc¹⁾
|
77
|
-
|
-
|
77
|
¹⁾ Paid by legal entity as noted.
|
RSU LTIP grant ¹⁾
|
Exercise price per share
|
RSU grant value assuming 100% vesting
|
|
LTIP element of Jacob Meldgaard's remuneration package 2018:
|
|||
Jacob Meldgaard
|
766,035
|
DKK 53.7
|
USD 0.9m
|
¹⁾ LTIP award is fixed by the Board of Directors and was
communicated via company announcement no. 10 of 25 April 2018, therefore there is no minimum or maximum for 2018.
|
Number of shares (1,000)
|
2020
|
2019
|
2018
|
Outstanding as of 1 January
|
2,228.3
|
2,719.1
|
2,611.2
|
Granted during the period
|
1,047.4
|
1,001.1
|
907.3
|
Exercised during the period
|
-107.7
|
-529.4
|
-
|
Expired during the period
|
-980.5
|
-785.3
|
-764.0
|
Forfeited during the period
|
-
|
-177.2
|
-35.4
|
Outstanding as of 31 December
|
2,187.5
|
2,228.3
|
2,719.1
|
Exercisable as of 31 December
|
-
|
-
|
255.3
|
USDm
|
2020
|
2019
|
2018
|
Audit fees
|
|||
Fees payable to the Company's auditor for the audit of the Company's annual accounts
|
0.4
|
0.4
|
0.4
|
Audit of the Company's subsidiaries pursuant to legislation
|
0.2
|
0.2
|
0.2
|
Total audit fees
|
0.6
|
0.6
|
0.6
|
Non-audit fees
|
|||
Audit-related services
|
0.0
|
0.1
|
0.2
|
Tax services
|
0.1
|
-
|
-
|
Total non-audit fees
|
0.1
|
0.1
|
0.2
|
Total
|
0.7
|
0.7
|
0.8
|
USDm
|
2020
|
2019
|
2018
|
Loan receivables
|
|||
Cost:
|
|||
Balance as of 1 January
|
4.7
|
-
|
-
|
Additions during the year
|
-
|
4.7
|
-
|
Balance as of 31 December
|
4.7
|
4.7
|
-
|
Expected credit loss:
|
|||
Balance as of 1 January
|
0.1
|
-
|
-
|
Additions during the year
|
-
|
0.1
|
-
|
Balance as of 31 December
|
0.1
|
0.1
|
-
|
Carrying amount as of 31 December
|
4.6
|
4.6
|
-
|
USDm
|
2020
|
2019
|
2018
|
Land and buildings
|
|||
Cost:
|
|||
Balance as of 1 January
|
10.4
|
-
|
-
|
Adjustment on transition to IFRS 16
|
-
|
9.9
|
-
|
Additions
|
1.3
|
0.5
|
-
|
Balance as of 31 December
|
11.7
|
10.4
|
-
|
Depreciation:
|
|||
Balance as of 1 January
|
2.3
|
-
|
-
|
Depreciation for the year
|
2.3
|
2.3
|
-
|
Balance as of 31 December
|
4.6
|
2.3
|
-
|
Carrying amount as of 31 December
|
7.1
|
8.1
|
-
|
USDm
|
2020
|
2019
|
2018
|
Vessels and capitalized dry-docking
|
|||
Cost:
|
|||
Balance as of 1 January
|
2,064.2
|
1,886.3
|
1,726.6
|
Additions
|
102.5
|
81.3
|
162.7
|
Disposals
|
-29.8
|
-25.6
|
-30.2
|
Transferred from prepayments
|
148.1
|
252.3
|
81.8
|
Transferred to assets held for sale
|
-124.9
|
-130.1
|
-54.6
|
Balance as of 31 December
|
2,160.1
|
2,064.2
|
1,886.3
|
Depreciation:
|
|||
Balance as of 1 January
|
360.6
|
327.6
|
264.8
|
Exchange rate adjustment
|
-
|
-
|
-
|
Disposals
|
-29.8
|
-25.6
|
-30.2
|
Depreciation for the year
|
118.4
|
106.5
|
113.4
|
Transferred to assets held for sale
|
-43.0
|
-47.9
|
-20.4
|
Balance as of 31 December
|
406.2
|
360.6
|
327.6
|
Impairment:
|
|||
Balance as of 1 January
|
28.8
|
162.1
|
167.3
|
Impairment losses on tangible fixed assets
|
11.1
|
6.0
|
3.2
|
Reversal of impairment ¹⁾
|
-
|
-120.0
|
-
|
Transferred to assets held for sale
|
-8.5
|
-19.3
|
-8.4
|
Balance as of 31 December
|
31.4
|
28.8
|
162.1
|
Carrying amount as of 31 December
|
1,722.5
|
1,674.8
|
1,396.6
|
¹⁾ For additional information regarding impairment
considerations, please refer to Note 8.
|
USDm
|
2020
|
2019
|
2018
|
Prepayments on vessels
|
|||
Cost:
|
|||
Balance as of 1 January
|
95.0
|
45.5
|
88.4
|
Additions
|
65.1
|
301.8
|
38.9
|
Transferred to vessels
|
-148.1
|
-252.3
|
-81.8
|
Balance as of 31 December
|
12.0
|
95.0
|
45.5
|
Carrying amount as of 31 December
|
12.0
|
95.0
|
45.5
|
USDm
|
2020
|
2019
|
2018
|
Other plant and operating equipment
|
|||
Cost:
|
|||
Balance as of 1 January
|
8.1
|
5.8
|
3.6
|
Adjustment on transition to IFRS 16
|
-
|
0.3
|
-
|
Additions
|
3.8
|
2.2
|
2.2
|
Disposals
|
-4.3
|
-0.2
|
-
|
Balance as of 31 December
|
7.6
|
8.1
|
5.8
|
Depreciation:
|
|||
Balance as of 1 January
|
3.8
|
2.8
|
1.7
|
Disposals
|
-4.2
|
-
|
-
|
Depreciation for the year
|
1.2
|
1.0
|
1.1
|
Balance as of 31 December
|
0.8
|
3.8
|
2.8
|
Carrying amount as of 31 December
|
6.8
|
4.3
|
3.0
|
USDm
|
Vessels and capitalized dry-docking
|
Land and buildings
|
Other plant and operating equipment
|
Cost:
|
|||
Balance as of 1 January
|
42.4
|
10.4
|
0.6
|
Adjustment on transition to IFRS 16
|
-
|
-
|
-
|
Additions
|
1.3
|
0.0
|
|
Disposals
|
-42.4
|
-0.0
|
-0.0
|
Balance as of 31 December
|
-
|
11.7
|
0.6
|
Depreciation:
|
|||
Balance as of 1 January
|
15.5
|
2.3
|
0.2
|
Disposals
|
-17.1
|
-
|
-0.0
|
Depreciation for the year
|
1.6
|
2.3
|
0.2
|
Balance as of 31 December
|
-
|
4.6
|
0.4
|
Carrying amount as of 31 December
|
-
|
7.1
|
0.2
|
USDm
|
Vessels and capitalized dry-docking
|
Land and buildings
|
Other plant and operating equipment
|
Cost:
|
|||
Balance as of 1 January 2019
|
43.3
|
-
|
-
|
Adjustment on transition to IFRS 16
|
-
|
9.9
|
0.3
|
Additions
|
1.8
|
0.5
|
0.4
|
Disposals
|
-2.7
|
-
|
-0.1
|
Balance as of 31 December 2019
|
42.4
|
10.4
|
0.6
|
Depreciation:
|
|||
Balance as of 1 January 2019
|
13.4
|
-
|
-
|
Disposals
|
-2.7
|
-
|
-
|
Depreciation for the year
|
4.8
|
2.3
|
0.2
|
Balance as of 31 December 2019
|
15.5
|
2.3
|
0.2
|
Carrying amount as of 31 December 2019
|
26.9
|
8.1
|
0.4
|
Vessels and capitalized dry-docking
|
Land and buildings
|
Other plant and operating equipment
|
|
No. of right-of-use assets leased
|
10
|
15
|
|
Range of remaining term
|
0-7 years
|
0-5 years
|
|
Average remaining lease term
|
2.6 years
|
1.2 years
|
|
No. of leases with extension options
|
10
|
15
|
|
No. of leases with options to purchase
|
-
|
-
|
|
No. of leases with termination options
|
8
|
15
|
|
USDm
|
2020
|
2019
|
Maturity analysis - contractual undiscounted cash flow
|
||
Less than one year
|
2.8
|
7.5
|
One to five years
|
5.9
|
27.6
|
More than five years
|
0.1
|
0.1
|
Total undiscounted lease liabilities as of 31 December
|
8.8
|
35.2
|
Lease liabilities included under “Borrowings” as of 31 December
|
8.3
|
30.6
|
Non-current
|
6.2
|
10.2
|
Current
|
2.1
|
20.4
|
USDm
|
2020
|
2019
|
2018
|
Interest expenses:
|
|
|
|
Financial expenses arising from lease liabilities regarding right-of-use assets
|
1.5
|
2.4
|
2.3
|
Other financial expenses
|
48.4
|
39.5
|
37.0
|
Total
|
49.9
|
41.9
|
39.3
|
Impairment losses
|
Reversals of impairment losses
|
Discount rate
|
Recoverable amount
|
|||||
2020
|
2019
|
2020
|
2019
|
2020
|
2019
|
2020
|
2019
|
|
CGU
|
USDm
|
USDm
|
USDm
|
USDm
|
%
|
%
|
USDm
|
USDm
|
Main Fleet
|
-
|
-
|
7.0
|
1,717
|
||||
Handysize
|
5.5
|
-
|
7.0
|
27
|
||||
Total
|
5.5
|
Nil
|
-
|
120
|
7.5
|
1,744
|
1,883
|
•
|
LR2: USD/day 18,884 (2019: USD/day 17,986, 2018: USD/day 18,003)
|
•
|
LR1: USD/day 17,443 (2019: USD/day 17,060, 2018: USD/day 16,907)
|
•
|
MR: USD/day 16,076 (2019: USD/day 15,802, 2018: USD/day 15,349)
|
•
|
Handysize: USD/day 13,435 (2019: USD/day 13,601, 2018: USD/day 13,968)
|
•
|
An increase/decrease in the tanker freight rates of USD/day 1,000 would result in an increase/decrease in the value in use of USD 248m and USD 6m for the
Main Fleet and the two Handy vessels respectively.
|
•
|
A decrease in WACC of 1.0% would result in an increase in the value in use of USD 140m and USD 2m for the Main Fleet and the two Handy vessels respectively.
An increase in WACC of 1% would result in a decrease in the value in use of USD 124m and USD 2m for the Main Fleet and the two Handy vessels respectively.
|
•
|
An increase/decrease in operating expenses of 10.0% would result in a decrease/increase in the value in use of USD 175m and USD 4m for the Main Fleet and
the two Handy vessels respectively.
|
USDm
|
2020
|
2019
|
2018
|
Financial income
|
|||
Interest income from cash and cash equivalents, including restricted cash ¹⁾
|
0.5
|
2.5
|
2.7
|
Exchange rate adjustments, including gain from forward exchange rate contracts
|
-
|
0.3
|
0.6
|
Total
|
0.5
|
2.8
|
3.3
|
Financial expenses
|
|||
Interest expenses on mortgage and bank debt ¹⁾
|
47.1
|
39.3
|
35.7
|
Exchange rate adjustments, including loss from forward exchange rate contracts
|
1.0
|
0.2
|
0.1
|
Commitment fee
|
1.5
|
1.9
|
2.6
|
Other financial expenses
|
0.3
|
0.5
|
0.9
|
Total
|
49.9
|
41.9
|
39.3
|
Total financial items
|
-49.4
|
-39.1
|
-36.0
|
¹⁾ Interest for financial assets and liabilities not at fair
value through profit and loss.
|
USDm
|
2020
|
2019
|
2018
|
Analysis as of 31 December of freight receivables:
|
|||
Gross freight receivables:
|
|||
Not due
|
17.9
|
39.8
|
44.0
|
Due < 30 days
|
10.8
|
22.5
|
18.8
|
Due between 30 and 180 days
|
23.7
|
25.3
|
20.5
|
Due > 180 days
|
12.0
|
6.0
|
4.4
|
Total gross
|
64.4
|
93.6
|
87.7
|
Allowance for expected credit loss
|
5.8
|
3.7
|
1.7
|
Total net
|
58.6
|
89.9
|
86.0
|
USDm
|
2020
|
2019
|
2018
|
Allowance for expected credit loss
|
|||
Balance as of 1 January
|
3.7
|
1.7
|
1.3
|
Adjustment to prior years
|
-
|
1.5
|
-
|
Provisions for the year
|
3.1
|
2.4
|
1.7
|
Provisions reversed during the year
|
-1.0
|
-1.9
|
-1.0
|
Provisions utilized during the year
|
-
|
-
|
-0.3
|
Balance as of 31 December
|
5.8
|
3.7
|
1.7
|
USDm
|
2020
|
2019
|
2018
|
Partners and commercial managements
|
-
|
1.9
|
-
|
Derivative financial instruments
|
4.5
|
0.5
|
3.7
|
Other (2020: including escrow account USD 14.9m)
|
20.4
|
2.3
|
2.6
|
Balance as of 31 December
|
24.9
|
6.2
|
7.5
|
USDm
|
2020
|
2019
|
2018
|
Tax for the year
|
|||
Current income tax for the year
|
0.4
|
0.9
|
0.8
|
Adjustments related to previous years
|
0.1
|
-0.4
|
-0.1
|
Adjustment of deferred tax liability
|
-
|
-
|
0.1
|
Income tax charge for the year
|
0.5
|
0.5
|
0.8
|
Tonnage tax charge for the year
|
0.9
|
0.3
|
0.8
|
Total
|
1.4
|
0.8
|
1.6
|
•
|
The net tonnage of the vessels used to generate the income from shipping activities
|
•
|
A rate applicable to the specific net tonnage of the vessel based on a sliding scale
|
USDm
|
2020
|
2019
|
2018
|
Deferred tax liability
|
|||
Balance as of 1 January
|
-
|
-
|
-
|
Deferred tax for the year
|
-
|
-
|
0.1
|
Adjustments related to previous years
|
-
|
-
|
-0.1
|
Balance as of 31 December
|
-
|
-
|
-
|
USDm
|
2020
|
2019
|
2018
|
Non-current tax liability related to held over gains
|
|||
Balance as of 1 January
|
44.9
|
44.9
|
44.9
|
Balance as of 31 December
|
44.9
|
44.9
|
44.9
|
Common shares
|
2020
|
2019
|
2018
|
|
Nominal value per share (USD)
|
Number of shares
|
Number of shares
|
Number of shares
|
|
A-shares
|
0.01
|
74,855,929
|
74,748,248
|
74,218,846
|
B-shares
|
0.01
|
1
|
1
|
1
|
C-shares
|
0.01
|
1
|
1
|
1
|
Total
|
74,855,931
|
74,748,250
|
74,218,848
|
|
Treasury shares
|
2020
|
2019
|
2018
|
Number of shares ('000)
|
|||
Balance as of 1 January
|
312.9
|
312.9
|
312.9
|
Additions
|
180.5
|
-
|
-
|
Cancellations
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Balance as of 31 December
|
493.4
|
312.9
|
312.9
|
Treasury shares - continued
|
2020
|
2019
|
2018
|
Nominal value USD '000
|
|||
Balance as of 1 January
|
3.1
|
3.1
|
3.1
|
Additions
|
1.8
|
-
|
-
|
Cancellations
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Balance as of 31 December
|
4.9
|
3.1
|
3.1
|
Percentage of share capital
|
|||
Balance as of 1 January
|
0.4%
|
0.4%
|
0.5%
|
Additions
|
0.2%
|
-
|
-
|
Cancellations
|
-
|
-
|
-
|
Disposals
|
-
|
-
|
-
|
Dilution, due to capital increases
|
0.1%
|
0.0%
|
-0.1%
|
Balance as of 31 December
|
0.7%
|
0.4%
|
0.4%
|
USDm
|
2020
|
2019
|
Partners and commercial managements
|
-
|
0,5
|
Accrued operating expenses
|
14,3
|
14,1
|
Accrued interest
|
3,1
|
4,0
|
Wages and social expenses
|
16,8
|
14,3
|
Derivative financial instruments
|
24,7
|
12,3
|
Payables to joint ventures
|
-
|
0,1
|
Other
|
0,9
|
2,0
|
Balance as of 31 December
|
59,8
|
47,3
|
2020
|
2019
|
2018
|
||||||||
USDm
|
Fixed/
floating |
Maturity
|
Effective
interest¹⁾ |
Carrying
value²⁾ |
Maturity
|
Effective
interest¹⁾ |
Carrying
value²⁾ |
Maturity
|
Effective
interest¹⁾ |
Carrying
value²⁾ |
BORROWINGS
|
||||||||||
DSF Facility 1 (USD)
|
Floating
|
-
|
-
|
-
|
2021
|
4.7%
|
50.0
|
2021
|
5.6%
|
64.1
|
TFA Facility 1 (USD)
|
Floating
|
-
|
-
|
-
|
2021
|
5.1%
|
237.3
|
2021
|
6.0%
|
331.3
|
DSF Facility 2 (USD)
|
Floating
|
-
|
-
|
-
|
2021
|
4.7%
|
48.2
|
2021
|
5.6%
|
52.4
|
DSF Facility 3 (USD)
|
Floating
|
-
|
-
|
-
|
2022
|
4.7%
|
21.8
|
2022
|
5.6%
|
24.3
|
TFA Facility 2 (USD)
|
Floating
|
-
|
-
|
-
|
2022
|
5.1%
|
75.2
|
2022
|
5.4%
|
103.7
|
ING (USD)
|
Floating
|
-
|
-
|
-
|
2024
|
4.1%
|
35.5
|
2024
|
4.6%
|
42.0
|
ABN AMRO (USD)
|
Floating
|
-
|
-
|
-
|
2024
|
4.2%
|
21.1
|
-
|
-
|
-
|
DSF Facility 4 (USD)
|
Floating
|
-
|
-
|
-
|
2026
|
4.4%
|
86.5
|
-
|
-
|
-
|
CEXIM (USD)
|
Floating
|
2030
|
3.2%
|
96.4
|
2030
|
4.4%
|
104.0
|
2030
|
5.3%
|
111.7
|
Term Facility
|
Floating
|
2026
|
3.0%
|
299.1
|
-
|
-
|
-
|
-
|
-
|
-
|
DSF Facility
|
Floating
|
2027
|
2.9%
|
150.3
|
-
|
-
|
-
|
-
|
-
|
-
|
HCOB Facility
|
Floating
|
2025
|
4.3%
|
81.2
|
-
|
-
|
-
|
-
|
-
|
-
|
HCOB Facility 2
|
Floating
|
2025
|
3.9%
|
33.3
|
-
|
-
|
-
|
-
|
-
|
-
|
KFW Facility
|
Floating
|
2032
|
3.3%
|
22.0
|
-
|
-
|
-
|
-
|
-
|
-
|
KFW Facility 2
|
Floating
|
2032
|
3.3%
|
22.0
|
-
|
-
|
-
|
-
|
-
|
-
|
Bocomm (USD)⁴⁾
|
Floating
|
2025
|
4.1%
|
57.8
|
2025
|
5.5%
|
63.9
|
-
|
-
|
-
|
Springliner (USD)⁴⁾
|
Fixed
|
2026
|
4.8%
|
36.0
|
2026
|
5.5%
|
60.3
|
2022
|
8.9%
|
25.3
|
Eifuku (USD)⁴⁾
|
Floating
|
2026
|
3.9%
|
24.1
|
2026
|
5.3%
|
25.7
|
-
|
-
|
-
|
Showa (USD)⁴⁾
|
Floating
|
2024
|
3.3%
|
23.0
|
2024
|
5.1%
|
25.2
|
-
|
-
|
-
|
Weighted average effective interest rate
|
3.4%
|
4.9%
|
5.8%
|
|||||||
Carrying value
|
845.2
|
854.7
|
754.8
|
|||||||
Hereof non-current ³⁾
|
742.6
|
756.0
|
659.4
|
|||||||
Hereof current ³⁾
|
102.6
|
98.7
|
95.4
|
|||||||
¹⁾ Effective interest rate includes deferred and amortized
bank fees.
|
||||||||||
²⁾ Because of the floating interest rate, the carrying
value of the Group's borrowings is approximately equal to the fair value. The carrying value is excluding capitalized bank fees recognized in the balance sheet as well as lease liabilities regarding right-of-use assets recognized
under Land and buildings and Other plant and equipment.
|
||||||||||
³⁾ Split between current and non-current is based on terms
in effect at 31 December 2019, without consideration to the refinancing taking place in 2020.
|
||||||||||
⁴⁾ Financial lease.
|
USDm
|
2021
|
2022
|
2023
|
2024
|
2025
|
Thereafter
|
Total
|
Borrowings ¹⁾
|
101.8
|
101.9
|
102.1
|
114.4
|
106.9
|
315.3
|
842.4
|
Interest payments related to scheduled interest fixing
|
32.3
|
25.3
|
21.1
|
17.6
|
12.4
|
12.4
|
121.1
|
Estimated variable interest payments ²⁾
|
0.2
|
0.4
|
0.6
|
0.9
|
1.4
|
6.1
|
9.6
|
Newbuilding installments ³⁾
|
62.5
|
38.1
|
-
|
-
|
-
|
-
|
100.6
|
Committed scrubber installations
|
4.9
|
-
|
-
|
-
|
-
|
-
|
4.9
|
Trade payables and other obligations
|
42.7
|
-
|
-
|
-
|
-
|
-
|
42.7
|
Total
|
244.4
|
165.7
|
123.8
|
132.9
|
120.7
|
333.8
|
1,121.3
|
¹⁾ The presented amounts to be repaid do not include
directly related costs arising from the issuing of the loans of USD 10.9m (2019: USD 8.0m), which are amortized over the term of the loans. Borrowing costs capitalized during the year amount to USD 7.5m (2019: USD 5.8m).
|
|||||||
²⁾ Variable interest payments are estimated based on the
forward rates for each interest period including hedging instruments.
|
|||||||
³⁾ As of 31 December 2020, TORM had two contracted
newbuildings to be delivered during 2021 -2022; (2019: four) ; 3 delivered during 2020 and 1 to be delivered during 2021. Commitments regarding newbuilding installments are in excess of the prepayments included in [note 6.]
|
USDm
|
2020
|
2021
|
2022
|
2023
|
2024
|
Thereafter
|
Total
|
Borrowings
|
101,2
|
326,9
|
119,5
|
30,8
|
82,8
|
202,2
|
863,4
|
Interest payments related to scheduled interest fixing
|
33,8
|
25,4
|
13,1
|
10,0
|
8,0
|
6,9
|
97,2
|
Estimated variable interest payments
|
4,3
|
6,7
|
4,4
|
3,6
|
3,5
|
11,6
|
34,1
|
Newbuilding installments
|
51,2
|
-
|
-
|
-
|
-
|
-
|
51,2
|
Committed scrubber installations
|
32,0
|
-
|
-
|
-
|
-
|
-
|
32,0
|
Trade payables and other obligations
|
76,3
|
-
|
-
|
-
|
-
|
-
|
76,3
|
Total
|
298,8
|
359,0
|
137,0
|
44,4
|
94,3
|
220,7
|
1.154,2
|
Cash
|
Non-cash
|
Non-cash
|
||||
USDm
|
Opening balance as of 1 January 2020
|
Borrowings
|
Repayments
|
Changes in fair value
|
Other changes¹⁾
|
End balance as of 31 December 2020
|
Borrowings
|
855.4
|
734.3
|
-746.5
|
-
|
-0.8
|
842.4
|
Total
|
855.4
|
734.3
|
-746.5
|
-
|
-0.8
|
842.4
|
¹⁾ Primarily due to implementation of IFRS 16.
²⁾ The contractual obligations relating to lease liabilities
arising from land and buildings and other plant and operating equipment amount to USD 8.3m (2019: USD 8.7m) and the contractual value of lease liabilities relating to vessels and capitalized dry-dockings amount to USD 0.0m (2019: USD
21.9m). For further detail please refer to note 7.
|
USDm
|
2021
|
2022
|
2023
|
2024
|
2025
|
Thereafter
|
Total
|
Contractual rights - as lessor:
|
|||||||
Charter hire income for vessels ⁵⁾
|
29.8
|
2.3
|
-
|
-
|
-
|
-
|
32.1
|
Total
|
29.8
|
2.3
|
-
|
-
|
-
|
-
|
32.1
|
⁵⁾ Charter hire income for vessels on time charter and
bareboat charter is recognized under "Revenue". The average period until redelivery of the vessels for the period ended 31 December 2020 is 1.0 year (2019: 1.0year).
|
USDm
|
2020
|
2019
|
Fair value of derivatives:
|
||
Derivative financial instruments regarding freight and bunkers:
|
||
Forward freight agreements
|
-3.2
|
-0.3
|
Bunker swaps
|
4.5
|
0.0
|
Derivative financial instruments regarding interest and currency exchange rate:
|
||
Forward exchange contracts
|
2.0
|
-0.4
|
Interest rate swaps
|
-23.5
|
-11.1
|
Fair value of derivatives as of 31 December
|
-20.2
|
-11.8
|
USDm
|
Financial assets
|
Financial liabilities
|
2020
|
||
Offsetting financial assets and financial liabilities:
|
||
Gross amount
|
9.9
|
-30.1
|
Offsetting amount
|
-5.4
|
5.4
|
Net amount presented in the statement of financial position
|
4.5
|
-24.7
|
USDm
|
Financial assets
|
Financial liabilities
|
2019
|
||
Offsetting financial assets and financial liabilities:
|
||
Gross amount
|
0.7
|
-12.5
|
Offsetting amount
|
-0.2
|
0.2
|
Net amount presented in the statement of financial position
|
0.5
|
-12.3
|
Hedge accounting
|
Expected maturity
|
||||
2020
|
Notional value
|
Unit
|
2021
|
2022
|
After 2022
|
Forward exchange contracts (USD/DKK) ¹⁾
|
231.5
|
DKKm
|
231.5
|
-
|
-
|
Interest rate swaps ²⁾
|
757.5
|
USDm
|
318.0
|
84.0
|
355.5
|
Bunker swaps ³⁾
|
19,783
|
MT
|
19,783
|
-
|
-
|
¹⁾ The average hedge of USD/DKK currency was 6,4.
|
|||||
²⁾ The average interest rate was 2.11% plus margin.
|
|||||
²⁾ The average price of the hedging instruments was USD
326.9.
|
Hedge accounting
|
Expected maturity
|
||||
2019
|
Notional value
|
Unit
|
2020
|
2021
|
After 2021
|
Forward exchange contracts (USD/DKK) ¹⁾
|
222.5
|
DKKm
|
222.5
|
-
|
-
|
Interest rate swaps ²⁾
|
597.8
|
USDm
|
120.5
|
239.5
|
237.8
|
Bunker swaps ³⁾
|
4,725
|
MT
|
4,725
|
-
|
-
|
¹⁾ The average hedge of USD/DKK currency was 6,5.
|
|||||
²⁾ The average interest rate was 2.33% plus margin.
|
|||||
²⁾ The average price of the hedging instruments was USD
652.0
|
Income statement
|
Other comprehensive income
|
Equity
|
|||||
USDm
|
Revenue
|
Port expenses, bunkers and commissions
|
Financial items
|
Operating expenses
|
Administra-tive expenses
|
Adjustment to hedging reserve
|
Hedging reserves as of 31 December
|
2020
|
|||||||
Forward freight agreements
|
1.9
|
-
|
-
|
||||
Bunker swaps
|
2.9
|
1.1
|
0.8
|
||||
Forward exchange contracts
|
-0.1
|
0.1
|
2.4
|
2.0
|
|||
Interest rate swaps
|
-5.7
|
-12.4
|
-23.5
|
||||
Total
|
1.9
|
2.9
|
-5.7
|
-0.1
|
0.1
|
-8.9
|
-20.7
|
2019
|
|||||||
Forward freight agreements
|
0.4
|
-
|
-
|
-
|
-
|
-0.5
|
-
|
Bunker swaps
|
-
|
-0.1
|
-
|
-
|
-
|
0.9
|
-0.3
|
Forward exchange contracts
|
-
|
-
|
-
|
-2.0
|
-1.5
|
1.4
|
-0.4
|
Interest rate swaps
|
-
|
-
|
2.1
|
-
|
-
|
-13.8
|
-11.1
|
Total
|
0.4
|
-0.1
|
2.1
|
-2.0
|
-1.5
|
-12.0
|
-11.8
|
2018
|
|||||||
Forward freight agreements
|
-2.1
|
-
|
-
|
-
|
-
|
0.9
|
0.5
|
Bunker swaps
|
-
|
1.1
|
-
|
-
|
-
|
-2.0
|
-1.2
|
Forward exchange contracts
|
-
|
-
|
-
|
0.1
|
0.2
|
-3.7
|
-1.8
|
Interest rate swaps
|
-
|
-
|
1.0
|
-
|
-
|
-2.3
|
2.8
|
Total
|
-2.1
|
1.1
|
1.0
|
0.1
|
0.2
|
-7.1
|
0.3
|
¹⁾ Fair value adjustments on hedging instruments added to the hedging reserves for interest rate swaps,
are for 2020 USD -18.1, for 2019 -11.7m and for 2018 USD -1.3m.
|
|||||||
²⁾ The hedging reserves as of 31 December of the derivatives used for cash flow hedge is equal to the
entire fair value of the hedge instruments as no ineffectiveness has been identified and the reserve includes open hedge instruments, only.
|
•
|
Long-term strategic risks
|
•
|
Industry and market-related risks
|
•
|
Operational and compliance risks
|
•
|
Financial risks
|
USDm
|
2021
|
2020
|
2019
|
Decrease in freight rates of USD/day 1,000:
|
|||
Changes in profit/loss before tax for the following year
|
-18.8
|
-25.4
|
-25.3
|
Changes in equity for the following year
|
-18.8
|
-25.4
|
-25.3
|
USDm
|
2021
|
2020
|
2019
|
Increase in the bunker prices of 10% per ton:
|
|||
Changes in profit/loss before tax for the following year
|
-22.0
|
-19.8
|
-20.7
|
Changes in equity for the following year
|
-22.0
|
-19.8
|
-20.7
|
•
|
Receivables, cash and cash equivalents, including restricted cash
|
•
|
Contracts of affreightment with a positive fair value
|
•
|
Derivative financial instruments and commodity instruments with positive fair value
|
USDm
|
2021
|
2020
|
2019
|
Effect of a 10% increase of DKK and EUR:
|
|||
Changes in profit before tax
|
-2.2
|
-2.0
|
-2.1
|
Changes in equity
|
-2.2
|
-2.0
|
-2.1
|
USDm
|
2021
|
2020
|
2019
|
Effect of a 1%-point increase in interest rates:
|
|||
Changes in profit/loss before tax for the following year
|
-3.7
|
-3.0
|
-2.4
|
Changes in equity for the following year
|
11.3
|
7.9
|
8.0
|
Categories of financial assets and liabilities (USDm):
|
Observable
input (level 2) |
Financial instruments measured at fair value
|
Financial instruments measured at amortized cost
|
Total carrying value
|
|
2020:
|
|||||
Financial assets
|
|||||
Loan receivables
|
¹⁾
|
-
|
-
|
4.6
|
4.6
|
Freight receivables
|
¹⁾
|
-
|
-
|
58.6
|
58.6
|
Other receivables
|
4.5
|
4.5
|
20.4
|
24.9
|
|
Cash and cash equivalents, including restricted cash
|
¹⁾
|
-
|
-
|
135.6
|
135.6
|
Total
|
4.5
|
4.5
|
219.2
|
223.7
|
|
Financial liabilities
|
|||||
Borrowings
|
¹⁾ ²⁾
|
-
|
-
|
842.4
|
842.4
|
Trade payables
|
¹⁾
|
-
|
-
|
14.4
|
14.4
|
Other liabilities
|
¹⁾
|
24.7
|
24.7
|
35.1
|
59.8
|
Total
|
24.7
|
24.7
|
891.9
|
916.6
|
|
2019:
|
|||||
Financial assets
|
|||||
Loan receivables
|
¹⁾
|
-
|
-
|
4.6
|
4.6
|
Freight receivables
|
¹⁾
|
-
|
89.8
|
89.8
|
|
Other receivables
|
0.5
|
0.5
|
5.7
|
6.2
|
|
Cash and cash equivalents, including restricted cash
|
¹⁾
|
-
|
-
|
72.5
|
72.5
|
Total
|
0.5
|
0.5
|
172.6
|
173.1
|
|
Financial liabilities
|
|||||
Borrowings
|
¹⁾ ²⁾
|
-
|
-
|
855.4
|
855.4
|
Trade payables
|
¹⁾
|
-
|
-
|
47.1
|
47.1
|
Other liabilities
|
¹⁾
|
12.3
|
12.3
|
35.0
|
47.3
|
Total
|
12.3
|
12.3
|
937.5
|
949.8
|
|
¹⁾ Due to the short maturity, the carrying value is considered
to be an appropriate expression of the fair value.
|
|||||
²⁾ See note 15.
|
|||||
³⁾ Derivative financial instruments are presented within the
balance sheet line Other receivables and Other liabilities.
|
•
|
Level 2 fair value measurements are those derived from input other than quoted prices included within level 1 that are observable for the asset or
liability, either directly (as prices) or indirectly (derived from prices)
|
USDm
|
2020
|
2019
|
2018
|
Reversal of other non-cash movements:
|
|||
Exchange rate adjustments
|
-0.2
|
-0.9
|
-
|
Share-based payments
|
1.7
|
1.9
|
2.0
|
Other adjustments
|
-0.4
|
-0.1
|
-
|
Total
|
1.1
|
0.9
|
2.0
|
USDm
|
2020
|
2019
|
2018
|
Change in bunkers, receivables and payables:
|
|||
Change in bunkers
|
12.4
|
5.1
|
-6.2
|
Change in receivables
|
12.5
|
-2.5
|
-10.4
|
Change in prepayments
|
1.3
|
-0.7
|
1.5
|
Change in trade payables and other liabilities
|
-20.3
|
22.8
|
11.7
|
Other changes
|
18.9
|
-0.8
|
-2.2
|
Adjusted for fair value changes of derivative financial instruments
|
-8.9
|
-12.0
|
-7.1
|
Total
|
15.9
|
11.9
|
-12.7
|
Entity
|
Country
|
|
TORM plc
|
United Kingdom
|
|
Investments in subsidiaries ⁶⁾:
|
||
Entity
|
Country
|
Ownership ⁵⁾
|
TORM A/S
|
Denmark
|
100%
|
DK Vessel HoldCo GP ApS
|
Denmark
|
100%
|
DK Vessel HoldCo K/S
|
Denmark
|
100%
|
OCM (Gibraltar) Njord Midco Ltd ²⁾
|
Gibraltar
|
100%
|
OCM Njord Chartering Inc ²⁾
|
Marshall Islands
|
100%
|
OCM Singapore Njord Holdings Alice, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Almena, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Hardrada, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings St.Michaelis Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings St. Gabriel Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Agnete, Pte. Ltd
|
Singapore
|
100%
|
OCM Singapore Njord Holdings Alexandra, Pte. Ltd
|
Singapore
|
100%
|
OCM Holdings Mrs Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Anne Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Freya Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Gerd Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Gertrud Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Gunhild Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Helene Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Helvig Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Ingeborg Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Mary Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Ragnhild Inc. ²⁾
|
Marshall Islands
|
100%
|
Investments in subsidiaries ⁶⁾ - continued:
|
||
Entity
|
Country
|
Ownership ⁵⁾
|
OCM Njord Thyra Inc.²⁾
|
Marshall Islands
|
100%
|
OCM Njord Valborg Inc. ²⁾
|
Marshall Islands
|
100%
|
OCM Njord Vita Inc. ²⁾
|
Marshall Islands
|
100%
|
OMI Holding Ltd.
|
Mauritius
|
100%
|
TORM Crewing Service Ltd.
|
Bermuda
|
100%
|
TORM Shipping India Private Limited ⁴⁾
|
India
|
100%
|
TORM Singapore Pte. Ltd.
|
Singapore
|
100%
|
TORM USA LLC
|
USA
|
100%
|
VesselCo 1 K/S ³⁾
|
Denmark
|
100%
|
VesselCo 3 K/S ³⁾
|
Denmark
|
100%
|
VesselCo 5 K/S ³⁾
|
Denmark
|
100%
|
VesselCo 6 K/S ¹⁾³⁾
|
Denmark
|
100%
|
VesselCo 6 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 7 Pte. Ltd. ³⁾
|
Singapore
|
100%
|
VesselCo 8 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 9 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 10 Pte. Ltd.
|
Singapore
|
100%
|
VesselCo 11 Pte. Ltd.
|
Singapore
|
100%
|
TORM SHIPPING (PHILS.), INC.
|
Philippines
|
25%
|
VesselCo A ApS ³⁾
|
Denmark
|
100%
|
VesselCo C ApS ³⁾
|
Denmark
|
100%
|
VesselCo E ApS ³⁾
|
Denmark
|
100%
|
VesselCo F ApS ¹⁾,³⁾
|
Denmark
|
100%
|
¹⁾ Entities added in the financial year ended 31 December
2018.
|
||
²⁾ Entities dissolved in the financial year ended 31
December 2018.
|
||
³⁾ Entities dissolved in the financial year ended 31
December 2020.
|
||
⁴⁾ Entities with different reporting periods: TORM Shipping
India have a Financial reporting period that runs from 1.April to 31. March as required by Indian laws and legislations
|
||
⁵⁾ For all subsidiaries, ownership and voting rights are the
same except for TORM SHIPPING (PHILS.), INC where voting rights are 100%.
|
||
⁶⁾ All subsidiaries are consolidated in full.
|
Denmark
|
India
|
Philippines
|
Singapore
|
Tuborg Havnevej 18
|
2nd Floor
|
7th Floor
|
6 Battery Road #27-02
|
DK-2900 Hellerup
|
Leela Business Park
|
Salcedo Towers, 169
|
Singapore 049909
|
Denmark
|
Andheri-Kurla Road
|
HV dela Costa Street
|
Singapore
|
Andheri (E)
|
Salcedo Village,
|
||
Mumbai 400059
|
Makati City
|
||
India
|
Philippines 1227
|
||
United Kingdom
|
USA
|
Marshall Islands
|
Mauritius
|
Birchin Court
|
Suite 710
|
c/o The Trust
|
c/o Temple Corporate
|
20 Birchin Lane
|
2500 City West
|
Company of
|
Services
|
London, EC3V 9DU
|
Boulevard
|
Marshall Islands, Inc.
|
Temple Court 2,
|
United Kingdom
|
77042, Houston, Texas
|
P.O. Box 2095
|
Labourdonnais Street
|
USA
|
Reston VA 20195-0095
|
Port Louis
|
|
USA
|
Mauritius
|
||
Bermuda
|
Gibraltar
|
Hong Kong
|
|
c/o Estera Services
|
57/63 Line Wall Road
|
Room A, 7/F
|
|
(Bermuda Limited)
|
GX11 1AA
|
China Overseas Bldg.
|
|
Canon's Court
|
Gibraltar
|
139 Hennessy Road
|
|
22 Victoria Street
|
Wanchai
|
||
PO Box 1624
|
Hong Kong
|
||
Hamilton HM GX
|
|||
Bermuda
|
Interest in legal entities included as joint ventures:
|
|||||
2020
|
|||||
Entity (USDm)
|
Country
|
% Control
|
Profit and
loss from continuing operations |
Other compre-hensive
income |
Total compre-hensive
income |
Long Range 2 A/S
|
Denmark
|
50%
|
-
|
-
|
-
|
LR2 Management K/S
|
Denmark
|
50%
|
-
|
-
|
-
|
Marine Exhaust Technology Ltd.
|
Hong Kong
|
28%
|
2.1
|
-
|
2.1
|
2020
|
2019
|
2018
|
|
EARNINGS PER SHARE
|
|||
Net profit/(loss) for the year (USDm)
|
88.1
|
166.0
|
-34.8
|
Million shares
|
|||
Weighted average number of shares
|
74.8
|
74.3
|
73.4
|
Weighted average number of treasury shares
|
-0.5
|
-0.3
|
-0.3
|
Weighted average number of shares outstanding
|
74.3
|
74.0
|
73.1
|
Dilutive effect of outstanding share options
|
-
|
0.0
|
-
|
Weighted average number of shares outstanding incl. dilutive effect of share options
|
74.3
|
74.0
|
73.1
|
Basic earnings/(loss) per share (USD)
|
1.19
|
2.24
|
-0.48
|
Diluted earnings/(loss) per share (USD)
|
1.19
|
2.24
|
-0.48
|
2020
|
2019
|
2018
|
|
DIVIDEND PER SHARE
|
|||
Dividend for the year (USDm)
|
63.2
|
7.4
|
-
|
Number of shares, end of period (million)
|
74.9
|
74.7
|
74.2
|
Dividend per share
|
0.85
|
0.10
|
-
|
2020
|
2019
|
2018
|
|
Cash at banks and on hand
|
89.5
|
56.9
|
123.9
|
Cash and cash equivalents
|
89.5
|
56.9
|
123.9
|
Cash provided as security for initial margin calls and negative market values on derivatives etc.
|
46.1
|
15.6
|
3.5
|
Restricted cash
|
46.1
|
15.6
|
3.5
|
Cash and cash equivalents, including restricted cash
|
135.6
|
72.5
|
127.4
|
USD '000
|
Note
|
2020
|
2019
|
ASSETS
|
|||
NON-CURRENT ASSETS
|
|||
Tangible fixed assets
|
|||
Vessels
|
5
|
-
|
24,644
|
Land and buildings
|
72
|
-
|
|
Other plant and operating equipment
|
7
|
35
|
|
Total tangible fixed assets
|
79
|
24,679
|
|
Financial assets
|
|||
Investments in subsidiaries
|
6
|
1,031,005
|
1,061,559
|
Loan receivables
|
7
|
4,617
|
4,617
|
Total financial assets
|
1,035,622
|
1,066,176
|
|
Total non-current assets
|
1,035,701
|
1,090,855
|
|
CURRENT ASSETS
|
|||
Loans to subsidiaries
|
552,939
|
242,221
|
|
Other receivables
|
207
|
215
|
|
Prepayments
|
254
|
370
|
|
Cash and cash equivalents, including restricted cash
|
72,409
|
70,601
|
|
Total current assets
|
625,809
|
313,407
|
|
TOTAL ASSETS
|
1,661,510
|
1,404,262
|
USD '000
|
Note
|
2020
|
2019
|
EQUITY AND LIABILITIES
|
|||
EQUITY
|
|||
Common shares
|
748
|
747
|
|
Treasury shares
|
-4,235
|
-2,887
|
|
Hedging reserves
|
-21,489
|
-10,902
|
|
Share premium
|
12,307
|
911,552
|
|
Retained profit/(loss)
|
2
|
1,038,097
|
222,543
|
Total equity
|
1,025,428
|
1,121,053
|
|
LIABILITIES
|
|||
NON-CURRENT LIABILITIES
|
|||
Borrowings
|
3
|
479,709
|
235,839
|
Total non-current liabilities
|
479,709
|
235,839
|
|
CURRENT LIABILITIES
|
|||
Borrowings
|
3
|
78,337
|
23,230
|
Trade payables
|
203
|
250
|
|
Payables to subsidiaries
|
54,440
|
12,234
|
|
Other liabilities
|
8
|
23,393
|
11,656
|
Total current liabilities
|
156,373
|
47,370
|
|
Total liabilities
|
636,082
|
283,209
|
|
TOTAL EQUITY AND LIABILITIES
|
1,661,510
|
1,404,262
|
|
USD '000
|
Common shares
|
Treasury shares
|
Hedging reserves
|
Share premium
|
Retained profit
|
Total
|
EQUITY
|
||||||
Equity as of 1 January 2019
|
742
|
-2,887
|
-2,677
|
907,355
|
-55,095
|
847,438
|
Comprehensive income for the year:
|
||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
275,725
|
275,725
|
Other comprehensive income/(loss) for the year
|
-
|
-
|
-8,225
|
-
|
-
|
-8,225
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-8,225
|
-
|
275,725
|
267,500
|
Capital increase
|
5
|
-
|
-
|
4,197
|
-
|
4,202
|
Share-based compensation
|
-
|
-
|
-
|
-
|
1,913
|
1,913
|
Total changes in equity 2019
|
5
|
-
|
-
|
4,197
|
1,913
|
6,115
|
Equity as of 31 December 2019
|
747
|
-2,887
|
-10,902
|
911,552
|
222,543
|
1,121,053
|
Comprehensive income/(loss) for the year:
|
||||||
Net profit/(loss) for the year
|
-
|
-
|
-
|
-
|
-15,516
|
-15,516
|
Other comprehensive income/(loss) for the year
|
-
|
-
|
-10,587
|
-
|
-
|
-10,587
|
Total comprehensive income/(loss) for the year
|
-
|
-
|
-10,587
|
-
|
-15,516
|
-26,103
|
Capital increase
|
1
|
-
|
-
|
787
|
-
|
788
|
Capital decrease
|
-
|
-
|
-
|
-900,000
|
900,000
|
-
|
Transaction costs capital decrease
|
-
|
-
|
-
|
-32
|
-
|
-32
|
Share-based compensation
|
-
|
-
|
-
|
-
|
1,681
|
1,681
|
Acquisition treasury shares, cost
|
-
|
-1,348
|
-
|
-
|
-
|
-1,348
|
Dividend paid
|
-
|
-
|
-
|
-
|
-70,611
|
-70,611
|
Total changes in equity 2020
|
1
|
-1,348
|
-
|
-899,245
|
831,070
|
-69,522
|
Equity as of 31 December 2020
|
748
|
-4,235
|
-21,489
|
12,307
|
1,038,097
|
1,025,428
|
|
•
|
Paragraphs 45(b) and 46 to 52 of IFRS 2, “Shared-based payment” (details of the number and weighted-average exercise prices of share options, and how the
fair value of goods or services received was determined);
|
•
|
IFRS 7 “Financial Instruments: Disclosures”;
|
•
|
Paragraph 91 to 99 of IFRS 13, “Fair value measurement” (disclosure of valuation techniques and inputs used for fair value measurement of assets and
liabilities);
|
•
|
Paragraph 38 of IAS 1 “Presentation of financial statements” comparative information requirements in respect of paragraph 79(a)(iv) of IAS 1;
|
•
|
The following paragraphs of IAS 1 “Presentation of financial statements”
|
•
|
10(d) (statement of cash flows);
|
•
|
16 (statement of compliance with all IFRS);
|
•
|
38A (requirement for minimum of two primary statements, including cash flow statements);
|
•
|
111 (cash flow statement information); ; and
|
•
|
134-136 (capital management disclosures).
|
•
|
IAS 7 “Statement of cash flows”;
|
•
|
Paragraph 30 and 31 of IAS 8 “Accounting policies, changes in accounting estimates and errors” (requirement for the disclosure of information when an entity
has not applied a new IFRS that has been issued but is not yet effective);
|
•
|
Paragraph 17 and 18A of IAS 24 “Related Party Disclosures” (Key management personnel compensation)
|
•
|
The requirements in IAS 36 “Impairment of Assets” (disclosure of valuation technique and assumptions used in determining recoverable amount)
|
USD'000
|
2020
|
2019
|
Total staff costs
|
||
Staff costs included in administrative expenses
|
1,348
|
1,338
|
Total staff costs
|
1,348
|
1,338
|
Average number of permanent employees
|
1
|
1
|
USD '000
|
2020
|
2019
|
Vessels
|
||
Cost:
|
||
Balance as of 1 January
|
30,500
|
30,500
|
Disposals
|
-30,500
|
-
|
Balance as of 31 December
|
-
|
30,500
|
Depreciation:
|
||
Balance as of 1 January
|
5,856
|
4,088
|
Disposals
|
-6,973
|
-
|
Depreciations for the year
|
1,117
|
1,768
|
Balance as of 31 December
|
-
|
5,856
|
Carrying amount as of 31 December
|
-
|
24,644
|
Of which right-of-use assets
|
-
|
24,644
|
USD'000
|
2020
|
2019
|
Investments in subsidiaries
|
||
Cost:
|
||
Balance as of 1 January
|
1,205,059
|
1,292,080
|
Additions
|
-
|
-
|
Disposals
|
-
|
-
|
Capital decreases in subsidiaries
|
-33,635
|
-88,934
|
Capital increases related to share-based payments
|
1,681
|
1,913
|
Balance as of 31 December
|
1,173,105
|
1,205,059
|
Impairment:
|
||
Balance as of 1 January
|
143,500
|
415,800
|
Impairment (reversal)/losses for the year
|
-1,400
|
-272,300
|
Balance as of 31 December
|
142,100
|
143,500
|
Carrying amount as of 31 December
|
1,031,005
|
1,061,559
|
USD '000
|
2020
|
2019
|
Loan receivables
|
||
Cost:
|
||
Balance as of 1 January
|
4,711.2
|
-
|
Additions during the year
|
-
|
4,711.2
|
Balance as of 31 December
|
4,711.2
|
4,711.2
|
Expected credit loss:
|
||
Balance as of 1 January
|
94.2
|
-
|
Additions during the year
|
-
|
94.2
|
Balance as of 31 December
|
94.2
|
94.2
|
Carrying amount as of 31 December
|
4,617.0
|
4,617.0
|
USD '000
|
2020
|
2019
|
Derivative financial instruments
|
21,489
|
10,902
|
Other
|
1,904
|
754
|
Balance as of 31 December
|
23,393
|
11,656
|
•
|
TORM plc’s group financial statements and parent company financial statements (the “financial statements”) give a true and fair view of the state of the
group’s and of the parent company’s affairs as at 31 December 2020 and of the group’s profit for the year then ended;
|
•
|
the group financial statements have been properly prepared in accordance with International Accounting Standards in conformity with the requirements of the
Companies Act 2006 and International Financial Reporting Standards adopted pursuant to Regulation (EC) No. 1606/2002 as it applies in the European Union; the parent company financial statements have been properly prepared in
accordance with United Kingdom Generally Accepted Accounting Practice; and the financial statements have been prepared in accordance with the requirements of the Companies Act 2006.
|
GROUP
|
PARENT COMPANY
|
|
Consolidated balance sheet as at 31 December 2020
|
Balance sheet as at 31 December 2020
|
|
Consolidated income statement for the year then ended
|
Statement of changes in equity for the year then ended
|
|
Consolidated statement of comprehensive income for the year then ended
|
Related notes 1 to 12 to the financial statements including a summary of significant accounting policies
|
|
Consolidated statement of changes in equity for the year then ended
|
||
Consolidated cash flow statement for the year then ended
|
||
Related notes 1 to 28 to the financial statements, including a summary of significant accounting policies
|
•
|
We confirmed our understanding of management’s going concern assessment process and also engaged with management early to ensure key factors were considered
in their assessment, including the evaluation of any operational and economic impacts of COVID-19 on the Group;
|
•
|
We obtained management’s board approved forecast cash flows and covenant calculations covering the period of assessment from the date of signing to 31
March 2022. As part of this assessment, the Group has modelled a low case and stress case adverse scenario in their cash forecasts and covenant calculations in order to incorporate unexpected changes to the forecasted liquidity of
the Group;
|
•
|
We assessed the reasonableness of the cashflow forecast by analysing management’s historical forecasting accuracy and understanding how the anticipated
impact of COVID-19 has been modelled. We evaluated the key assumptions underpinning the Group’s assessment by challenging the appropriateness of the downside scenarios modelled by management and how these compare with principal risks
and uncertainties of the Group;
|
•
|
We tested the clerical accuracy and logical integrity of the model used to prepare the Group’s going concern assessment;
|
•
|
We considered whether the Group’s forecasts in the going concern assessment were consistent with other forecasts used by the Group in its accounting
estimates, including impairment testing of the carrying value of vessels;
|
•
|
Our analysis also considered the mitigating actions that management could undertake in an extreme downside scenario and whether these were achievable and in
control of management considering timing and quantum;
|
•
|
We also confirmed the continued availability of debt facilities through the going concern period, and reviewed their underlying terms, including covenants,
by examination of executed documentation.
|
OVERVIEW OF OUR AUDIT APPROACH
|
|
Audit scope
|
• We performed an audit of the complete financial information of the Group.
|
Key audit matter
|
• Carrying value of vessels
|
Materiality
|
• Overall Group materiality of $10m which represents 0.5% of Group total assets.
|
Risk
|
Our response to the risk
|
Key observations communicated
to the Audit Committee |
||
Carrying value of vessels (Group)
Refer to the Audit Committee Report (page 69); Accounting policies (page 117,118,120); and Note 8 of the Consolidated Financial Statements (page 129)
The carrying value of the Group’s vessels carried as at 31 December 2020 totalled $1,734.5m (2019: $1,769.8m).
The carrying values of vessels are reviewed quarterly by management for indicators of impairment. If impairment indicators exist, an impairment test is
carried out where the future discounted net cash flow deriving from the cash generating units (CGUs) must be estimated. These estimates are based on a number of assumptions principally future freight rates and weighted average cost of
capital (WACC).
As of 31 December 2020, Management tested the carrying amount of its fleet for impairment within 3 CGUs, being the Main Fleet (LR2/LR1 and MR vessels) and the
2 Handysize vessels.
There is a risk that CGUs are not correctly classified and that the testing is not performed at the appropriate level, which may mask impairments that would
otherwise arise.
Auditing the Group's impairment assessment was complex due to significant judgements involved in determining the cash-generating units (CGUs) and the
significant estimation uncertainty in forecasting the undiscounted cashflows of the CGUs. These significant assumptions are forward looking and subject to future economic and market conditions.
|
We performed a walkthrough of the Group’s impairment process to gain an understanding of the process and assessed the design effectiveness of the controls.
We challenged management’s CGU determination by evaluating their analysis in respect of the smallest group of assets that generate largely independent cash
inflows. This considered management’s view of the homogenous nature and joint operation of the LR1, LR2 and MR vessels, thereby forming a single CGU (the Main Fleet) and that the 2 Handysize vessels were each the lowest level at which
independent cash flows are identified.
We inspected evidence to support the explanations and rationale supporting the joint operation of the LR1, LR2 and MR vessels (the Main Fleet).
We obtained management’s impairment model containing the value in use calculations and tested the clerical accuracy of the model.
We challenged the key assumptions by comparing them with publicly available market information, our knowledge of the Group and industry and the Group’s most
recent business plan.
We analysed the assumptions and estimates made by management in their impairment assessment for the prior year against the actual outcomes in 2019 to assess
the robustness and accuracy of management’s forecasting process. We involved our internal valuation specialists to independently assess the appropriateness of the discount rate (WACC) applied to the value-in-use calculation. This
included assessing management’s methodology and preparing our own independent point estimate to check management’s rate fell within an acceptable range.
We reviewed management’s sensitivities on the group’s value in use calculation incorporating reasonably possible changes in key assumptions including in
respect of freight rates, the discount rate and operating costs. We have ensured the fact there is limited headroom in value in use over carrying value has been disclosed and have checked the impact of reasonably possible changes in
key assumptions is correctly calculated and disclosed.
At the conclusion of the above procedures we stood back and considered all evidence gathered to reassess and confirm our conclusions remained appropriate.
We assessed the appropriateness of disclosures provided in the financial statements in accordance with IAS 36.
|
Based on our audit procedures performed, we concur with management’s conclusion on impairment of vessels at 31 December 2020, including:
• That the determination of CGUs is highly judgemental, but is supported by management’s assessment;
• No impairment recognised for the Main Fleet, however there is no headroom between the value in use and carrying value and is therefore sensitive to reasonably possible changes in
key assumptions;
• Impairment loss recognised for the Handysize vessels is appropriate;
• The determined discount rate is within the range determined by our internal valuation specialist;
• The freight rates assumed and applied have been benchmarked to external sources and assessed as reasonable.
We consider the disclosures in the financial statements to be sufficient and appropriate and in compliance with accounting standards.
|
•
|
the information given in the strategic report and the directors’ report for the financial year for which the financial statements are prepared is
consistent with the financial statements; and
|
•
|
the strategic report and directors’ report have been prepared in accordance with applicable legal requirements.
|
•
|
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited
by us; or
|
•
|
the parent company financial statements and the part of the Directors’ Remuneration Report to be audited are not in agreement with the accounting
records and returns; or
|
•
|
certain disclosures of directors’ remuneration specified by law are not made; or
|
•
|
we have not received all the information and explanations we require for our audit
|
•
|
We obtained an understanding of the legal and regulatory frameworks that are applicable to the Group and determined that the most significant are those
related to the reporting framework (IFRS as adopted by the EU, FRS 101, the Companies Act 2006 and Corporate Governance Code), the Danish and UK tax legislation as well as IMO 2020 Sulphur Regulation.
|
•
|
We understood how TORM plc is complying with those frameworks by making inquiries of management and identifying the policies and procedures regarding
compliance with law and regulations. We also identified those members of management who have the primary responsibilities for ensuring compliance with law and regulations, and for reporting any known instance of non-compliance to
those charged with governance. We corroborated our enquiries through our review of board minutes, discussion with the Audit Committee and any correspondence received from regulatory bodies.
|
•
|
We assessed the susceptibility of the Group’s financial statements to material misstatement, including how fraud might occur by meeting with management to
understand where they considered there was susceptibility to fraud, reviewing the Group’s risk register, enquiry with management and the Audit Committee during the planning and
|
|
execution phases of our audit. We also considered performance targets and their influence on efforts made by management to manage earnings. Where
this risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included testing manual journals and were designed to provide reasonable assurance that the financial
statements were free from material misstatements arising from fraud.
|
•
|
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Our procedures involved:
journal entry testing, with a focus on manual journals and journals indicating large or unusual transactions based on our understanding of the business; inquiries of members of senior management, and when appropriate, those
charged with governance regarding their knowledge of any non-compliance or potential non-compliance with laws and regulations that could affect the financial statements, review of board minutes and correspondence received from
regulatory bodies.
|
•
|
•Following the recommendation from the audit committee, we were appointed by the company on 15 April 2020 to audit the financial statements for the
year ending 31 December 2020 and subsequent financial periods.
|
•
|
The non-audit services prohibited by the FRC’s Ethical Standard were not provided to the Group or the parent company and we remain independent of
the Group and the parent company in conducting the audit.
|
•
|
The audit opinion is consistent with the additional report to the audit committee
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
LR2
|
TORM GUDRUN
|
99,965
|
2000
|
100%
|
12¹⁾
|
Tanker
|
LR2
|
TORM HELLERUP
|
114,000
|
2018
|
100%
|
48¹⁾
|
Tanker
|
LR2
|
TORM HERMIA
|
114,000
|
2018
|
100%
|
46¹⁾
|
Tanker
|
LR2
|
TORM HERDIS
|
114,000
|
2018
|
100%
|
47¹⁾
|
Tanker
|
LR2
|
TORM HILDE
|
114,000
|
2018
|
100%
|
49¹⁾
|
Tanker
|
LR2
|
TORM INGEBORG
|
99,999
|
2003
|
100%
|
15¹⁾
|
Tanker
|
LR2
|
TORM MAREN
|
109,672
|
2008
|
100%
|
35¹⁾
|
Tanker
|
LR2
|
TORM MARINA
|
109,672
|
2007
|
100%
|
29¹⁾
|
Tanker
|
LR2
|
TORM MATHILDE
|
109,672
|
2008
|
100%
|
31¹⁾
|
Tanker
|
LR2
|
TORM VALBORG
|
99,999
|
2003
|
100%
|
15¹⁾
|
Tanker
|
LR1
|
TORM EMILIE
|
74,999
|
2004
|
100%
|
19¹⁾
|
Tanker
|
LR1
|
TORM ESTRID
|
74,999
|
2004
|
100%
|
16¹⁾
|
Tanker
|
LR1
|
TORM ISMINI
|
74,999
|
2004
|
100%
|
19¹⁾
|
Tanker
|
LR1
|
TORM SARA
|
72,718
|
2003
|
100%
|
15¹⁾
|
Tanker
|
LR1
|
TORM SIGNE
|
72,718
|
2005
|
100%
|
21¹⁾
|
Tanker
|
LR1
|
TORM SOFIA
|
72,660
|
2005
|
100%
|
22¹⁾
|
Tanker
|
LR1
|
TORM VENTURE
|
73,700
|
2007
|
100%
|
21¹⁾
|
Tanker
|
LR1
|
TORM ELISE
|
75,000
|
2019
|
100%
|
39¹⁾
|
Tanker
|
LR1
|
TORM ELIZABETH
|
75,000
|
2019
|
100%
|
39¹⁾
|
Tanker
|
MR
|
TORM AGNES
|
49,999
|
2011
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM AGNETE
|
49,999
|
2010
|
100%
|
25¹⁾
|
Tanker
|
MR
|
TORM ALEXANDRA
|
49,999
|
2010
|
100%
|
25¹⁾
|
Tanker
|
MR
|
TORM ALICE
|
49,999
|
2010
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM ALMENA
|
49,999
|
2010
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM AMALIE
|
49,999
|
2011
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM ANABEL
|
49,999
|
2012
|
100%
|
25¹⁾
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
MR
|
TORM ARAWA
|
49,999
|
2012
|
100%
|
25¹⁾
|
Tanker
|
MR
|
TORM ASLAUG
|
49,999
|
2010
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM ASTRID
|
49,999
|
2012
|
100%
|
26¹⁾
|
Tanker
|
MR
|
TORM ATLANTIC
|
49,999
|
2010
|
100%
|
24¹⁾
|
Tanker
|
MR
|
TORM AUSTRALIA
|
51,737
|
2011
|
100%
|
23¹⁾
|
Tanker
|
MR
|
TORM CARINA
|
46,219
|
2003
|
100%
|
11¹⁾
|
Tanker
|
MR
|
TORM ERIC
|
51,266
|
2006
|
100%
|
14¹⁾
|
Tanker
|
MR
|
TORM FREYA
|
45,990
|
2003
|
100%
|
11¹⁾
|
Tanker
|
MR
|
TORM HARDRADA
|
45,983
|
2007
|
100%
|
12
|
Tanker
|
MR
|
TORM HELVIG
|
46,187
|
2005
|
100%
|
18¹⁾
|
Tanker
|
MR
|
TORM HORIZON
|
46,955
|
2004
|
100%
|
12¹⁾
|
Tanker
|
MR
|
TORM INDIA
|
49,999
|
2010
|
100%
|
17
|
Tanker
|
MR
|
TORM KANSAS
|
46,955
|
2006
|
100%
|
15¹⁾
|
Tanker
|
MR
|
TORM LAURA
|
49,999
|
2008
|
100%
|
20¹⁾
|
Tanker
|
MR
|
TORM LENE
|
49,999
|
2008
|
100%
|
19¹⁾
|
Tanker
|
MR
|
TORM LILLY
|
49,999
|
2009
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM LOKE
|
51,372
|
2007
|
100%
|
18¹⁾
|
Tanker
|
MR
|
TORM LOTTE
|
49,999
|
2009
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM LOUISE
|
49,999
|
2009
|
100%
|
22¹⁾
|
Tanker
|
MR
|
TORM MOSELLE
|
47,024
|
2003
|
100%
|
10¹⁾
|
Tanker
|
MR
|
TORM MALAYSIA
|
51,737
|
2011
|
100%
|
23¹⁾
|
Tanker
|
MR
|
TORM NEW ZEALAND
|
51,737
|
2011
|
100%
|
25¹⁾
|
Tanker
|
MR
|
TORM PLATTE
|
46,959
|
2006
|
100%
|
15¹⁾
|
Tanker
|
MR
|
TORM RAGNHILD
|
46,187
|
2005
|
100%
|
19¹⁾
|
Tanker
|
MR
|
TORM REPUBLICAN
|
46,955
|
2006
|
100%
|
15¹⁾
|
Tanker
|
MR
|
TORM RESILIENCE
|
49,999
|
2005
|
100%
|
16¹⁾
|
Vessel type
|
Vessel class
|
Vessel
|
DWT
|
Built
|
Ownership
|
Carrying value (USDm)
|
Tanker
|
MR
|
TORM SINGAPORE
|
51,737
|
2011
|
100%
|
24¹⁾
|
Tanker
|
MR
|
TORM THAMES
|
47,036
|
2005
|
100%
|
18¹⁾
|
Tanker
|
MR
|
TORM THOR
|
49,842
|
2015
|
100%
|
31¹⁾
|
Tanker
|
MR
|
TORM THUNDER
|
49,842
|
2015
|
100%
|
31¹⁾
|
Tanker
|
MR
|
TORM TIMOTHY
|
49,842
|
2015
|
100%
|
31¹⁾
|
Tanker
|
MR
|
TORM TITAN
|
49,842
|
2015
|
100%
|
31¹⁾
|
Tanker
|
MR
|
TORM TORINO
|
49,842
|
2015
|
100%
|
31¹⁾
|
Tanker
|
MR
|
TORM TROILUS
|
49,842
|
2015
|
100%
|
32¹⁾
|
Tanker
|
MR
|
TORM THYRA
|
45,950
|
2003
|
100%
|
11¹⁾
|
Tanker
|
MR
|
TORM SOLUTION
|
49,999
|
2019
|
100%
|
32
|
Tanker
|
MR
|
TORM SOVEREIGN
|
49,999
|
2017
|
100%
|
28
|
Tanker
|
MR
|
TORM SUPREME
|
49,999
|
2017
|
100%
|
28
|
Tanker
|
MR
|
TORM STRENGTH
|
49,999
|
2019
|
100%
|
32
|
Tanker
|
MR
|
TORM STRONG
|
49,999
|
2019
|
100%
|
32
|
Tanker
|
MR
|
TORM SUBLIME
|
49,999
|
2019
|
100%
|
32
|
Tanker
|
MR
|
TORM SUCCESS
|
49,999
|
2019
|
100%
|
32
|
Tanker
|
MR
|
TORM STELLAR
|
49,999
|
2020
|
100%
|
32
|
Tanker
|
MR
|
TORM SPLENDID
|
49,999
|
2020
|
100%
|
32
|
Tanker
|
Handysize
|
TORM GYDA
|
36,207
|
2009
|
100%
|
15¹⁾
|
Tanker
|
Handysize
|
TORM TEVERE
|
37,383
|
2005
|
100%
|
11¹⁾
|
¹⁾ Indicates vessels for which TORM believes that, as of
31 December 2020, the basic charter-free market value is lower than the vessel's carrying amount.
|
||||||
TCE %
|
=
|
TCE
Revenue
|
TCE per day
|
=
|
TCE
Available earning days
|
Gross profit %
|
=
|
Gross profit
Revenue
|
EBITDA %
|
=
|
EBITDA
Revenue
|
Operating profit/(loss) %
|
=
|
Operating profit/(loss) (EBIT)
Revenue
|
Return on Equity (RoE) %
|
=
|
Net profit/(loss) for the year
Average equity
|
Return on Invested Capital
(RoiC) % |
=
|
Operating profit/(loss) less tax
Average invested capital
|
Equity ratio
|
=
|
Equity
Total assets
|
Earnings per share, EPS
|
=
|
Net profit/(loss) for the year
Average number of shares
|
Diluted earnings/(loss) per share, EPS (USD)
|
=
|
Net profit/(loss) for the year
Average number of shares less average number of treasury shares
|
USDm
|
2020
|
2019
|
2018
|
Reconciliation to net profit/(loss) for the year
|
|||
Net profit/(loss) for the year
|
88.1
|
166.0
|
-34.8
|
Profit from sale of vessels
|
-1.1
|
-1.2
|
-0.8
|
Impairment losses and reversals on tangible assets
|
11.1
|
-114.0
|
3.2
|
Expense of capitalized bank fees at refinancing
|
2.8
|
-
|
-
|
Termination of finance leases
|
2.7
|
-
|
-
|
Provisions
|
18.5
|
-
|
1.9
|
Net profit/(loss) for the year ex. non-recurrent items
|
122.1
|
50.8
|
-30.5
|
USDm
|
2020
|
2019
|
2018
|
Reconciliation to revenue
|
|||
Revenue
|
747.4
|
692.6
|
635.4
|
Port expenses, bunkers and commissions
|
-227.9
|
-267.7
|
-283.0
|
TCE earnings
|
519.5
|
424.9
|
352.4
|
USDm
|
2020
|
2019
|
2018
|
Reconciliation to revenue
|
|||
Revenue
|
747.4
|
692.6
|
635.4
|
Port expenses, bunkers and commissions
|
-227.9
|
-267.7
|
-283.0
|
Charter hire
|
-
|
-
|
-2.5
|
Operating expenses
|
-178.4
|
-173.0
|
-180.4
|
Gross profit
|
341.1
|
251.9
|
169.5
|
USDm
|
2020
|
2019
|
2018
|
Borrowings
|
853.3
|
863.4
|
754.7
|
Loans receivables
|
-4.6
|
-4.6
|
-
|
Cash and cash equivalents, including restricted cash
|
-135.6
|
-72.5
|
-127.4
|
Net interest-bearing debt
|
713.1
|
786.3
|
627.3
|
USDm
|
2020
|
2019
|
2018
|
Operating profit/(loss) (EBIT)
|
138.9
|
205.9
|
2.8
|
Tax
|
-1.4
|
-0.8
|
-1.6
|
EBIT less Tax
|
137.5
|
205.1
|
1.2
|
Invested capital, opening balance
|
1,786.0
|
1,469.4
|
1,406.0
|
Invested capital, ending balance
|
1,719.4
|
1,786.0
|
1,469.4
|
Average invested capital for the year
|
1,752.7
|
1,627.7
|
1,437.7
|
Return on Invested Capital (RoIC)
|
7.8%
|
12.6%
|
0.1%
|
USDm
|
2020
|
2019
|
2018
|
Cash and cash equivalents, including restricted cash
|
135.6
|
72.5
|
127.4
|
Undrawn credit facilities and committed facilities incl. sale & leaseback financing transactions
|
132.2
|
173.1
|
278.7
|
Liquidity
|
267.8
|
245.6
|
406.1
|
USDm
|
2020
|
2019
|
2018
|
EBIT less Tax
|
137.5
|
205.1
|
1.2
|
Profit from sale of vessels
|
-1.1
|
-1.2
|
-0.8
|
Impairment losses and reversals on tangible assets
|
11.1
|
-114.0
|
3.2
|
Provisions
|
18.5
|
-
|
1.9
|
EBIT less tax and impairment
|
166.0
|
89.9
|
5.5
|
Average invested capital¹⁾
|
1,752.7
|
1,627.7
|
1,437.7
|
Average impairment ²⁾
|
41.5
|
98.2
|
185.0
|
Average invested capital less average impairment
|
1,794.2
|
1,725.9
|
1,622.7
|
Adjusted RoIC
|
9.3%
|
5.2%
|
0.3%
|
¹⁾ Average invested capital is calculated as the
average of the opening and closing balance of invested capital.
|
|||
²⁾ Average impairment is calculated as the average
of the opening and closing balances of impairment charges on vessels and goodwill in the balance sheet.
|
USDm
|
2020
|
2019
|
2018
|
Reconciliation to net profit/(loss)
|
|||
Net profit/(loss) for the year
|
88.1
|
166.0
|
-34.8
|
Tax
|
1.4
|
0.8
|
1.6
|
Financial expenses
|
49.9
|
41.9
|
39.3
|
Financial income
|
-0.5
|
-2.8
|
-3.3
|
Depreciation
|
121.9
|
110.1
|
114.5
|
Impairment (reversal)/losses on tangible assets
|
11.1
|
-114.0
|
3.2
|
EBITDA
|
271.9
|
202.0
|
120.5
|
USDm
|
2020
|
2019
|
2018
|
Vessel values including newbuildings (broker values)
|
1,585.3
|
1,801.5
|
1,675.1
|
Total (value)
|
1,585.3
|
1,801.5
|
1,675.1
|
Borrowings
|
853.3
|
863.4
|
754.7
|
- Hereof debt regarding Land and buildings & Other plant and operating equipment
|
-8.3
|
-6.8
|
-
|
Committed CAPEX on newbuildings and second-hand vessels
|
100.6
|
51.2
|
258.0
|
Loans receivables
|
-4.6
|
-4.6
|
-
|
Cash and cash equivalents, including restricted cash
|
-135.6
|
-72.5
|
-127.4
|
Total (loan)
|
805.4
|
830.7
|
885.3
|
Loan-to-value (LTV) ratio
|
50.8%
|
46.1%
|
52.9%
|
USDm
|
2020
|
2019
|
2018
|
Tangible and intangible fixed assets
|
1,748.4
|
1,782.2
|
1,445.0
|
Investments in joint ventures
|
1.6
|
1.2
|
0.1
|
Bunkers
|
22.5
|
34.8
|
39.4
|
Accounts receivables ¹⁾
|
85.6
|
99.5
|
96.3
|
Assets held-for-sale
|
-
|
9.1
|
6.2
|
Non-current tax liability related to held over gains
|
-44.9
|
-44.9
|
-44.9
|
Trade payables ²⁾
|
-74.1
|
-94.4
|
-71.6
|
Provisions
|
-18.3
|
-
|
-
|
Current tax liabilities
|
-1.4
|
-1.5
|
-1.0
|
Deferred income
|
-
|
-
|
-0.1
|
Invested capital
|
1,719.4
|
1,786.0
|
1,469.4
|
¹⁾ Accounts receivables includes Freight
receivables, Other receivables and Prepayments.
|
|||
²⁾ Trade payables includes Trade payables and Other
liabilities.
|
USDm
|
2020
|
2019
|
2018
|
Net Asset Value per share
|
|||
Total vessel values including newbuildings (broker values)
|
1,585.3
|
1,801.5
|
1,675.1
|
Committed CAPEX on
newbuildings and second-hand vessels
|
-100.6
|
-51.2
|
-258.0
|
Cash and cash equivalents, including restricted cash
|
135.6
|
72.5
|
127.4
|
Loans receivables
|
4.6
|
4.6
|
-
|
Bunkers
|
22.5
|
34.8
|
39.4
|
Freight receivables
|
58.6
|
89.8
|
86.0
|
Other receivables
|
24.9
|
6.2
|
7.5
|
Other plant and operating equipment
|
6.8
|
4.3
|
3.0
|
Land and buildings
|
7.1
|
8.1
|
-
|
Investments in joint ventures
|
1.6
|
1.2
|
0.1
|
Prepayments
|
2.2
|
3.5
|
2.9
|
Borrowings
|
-853.3
|
-863.4
|
-754.7
|
Trade payables
|
-14.4
|
-47.1
|
-35.1
|
Provisions
|
-18.3
|
-
|
-
|
Other liabilities
|
-59.8
|
-47.3
|
-36.5
|
Current tax liabilities
|
-1.4
|
-1.5
|
-1.0
|
Total Net Asset Value (NAV)
|
801.4
|
1,016.0
|
856.1
|
Total number of shares excluding treasury shares (million)
|
74.4
|
74.4
|
73.9
|
Total Net Asset Value per share (NAV/share) (USD)
|
10.8
|
13.6
|
11.6
|