| Consolidated profit and loss account | |||
SEKm | Note | 2024 | 2023 |
Net sales | 2,3 | ||
Cost of goods sold | 4, 5, 6, 8 | - | - |
Gross profit | |||
Selling expenses | 4, 5, 6, 8 | - | - |
General and administrative expenses | 4, 5, 6, 8, 11 | - | - |
Operating profit | |||
Exchange differences on cash and cash equivalents | 9 | - | - |
Other financial income | 9 | ||
Other financial expenses | 9 | - | - |
Net financial items | - | - | |
| Profit before tax | |||
Income tax | 10 | - | - |
Profit for the year | |||
| Profit for the year attributable to: | |||
Owners of the Parent Company | |||
| Earnings per share, SEK | |||
Basic¹ | 20 | ||
Diluted¹ | 20 | ||
Number of shares outstanding at end of period ¹ | 20 | ||
Average number of shares (basic)¹ | 20 | ||
Average number of shares (diluted)¹ | 20 |
| Consolidated statement of comprehensive income | ||
SEKm | 2024 | 2023 |
Profit for the year | ||
| Other comprehensive income | ||
Remeasurement of defined benefit pension plans | - | - |
Income tax on remeasurement of defined benefit pension plans | ||
Items that will never be reclassified to profit or loss for the period | - | - |
Currency translation differences | - | |
Hedge of a net investment in a foreign operation | - | |
Income tax on hedge of a net investment in a foreign operation | - | |
Items that may be reclassified to profit or loss for the period | - | |
Total other comprehensive income | - | |
Total comprehensive income, net of tax | ||
| Total comprehensive income for the period attributable to: | ||
Owners of the Parent Company |
| Consolidated balance sheet | |||
SEKm | Note | 31 Dec 2024 | 31 Dec 2023 |
| ASSETS | |||
| Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax assets | 14 | ||
Derivative financial instruments | 22 | ||
Other financial assets | 15 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current income tax assets | 14 | ||
Derivative financial instruments | 22 | | |
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
| EQUITY AND LIABILITIES | |||
| Equity | |||
Share capital | 19 | ||
Other paid-in capital | 19 | ||
Treasury shares | 19 | - | - |
Foreign currency translation reserve | 19 | ||
Retained earnings including profit for the year | 19 | - | - |
Equity attributable to owners of the Parent Company | |||
| Non-current liabilities | |||
Long-term borrowings | 21 | ||
Deferred tax liabilities | 14 | ||
Derivative financial instruments | 22 | ||
Provisions for pensions and other long-term employee benefits | 23 | ||
Provisions | 24 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Short-term borrowings | 21 | ||
Derivative financial instruments | 22 | ||
Trade and other payables | 25 | ||
Provisions | 24 | ||
Current income tax liabilities | 14 | ||
Total current liabilities | |||
Total equity and liabilities |
| Foreign | ||||||
| Other | currency | |||||
| Share | paid-in | Treasury | translation | Retained | Total | |
| SEKm | capital | capital | shares | reserve | earnings | equity |
Balance at 1 January 2023 | - | - | ||||
| Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | - | - | - | |||
Total comprehensive income for 2023 | - | |||||
| Transactions with owners | ||||||
Purchase of treasury shares | - | - | ||||
Share-based payments | ||||||
Dividend¹ | - | - | ||||
Total transactions with owners | - | - | - | |||
Balance at 31 December 2023 | - | - | ||||
| Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | - | |||||
Total comprehensive income for 2024 | ||||||
| Transactions with owners | ||||||
Issue of treasury shares to employees | - | |||||
Forward contracts to repurchase own shares | - | - | ||||
Share-based payments | ||||||
Dividend¹ | - | - | ||||
Total transactions with owners | - | - | ||||
Balance at 31 December 2024 | - | - |
| Consolidated cash flow statement | |||
SEKm | Note | 2024 | 2023 |
Operating profit | |||
| Adjustments for non-cash items | |||
Amortisation and depreciation of assets | 4 | ||
Impairment of assets | 4 | - | |
Provisions for pensions | - | - | |
Other provisions | 24 | - | |
Interest received | |||
Interest paid | - | - | |
Proceeds on derivative financial instruments | |||
Income tax paid | - | - | |
Cash flow from operating activities before changes in working capital | |||
| Changes in working capital | |||
Change in inventories | - | - | |
Change in trade and other receivables | - | - | |
Change in trade and other payables | - | ||
Cash flow from changes in working capital | - | - | |
| Cash flow from operating activities | |||
| Investing activities | |||
Investments in property, plant and equipment | 13 | - | - |
Investments in intangible assets | 12 | - | - |
Disposals of non-current assets (net of earn-out consideration) | 13 | ||
Cash flow from investing activities | - | - | |
Cash flow from operating and investing activities | |||
| Financing activities | |||
Proceeds from commercial papers | 21 | ||
Repayment of commercial papers | 21 | - | - |
Transaction costs paid | 21 | - | - |
Payment of lease liabilities | 21 | - | - |
Dividends paid | 19 | - | - |
Purchase of treasury shares | 19 | - | |
Cash flow from financing activities | - | - | |
Cash flow for the year | |||
| Cash and cash equivalents at beginning of year | 18 | ||
Cash flow for the year | |||
Exchange difference | - | - | |
| Cash and cash equivalents at end of year | 18 |
| Branded | |||
| 2024 | packaged | Pick | |
| SEKm | products | & mix | Total |
Net sales | 6,219 | 2,394 | 8,613 |
Operating profit, adjusted | 740 | 170 | 910 |
Items affecting comparability | -103 | ||
Operating profit | 807 | ||
Net financial items | -148 | ||
Profit before tax | 659 | ||
Income tax | -182 | ||
Profit for the period | 477 |
| Branded | |||
| 2023 | packaged | Pick | |
| SEKm | products | & mix | Total |
Net sales | 6,153 | 2,148 | 8,301 |
Operating profit, adjusted | 786 | 13 | 799 |
Items affecting comparability | -64 | ||
Operating profit | 735 | ||
Net financial items | -165 | ||
Profit before tax | 570 | ||
Income tax | -133 | ||
Profit for the period | 437 |
| Net sales | ||
SEKm | 2024 | 2023 |
Branded packaged products | 6,219 | 6,153 |
Pick & mix | 2,394 | 2,148 |
Total | 8,613 | 8,301 |
| The breakdown of net sales by category is as follows: | |||
| Branded | |||
| 2024 | packaged | Pick | |
| SEKm | products | & mix | Total |
Candy | 3,659 | 1,724 | 5,383 |
Chocolate | 1,184 | 634 | 1,818 |
Pastilles | 779 | - | 779 |
Chewing gum | 406 | - | 406 |
Nuts | 57 | 36 | 93 |
Other | 134 | - | 134 |
Total | 6,219 | 2,394 | 8,613 |
| Branded | |||
| 2023 | packaged | Pick | |
| SEKm | products | & mix | Total |
Candy | 3,532 | 1,627 | 5,159 |
Chocolate | 1,112 | 481 | 1,593 |
Pastilles | 807 | - | 807 |
Chewing gum | 411 | - | 411 |
Nuts | 120 | 40 | 160 |
Other | 171 | - | 171 |
Total | 6,153 | 2,148 | 8,301 |
| The breakdown of net sales by country, allocated on the basis of the | ||
| customer's location is as follows: | ||
% | 2024 | 2023 |
Sweden | 30 | 30 |
Finland | 20 | 21 |
The Netherlands | 14 | 15 |
| Denmark | 11 | 10 |
| The UK | 5 | 5 |
| Norway | 6 | 6 |
| Germany | 7 | 6 |
| International Markets | 7 | 7 |
Total | 100 | 100 |
SEKm | 2024 | 2023 |
Other intangibles | 12 | 13 |
Land and buildings | 28 | 26 |
Machinery and equipment | 158 | 160 |
Right-of-use assets | 86 | 96 |
Total amortisation and depreciation | 284 | 295 |
Amortisation and depreciation have been allocated by function as follows: | ||
Cost of goods sold | 186 | 204 |
Selling expenses | 11 | 11 |
General and administrative expenses | 87 | 80 |
Total amortisation and depreciation | 284 | 295 |
| (Reversal of) Impairment | ||
Intangible assets | 91 | - |
Property, plant and equipment | -31 | -17 |
Total (reversal of) impairment | 60 | -17 |
| Depreciation charge right-of-use | ||
| assets by asset category: | ||
Land and buildings | 34 | 37 |
Transport | 41 | 35 |
Other equipment | 11 | 24 |
Total depreciation charge right-of-use asset | 86 | 96 |
SEKm | 2024 | 2023 |
| Raw materials and consumables used | 3,782 | 3,561 |
| including change in inventory of finished goods | ||
| and work in progress | ||
Personnel expenses (See Note 6) | 1,791 | 1,710 |
| Depreciation, amortisation and impairment | 344 | 278 |
| charges (See Note 4) | ||
Transportation expenses | 243 | 244 |
Lease expenses | 35 | 34 |
Advertising, promotion, selling and marketing expenses | 499 | 423 |
Energy expenses | 232 | 480 |
Maintenance expenses | 162 | 156 |
Other operating expenses | 718 | 680 |
Total operating expenses | 7,806 | 7,566 |
| Personnel expenses are specified as follows: | ||
SEKm | 2024 | 2023 |
| Salaries and remuneration | ||
| Group Management Team | ||
Sweden | 41 | 42 |
Other Of which, short-term variable compensation | 37 | 30 |
Sweden | 15 | 15 |
Other Pension costs Group Management Team | 11 | 9 |
Defined contribution plans | 8 | 8 |
| Total salaries, remuneration and pension | 86 | 80 |
| costs Group Management Team | ||
| Salaries and remuneration, other employees | ||
Sweden | 288 | 200 |
Other Pension costs, other employees | 936 | 896 |
Defined contribution plans | 96 | 87 |
Defined benefit plans | 6 | 6 |
| Total salaries, remuneration and pension | 1,326 | 1,189 |
| costs, other employees | ||
| Personnel expenses, all employees | ||
Total salaries, remuneration and pension costs | 1,412 | 1,269 |
Social security expenses | 308 | 281 |
Other personnel costs | 71 | 160 |
Total personnel expenses | 1,791 | 1,710 |
SEKm | 2024 | 2023 |
Acquisitions, integration and restructurings | -103 | -64 |
of which: impairment non-current assets | -60 | 23 |
Total | -103 | -64 |
| Corresponding line in the consolidated | ||
| profit and loss account: | ||
Cost of goods sold | 25 | -48 |
Selling expenses | -3 | 1 |
General and administrative expenses | -125 | -17 |
Total | -103 | -64 |
| The average number of employees is as follows: | ||
# | 2024 | 2023 |
Group Management Team | 10 | 10 |
Other employees | 2,567 | 2,572 |
| Of whom, women | ||
Group Management Team | 1 | 2 |
Other employees | 1,347 | 1,378 |
| The average number of employees by country is as follows: | ||
# | 2024 | 2023 |
Sweden | 686 | 647 |
Slovakia | 712 | 739 |
The Netherlands | 512 | 512 |
Finland | 214 | 223 |
The UK | 114 | 122 |
Belgium | 113 | 116 |
Denmark | 117 | 112 |
Ireland | 63 | 65 |
Norway | 30 | 29 |
Germany | 9 | 9 |
Italy | 3 | 3 |
Other | 4 | 5 |
Total | 2,577 | 2,582 |
| Of whom, women: | ||
Sweden | 338 | 330 |
Slovakia | 430 | 452 |
The Netherlands | 175 | 180 |
Finland | 179 | 186 |
The UK | 85 | 93 |
Belgium | 25 | 24 |
Denmark | 70 | 68 |
Ireland | 24 | 24 |
Norway | 15 | 15 |
Germany | 6 | 6 |
Italy | 1 | 1 |
Other | - | 1 |
Total | 1,348 | 1,380 |
| The specification of the gender distribution is as follows: | ||
% | 2024 | 2023 |
| Percentage of women | ||
Board of Directors | 43 | 43 |
Group Management Team | 14 | 20 |
Other employees | 52 | 54 |
| Costs incurred 2024 | Board | Committee | |
| SEK 000s | fees | fees | Total |
| Board Chairman | |||
Morten Falkenberg¹ | 533 | 67 | 600 |
Mikael Norman² | 250 | 33 | 283 |
| Board members | |||
Patrick Bergander | 335 | 167 | 502 |
Malin Jennerholm | 335 | 107 | 442 |
Pauline Lindwall | 335 | 100 | 435 |
Alan McLean Raleigh | 335 | 100 | 435 |
Camilla Svenfelt | 335 | 107 | 442 |
Mikael Svenfelt | 335 | 117 | 452 |
Total | 2,793 | 798 | 3,591 |
| Costs incurred 2023 | Board | Committee | |
| SEK 000s | fees | fees | Total |
| Board Chairman | |||
Mikael Norman | 743 | 100 | 843 |
| Board members | |||
Mikael Aru⁴ | 108 | 33 | 141 |
Patrick Bergander | 325 | 150 | 475 |
Malin Jennerholm | 325 | 67 | 392 |
Lottie Knutson⁴ | 108 | - | 108 |
Pauline Lindwall³ | 217 | - | 217 |
Alan McLean Raleigh | 325 | 100 | 425 |
Camilla Svenfelt | 325 | 100 | 425 |
Mikael Svenfelt | 325 | 150 | 475 |
Total | 2,801 | 700 | 3,501 |
| 1) Elected as per 9 April 2024 | |||
| 2) Resigned on 9 April 2024 | |||
| 3) Elected as per 4 April 2023 | |||
| 4) Resigned on 4 April 2023 |
SEKm | 2024 | 2023 |
| Exchange differences in cash and | -35 | -43 |
| cash equivalents in foreign currencies | ||
Other financial income, third parties | 83 | 91 |
Other financial income at amortised cost | 83 | 91 |
| Realised gains on single | 28 | 37 |
| currency interest rate swaps | ||
Other financial income at fair value | 28 | 37 |
Total other financial income | 111 | 128 |
Interest expenses, third-party borrowings | -177 | -178 |
Interest expenses, third-party pensions | -9 | -9 |
Amortisation of capitalised transaction costs | -5 | -5 |
Other financial expenses, third parties | -14 | -13 |
Other financial expenses at amortised cost | -205 | -205 |
| Unrealised losses on single currency | -19 | -45 |
| interest rate swaps | ||
Other financial expenses at fair value | -19 | -45 |
Total other financial expenses | -224 | -250 |
Net financial items | -148 | -165 |
SEKm | 2024 | 2023 |
Current income tax | -226 | -84 |
Deferred income tax | 44 | -49 |
Total | -182 | -133 |
| The year’s income tax expense corresponds | ||
to an effective tax rate of, % | 27.6 | 23.3 |
| The difference between the effective tax rate and the applicable tax | ||
| rate in Sweden is attributable to the following items: | ||
SEKm | 2024 | 2023 |
Profit before tax | 659 | 570 |
Tax calculated at applicable tax rate for the Parent Company | -136 | -117 |
International rate differences | -1 | 0 |
Expenses not deductible for tax purposes | -3 | -2 |
Adjustments recognised in the period for tax of prior periods | -7 | 8 |
Effect of (substantially) enacted tax rate changes | -6 | - |
| Tax losses for which no deferred income tax | -20 | -18 |
| asset was recognised in previous years | ||
Other | -9 | -4 |
Income tax | -182 | -133 |
Reported effective tax rate, % | 27.6 | 23.3 |
Tax rate of Parent Company, % | 20.6 | 20.6 |
SEKm | 2024 | 2023 |
Fee for auditing services | 6 | 6 |
| Fee for other services | ||
Tax advice | - | - |
Audit-related advice | - | - |
Other | 0 | 0 |
Total other services | 0 | 0 |
Total audit fees | 6 | 6 |
| See Notes 1 (X) and (XIV) for the accounting policy. | ||||
| Other | ||||
SEKm | Trademarks | Goodwill | intangibles | Total |
| 1 January 2023 | ||||
Acquisition or production costs | 3,301 | 2,823 | 275 | 6,399 |
Accumulated amortisation and impairments | -58 | -253 | -205 | -516 |
Book value at 1 January 2023 | 3,243 | 2,570 | 70 | 5,883 |
| Movements in 2023 | ||||
Additions | - | - | 2 | 2 |
Amortisation | - | - | -13 | -13 |
Exchange differences | -5 | -5 | 0 | -10 |
Total | -5 | -5 | -11 | -21 |
| 31 December 2023 | ||||
Acquisition or production costs | 3,296 | 2,817 | 246 | 6,359 |
Accumulated amortisation and impairments | -58 | -252 | -187 | -497 |
Book value at 31 December 2023 | 3,238 | 2,565 | 59 | 5,862 |
| Movements in 2024 | ||||
Additions | - | - | 1 | 1 |
Impairments | -90 | -1 | - | -91 |
Disposals | -57 | - | - | -57 |
Amortisation | - | - | -12 | -12 |
Exchange differences | 56 | 73 | 1 | 130 |
Total | -91 | 72 | -10 | -29 |
| 31 December 2024 | ||||
Acquisition or production costs | 3,205 | 2,893 | 250 | 6,348 |
Accumulated amortisation and impairments | -58 | -256 | -201 | -515 |
Book value at 31 December 2024 | 3,147 | 2,637 | 49 | 5,833 |
Estimated useful life | Indefinite | Indefinite | 3 years – | |
| indefinite |
| For impairment testing of intangible assets with an indefinite useful | ||||
| life, the following assumptions have been used for each (group of) | ||||
| CGUs: | Terminal | Pre-tax discount rate | ||
| growth rate | including inflation | |||
% | 2024 | 2023 | 2024 | 2023 |
Sweden | 2.0 | 2.1 | 9.8 | 10.8 |
| Denmark & | 2.0 | 2.1 | 9.6 | 10.7 |
| Norway | ||||
Finland | 2.0 | 2.1 | 9.4 | 10.9 |
The Netherlands | 2.0 | 2.1 | 10.7 | 11.0 |
| The Netherlands & | 2.0 | 2.1 | 10.7 | 11.4 |
| Germany | ||||
| International | 2.0 | 2.1 | 11.2 | 12.7 |
| Markets & the UK | ||||
Group | 2.0 | 2.1 | 10.3 | 11.0 |
| The following summary specifies the allocation of goodwill to the different groups of cash-generating units | ||||||
| Norway & | International | The Netherlands | ||||
SEKm | Sweden | Denmark | Finland | Markets & the UK | & Germany | Total |
1 January 2023 | 540 | 516 | 1,143 | 53 | 318 | 2,570 |
Exchange rate differences | -1 | -1 | -2 | 0 | -1 | -5 |
31 December 2023 | 539 | 515 | 1,141 | 53 | 317 | 2,565 |
Impairments | -1 | - | - | - | - | -1 |
Exchange rate differences | 13 | 11 | 38 | 2 | 9 | 73 |
31 December 2024 | 551 | 526 | 1,179 | 55 | 326 | 2,637 |
| The following summary specifies the allocation of trademarks to the different cash-generating units | |||||
| Other (corpo- | |||||
SEKm | Sweden | Finland | The Netherlands | rate assets) | Total |
1 January 2023 | 1,545 | 576 | 1,061 | 61 | 3,243 |
Exchange rate differences | - | -1 | 2 | -6 | -5 |
31 December 2023 | 1,545 | 575 | 1,063 | 55 | 3,238 |
Impairments | -90 | - | - | - | -90 |
Disposal | -57 | - | - | - | -57 |
Exchange rate differences | - | 19 | 30 | 7 | 56 |
31 December 2024 | 1,398 | 594 | 1,093 | 62 | 3,147 |
| Land and | Machinery and | Assets under | Right-of-use | ||
| SEKm | buildings | equipment | construction | assets | Total |
| 1 January 2023 | |||||
Acquisition or production costs | 978 | 4,281 | 174 | 354 | 5,787 |
Accumulated depreciation and impairments | -495 | -3,504 | -8 | -199 | -4,206 |
Book value at 1 January 2023 | 483 | 777 | 166 | 155 | 1,581 |
| Movements in 2023 | |||||
Additions | - | - | 280 | 97 | 377 |
Disposals | - | - | - | -2 | -2 |
Transfers | 29 | 172 | -201 | - | - |
Depreciation | -26 | -160 | - | -96 | -282 |
Reversals of impairments | 9 | 2 | 6 | - | 17 |
Exchange differences | -1 | 1 | -6 | 1 | -5 |
Total | 11 | 15 | 79 | 0 | 105 |
| 31 December 2023 | |||||
Acquisition or production costs | 1,004 | 4,324 | 248 | 340 | 5,916 |
Accumulated depreciation and impairments | -510 | -3,532 | -3 | -185 | -4,230 |
Book value at 31 December 2023 | 494 | 792 | 245 | 155 | 1,686 |
| Movements in 2024 | |||||
Additions | 3 | - | 159 | 61 | 223 |
Disposals | - | -16 | - | -2 | -18 |
Transfers | 9 | 253 | -262 | - | - |
Depreciation | -28 | -158 | - | -86 | -272 |
Reversals of impairments | 17 | 13 | 1 | - | 31 |
Exchange differences | 14 | 19 | 9 | 3 | 45 |
Total | 15 | 111 | -93 | -24 | 9 |
| 31 December 2024 | |||||
Acquisition or production costs | 1,045 | 4,323 | 154 | 313 | 5,835 |
Accumulated depreciation and impairments | -536 | -3,420 | -2 | -182 | -4,140 |
Book value at 31 December 2024 | 509 | 903 | 152 | 131 | 1,695 |
Estimated useful life | Buildings: 20–50 years | 3–55 years | N/A | 1–35 years | |
| Land: Indefinite |
| Movements of deferred tax assets and liabilities per category are specified as follows: | ||||||
| Tax losses | Property plant | Intangible | Provisions | Other assets | ||
| SEKm | carried forward | and equipment | assets | (incl. pensions) | and liabilities | Total |
| 1 January 2023 | 92 | -137 | -719 | 46 | -123 | -841 |
| Profit and loss account (charge)/ | -18 | 16 | -26 | -15 | 12 | -31 |
| credit for the year | ||||||
| Adjustments recognised in the period | 20 | 7 | -5 | -26 | -14 | -18 |
| for tax of prior periods | ||||||
Other (including exchange differences) | 2 | -1 | 2 | 9 | 1 | 13 |
31 December 2023 | 96 | -115 | -748 | 14 | -124 | -877 |
| Profit and loss account (charge)/ | -10 | 5 | 72 | 0 | -11 | 56 |
| credit for the year | ||||||
| Adjustments recognised in the period | 14 | -4 | -9 | -1 | -5 | -5 |
| for tax of prior periods | ||||||
Effect of rate changes | - | -6 | -1 | - | - | -7 |
Other (including exchange differences) | 2 | -3 | -13 | 0 | -4 | -18 |
31 December 2024 | 102 | -123 | -699 | 13 | -144 | -851 |
| Right-of-use assets are broken down as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Land and buildings | 59 | 85 |
Transport | 65 | 50 |
Other equipment | 7 | 20 |
Total | 131 | 155 |
| The estimated useful lives of machinery | |
| and equipment can be further specified as follows: | |
| Estimated useful life | |
Production lines | 5–35 years |
Packaging lines | 5–25 years |
Production equipment | 5–55 years |
IT hardware | 3–5 years |
Fixtures | 5 years |
Furniture | 5–10 years |
Production vehicles | 7–15 years |
Vehicles | 5 years |
Other | 5–10 years |
| The breakdown of property, plant and equipment | ||
| and intangible assets by country is as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Sweden | 2,319 | 2,485 |
Finland | 1,804 | 1,757 |
The Netherlands | 1,696 | 1,615 |
Slovakia | 733 | 720 |
Other countries | 976 | 971 |
Total | 7,528 | 7,548 |
| Deferred tax assets and liabilities are broken down as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Deferred tax assets | 59 | 23 |
Deferred tax liabilities | -910 | -900 |
Total | -851 | -877 |
| Deferred tax assets are expected to be realised as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
| Deferred tax asset to be realised | 58 | 22 |
| after more than 12 months | ||
| Deferred tax asset to be realised | 1 | 1 |
| within 12 months | ||
Total | 59 | 23 |
| The composition of deferred tax assets for deductible temporary | ||||
| differences and tax losses carried forward is as follows: | ||||
31 Dec 2024 | 31 Dec 2023 | |||
| Recog- | Not rec- | Recog- | Not rec- | |
| SEKm | nised | ognised | nised | ognised |
| Deductible | 75 | - | 76 | - |
| temporary | ||||
| differences | ||||
Tax losses carried | 102 | 104¹ | 96 | 72 |
| forward | ||||
Total | 177 | 104 | 172 | 72 |
| 1) The not recognised amount for tax losses carry forward of SEK 104m is related to the UK. |
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
| Deferred tax liability to be recovered | 874 | 829 |
| after more than 12 months | ||
| Deferred tax liability to be recovered | 36 | 71 |
| within 12 months | ||
Total | 910 | 900 |
| The recognised deferred tax liability includes a provision for an uncertain |
| Inventories for own use and resale comprise: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Raw materials and consumables | 453 | 378 |
Work in progress | 78 | 90 |
Finished goods and goods for resale | 805 | 824 |
Total | 1,336 | 1,292 |
| Movements in the provision for obsolete inventory are as follows: | ||
SEKm | 2024 | 2023 |
At 1 January | 14 | 12 |
Additions for impairment of inventories | 60 | 20 |
| Inventories written off during the year | -11 | -4 |
| as obsolete | ||
Unused amounts reversed | -3 | -14 |
Exchange differences | 1 | 0 |
At 31 December | 61 | 14 |
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Deposits | 4 | 3 |
Total | 4 | 3 |
| The age analysis of the trade receivables including loss allowances is as follows: | ||||||
31 Dec 2024 | 31 Dec 2023 | |||||
| Gross carrying | Loss | Net carrying | Gross carrying | Loss | Net carrying | |
| SEKm | amount | allowance | amount | amount | allowance | amount |
Current (not past due) | 1,002 | - | 1,002 | 948 | - | 948 |
Up to 30 days past due | 44 | - | 44 | 25 | - | 25 |
30 to 60 days past due | 1 | - | 1 | 3 | -1 | 2 |
60 to 90 days past due | -1 | - | -1 | 0 | - | 0 |
Over 90 days past due | 1 | -1 | - | 27 | -23 | 4 |
Total | 1,047 | -1 | 1,046 | 1,003 | -24 | 979 |
| The carrying amounts of trade receivables are denominated in | ||
| the following currencies: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Euro | 394 | 362 |
Swedish krona | 289 | 272 |
Danish krone | 251 | 245 |
Great Britain pound | 56 | 58 |
Norwegian krone | 41 | 29 |
US dollar | 8 | 5 |
Other currencies | 7 | 8 |
Total | 1,046 | 979 |
| The breakdown of prepaid expenses and accrued income | ||
| is as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Prepaid IT expenses | 16 | 12 |
Prepaid rent, insurance and lease charges | 10 | 8 |
Prepaid personnel-related expenses | 2 | 4 |
Prepaid marketing expenses | 2 | 1 |
Prepaid deposits | 1 | 0 |
Other prepaid expenses | 22 | 27 |
Other accrued income | 11 | 0 |
Total | 64 | 52 |
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Trade receivables before loss allowances | 1,047 | 1,003 |
Loss allowances for trade receivables | -1 | -24 |
Trade receivables | 1,046 | 979 |
Other receivables | 146 | 58 |
Prepaid expenses and accrued income | 64 | 52 |
Total | 1,256 | 1,089 |
| Movements in the loss allowance for trade receivables are as follows: | ||
SEKm | 2024 | 2023 |
At 1 January | 24 | 5 |
| Provision for impairment of trade | 2 | 24 |
| receivables | ||
Trade receivables written off during the year as uncollectible | -22 | -3 |
Unused amounts reversed | -4 | 0 |
Exchange differences | 1 | -2 |
At 31 December | 1 | 24 |
| The item cash and cash equivalents in the consolidated cash flow | ||
| statement and consolidated balance sheet consists of the following: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Cash and cash equivalents | 953 | 658 |
Total | 953 | 658 |
| The following table shows the carrying amounts of recognised offsetting of financial assets and liabilities relating to the MZBCP: | ||||||
| Related financial instruments | ||||||
| that are not offset | ||||||
| Gross amounts | Offsetting negative cash | Net amount | Cash balances | Other loans | ||
| 2024 | of financial | balances by positive cash | presented in the | outside | from credit | Net |
| SEKm | instruments | balances in cash pools | balance sheet | cash pools | institutions | amount |
Cash and cash equivalents | 3,858 | -2,952 | 906 | 47 | - | 953 |
Total assets | 3,858 | -2,952 | 906 | 47 | - | 953 |
Loans from credit institutions | 2,952 | -2,952 | - | - | 2,232 | 2,232 |
Total liabilities | 2,952 | -2,952 | - | - | 2,232 | 2,232 |
| Related financial instruments | ||||||
| that are not offset | ||||||
| Gross amounts | Offsetting negative cash | Net amount | Cash balances | Other loans | ||
| 2023 | of financial | balances by positive cash | presented in the | outside | from credit | Net |
| SEKm | instruments | balances in cash pools | balance sheet | cash pools | institutions | amount |
Cash and cash equivalents | 4,805 | -4,196 | 609 | 49 | - | 658 |
Total assets | 4,805 | -4,196 | 609 | 49 | - | 658 |
Loans from credit institutions | 4,196 | -4,196 | - | - | 2,187 | 2,187 |
Total liabilities | 4,196 | -4,196 | - | - | 2,187 | 2,187 |
| The Annual General Meeting (AGM) approved the following | ||
| dividend on 9 April 2024 and 4 April 2023. | ||
2024 | 2023 | |
Dividend per share, SEK | ||
Total dividend, SEKm | ||
| Dividend as a percentage of profit | 65 | 104¹ |
| for the previous year | ||
Payment date | April 2024 | April 2023 |
| See Note 1 (XIII) for accounting policies. | |||||
| 31 Dec 2024 | Remaining term | Remaining term | Remaining term | Remaining term | |
| SEKm | < 1 year | 1–2 years | 2–5 years | > 5 years | Total |
Loans from credit institutions | - | 2,232 | - | - | 2,232 |
Capitalised transaction costs | -4 | -4 | -2 | - | -10 |
Commercial papers | 149 | - | - | - | 149 |
Accrued interest | 2 | - | - | - | 2 |
Lease liabilities | 56 | 34 | 34 | 12 | 136 |
Total | 203 | 2,262 | 32 | 12 | 2,509 |
| 31 Dec 2023 | Remaining term | Remaining term | Remaining term | Remaining term | |
| SEKm | < 1 year | 1–2 years | 2–5 years | > 5 years | Total |
Loans from credit institutions | - | 800 | 1,387 | - | 2,187 |
Capitalised transaction costs | -5 | -5 | -3 | - | -13 |
Commercial papers | 149 | - | - | - | 149 |
Accrued interest | 2 | - | - | - | 2 |
Lease liabilities | 74 | 36 | 39 | 10 | 159 |
Total | 220 | 831 | 1,423 | 10 | 2,484 |
| The calculation of basic and diluted earnings per share is based on the following profit attributable to ordinary shareholders and | ||
| the weighted-average number of ordinary shares outstanding: | ||
2024 | 2023 | |
Profit for the year, attributable to ordinary shareholders (in SEKm) (basic and diluted) | 477 | 437 |
Number of issued ordinary shares at 1 January | 288,619,299 | 288,619,299 |
Effect of forward contract to repurchase own shares | -138,086 | - |
Effect of purchase of treasury shares | -2,791,063 | -3,224,382 |
Weighted average number of ordinary shares during the year before dilution | 285,690,150 | 285,394,917 |
Effect of share-based payments | 95,977 | 255,901 |
Weighted average number of ordinary shares during the year after dilution | 285,786,127 | 285,650,818 |
Basic earnings per share, SEK | 1.67 | 1.53 |
Diluted earnings per share, SEK | 1.67 | 1.53 |
| Long-term | Short-term | ||
| SEKm | borrowings | borrowings | Total |
Balance at 1 January 2023 | 2,277 | 207 | 2,484 |
| Changes from financing cash flows | |||
Repayment of lease liabilities | -27 | -61 | -88 |
Transaction costs paid | -4 | - | -4 |
Proceeds from commercial papers | - | 593 | 593 |
Repayment of commercial papers | - | -594 | -594 |
Total changes from financing cash flows | -31 | -62 | -93 |
| Other changes | |||
Capitalisation transaction cost | 4 | - | 4 |
Additions to lease liabilities | 17 | 74 | 91 |
Early termination of lease liabilities | -2 | - | -2 |
Amortisation of capitalised transaction costs | - | 5 | 5 |
Interest expenses, third-party borrowings | 99 | 6 | 105 |
Interest paid | -99 | -6 | -105 |
Exchange differences on borrowings | -1 | -4 | -5 |
Total other changes | 18 | 75 | 93 |
Balance at 31 December 2023 | 2,264 | 220 | 2,484 |
| Changes from financing cash flows | |||
Repayment of lease liabilities | -5 | -74 | -79 |
Transaction costs paid | -4 | - | -4 |
Proceeds from commercial papers | - | 594 | 594 |
Repayment of commercial papers | - | -593 | -593 |
Total changes from financing cash flows | -9 | -73 | -82 |
| Other changes | |||
Additions to lease liabilities | 5 | 56 | 61 |
Early termination of lease liabilities | -2 | - | -2 |
Amortisation of capitalised transaction costs | - | 5 | 5 |
Interest expenses, third-party borrowings | 108 | 6 | 114 |
Interest paid | -108 | -7 | -115 |
Exchange differences on borrowings | 48 | -4 | 44 |
Total other changes | 51 | 56 | 107 |
Balance at 31 December 2024 | 2,306 | 203 | 2,509 |
| The carrying amounts and fair value of short-term | ||||
| and long-term borrowings are as follows: | ||||
Fair value | Carrying amount | |||
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 | 2024 | 2023 |
| Loans from credit | 2,232 | 2,187 | 2,232 | 2,187 |
| institutions | ||||
Commercial papers | 149 | 149 | 149 | 149 |
Total | 2,381 | 2,336 | 2,381 | 2,336 |
| The Group credit facility at reporting date relates to: | ||||||
Outstanding amount | Interest percentage | Applicable margin¹ | ||||
SEKm | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 |
| Single currency term loan of | 1,432 | 1,387 | Variable EURIBOR | Variable EURIBOR + | 1.05% | 1.05% |
| nominal EUR 125m (125) | + fixed applicable | fixed applicable mar- | ||||
| margin, with zero- | gin, with zero-floor | |||||
| floor | ||||||
| Single currency term loan of nominal | 800 | 800 | Variable STIBOR | Variable STIBOR + | 0.95% | 0.95% |
| SEK 800m (800) | + fixed applicable | fixed applicable mar- | ||||
| margin, with zero- | gin, with zero-floor | |||||
| floor | ||||||
| Commercial papers of nominal | 149 | 149 | Fixed margin per | Fixed margin per | 3.08% | 4.85% |
| SEK 1,000m (1,000) | issued paper | issued paper | ||||
| Multicurrency credit revolving loan | - | - | Variable IBOR + | Variable IBOR + fixed | 1.15% | 1.15% |
| of EUR 50m (50) | fixed applicable | applicable margin, | ||||
| margin, with zero- | with zero-floor | |||||
| floor | ||||||
Credit revolving loan of EUR 10m (10) | - | - | Variable EURIBOR | Variable EURIBOR | 0.70% | 0.70% |
| + fixed applicable | + fixed applicable | |||||
| margin, with a floor | margin, with a floor of | |||||
| of 0,20% | 0,20% | |||||
| Single currency term loan of | - | - | Variable EURIBOR | Variable EURIBOR + | 1.55% | 1.55% |
| EUR 100m (100) | + fixed applicable | fixed applicable mar- | ||||
| margin, with zero- | gin, with zero-floor | |||||
| floor | ||||||
| Multicurrency credit revolving loan of | - | - | Variable IBOR + | Variable IBOR + fixed | 1.35% | 1.35% |
| EUR 60m (60) | fixed applicable | applicable margin, | ||||
| margin, with zero- | with zero-floor | |||||
| floor | ||||||
Total Group credit facility | 2,381 | 2,336 | ||||
Capitalised transaction costs | -10 | -13 | ||||
Lease liabilities | 136 | 159 | ||||
Accrued interest | 2 | 2 | ||||
Total borrowings | 2,509 | 2,484 | ||||
1) Applicable margin on credit facilities based on the net/debt ebitda covenant at reporting date. Margin on commercial papers based on the weighted average rate on the outstanding commercial papers at reporting date |
31 Dec 2024 | 31 Dec 2023 | |||
SEKm | Assets | Liabilities | Assets | Liabilities |
| Non-current | ||||
| Single currency interest | 1 | 4 | 5 | 8 |
| rate swaps | ||||
Total non-current | 1 | 4 | 5 | 8 |
| Current | ||||
Forward contract to repurchase own shares | - | 40 | - | - |
| Single currency interest | 4 | 5 | 18 | 1 |
| rate swaps | ||||
Total current | 4 | 45 | 18 | 1 |
Total | 5 | 49 | 23 | 9 |
| The following table shows the combined notional principal amounts of the outstanding single currency interest rate swaps | |||||||
Notional principal amounts | Fixed interest currency rates | Future periods covered | |||||
31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | 31 Dec 2024 | 31 Dec 2023 | ||
STIBOR Interest rate swaps | SEKm | - | 800 | - | 3.0380% | - | Q1 2024 - Q2 2024 |
STIBOR Interest rate swaps | SEKm | 100 | 100 | 3.8750% | 3.8750% | Q1 2025 - Q2 2025 | Q3 2024 - Q2 2025 |
STIBOR Interest rate swaps | SEKm | 50 | - | 1.7975% | - | Q1 2025 - Q2 2026 | - |
STIBOR Interest rate swaps | SEKm | 400 | - | 1.7975% | - | Q3 2025 - Q2 2026 | - |
EURIBOR Interest rate swaps | EURm | - | 35 | - | 0.0830% | - | Q1 2024 - Q2 2024 |
EURIBOR Interest rate swaps | EURm | 60 | 60 | 1.9160% | 1.9160% | Q1 2025 - Q2 2025 | Q1 2024 - Q2 2025 |
EURIBOR Interest rate swaps | EURm | 35 | 35 | 1.9160% | 1.9160% | Q1 2025 - Q2 2025 | Q3 2024 - Q2 2025 |
EURIBOR Interest rate swaps | EURm | 70 | 70 | 3.0810% | 3.0810% | Q3 2025 - Q2 2026 | Q3 2025 - Q2 2026 |
| The following table shows the movements in forward contracts to | ||
| repurchase own shares since 1 January 2024: | ||
| Number of shares | ||
Date | Contract 1 | |
Balance at | 1 Jan 2024 | - |
New forward contract to repurchase own shares | 28 Nov 2024 | 1,531,492 |
| Balance at | 31 Dec 2024 | 1,531,492 |
| Price, SEK 26.2632 |
| The total pensions and other long-term employee benefits | ||
| are determined as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Obligation for pension benefits | -378 | -382 |
Total | -378 | -382 |
| The net liability recognised in the balance sheet is determined | ||
| as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Present value of funded obligations | 64 | 62 |
Fair value of plan assets | -74 | -67 |
Deficit/(Surplus) of funded plans | -10 | -5 |
Present value of unfunded obligations | 374 | 377 |
| Impact of minimum funding | 14 | 10 |
| requirements/asset ceiling | ||
Net liability in the balance sheet | 378 | 382 |
| Movements in the combined net defined benefit obligations and other long-term employee benefits over the year are as follows: | ||||
| Present value | Fair value of | Asset ceiling | ||
| SEKm | of obligation | plan assets | impact | Total |
1 January 2023 | 398 | -65 | 12 | 345 |
Current Service cost | 4 | - | - | 4 |
Interest expense/(income) | 11 | -2 | 0 | 9 |
Total amount recognised in profit or loss | 15 | -2 | 0 | 13 |
| Remeasurements: | ||||
Return on plan assets, excluding amounts included in interest expense/(income) | - | 0 | - | 0 |
Losses from change in demographic assumptions | 24 | - | - | 24 |
Experience (gains)/losses | 19 | - | -2 | 17 |
Total remeasurements recognised in other comprehensive income | 43 | 0 | -2 | 41 |
Exchange differences | - | 1 | 0 | 1 |
| Contributions: | ||||
Employers | - | -18 | - | -18 |
| Payments from plans: | ||||
Benefit payments | -17 | 17 | - | - |
31 December 2023 | 439 | -67 | 10 | 382 |
Current Service cost | 6 | - | - | 6 |
Interest expense/(income) | 11 | -2 | 0 | 9 |
Total amount recognised in profit or loss | 17 | -2 | 0 | 15 |
| Remeasurements: | ||||
Return on plan assets, excluding amounts included in interest expense/(income) | - | -3 | - | -3 |
Losses from change in demographic assumptions | 1 | - | - | 1 |
Losses from change in financial assumptions | -9 | - | - | -9 |
Experience (gains)/losses | 7 | - | - | 7 |
Change in asset ceiling, excluding amounts included in interest expense | - | - | 5 | 5 |
Total remeasurements recognised in other comprehensive income | -1 | -3 | 5 | 1 |
Exchange differences | 2 | -1 | -1 | 0 |
| Contributions: | ||||
Employers | - | -20 | - | -20 |
Plan participants | 0 | 0 | - | - |
| Payments from plans: | ||||
Benefit payments | -19 | 19 | - | - |
Curtailments | 0 | - | - | 0 |
31 December 2024 | 438 | -74 | 14 | 378 |
| The defined benefit obligation and plan assets are composed by country as follows: | ||||||||
| Present value | Fair value of | Impact of | Defined benefit | |||||
| of obligation | plan assets | asset ceiling | obligation | |||||
| 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Sweden | 373 | 375 | -19 | -15 | 8 | 6 | 362 | 366 |
Norway | 9 | 10 | -15 | -14 | 6 | 4 | - | - |
Finland | 24 | 25 | -21 | -21 | - | - | 3 | 4 |
Other countries | 32 | 29 | -19 | -17 | - | - | 13 | 12 |
Total | 438 | 439 | -74 | -67 | 14 | 10 | 378 | 382 |
| The significant actuarial assumptions are as follows: | ||
| 31 Dec | 31 Dec | |
| Weighted average percentage | 2024 | 2023 |
Discount rate | 3.47 | 3.28 |
Expected rate of future salary increases | 2.26 | 2.14 |
| Expected rate of future increase | 1.73 | 1.64 |
| for benefits in payment | ||
Expected long-term inflation rate | 1.78 | 1.68 |
| These assumptions translate into an average life expectancy in years | ||||
| for a pensioner retiring at the age of 65: | ||||
2024 | 2023 | |||
Years | Sweden | Others | Sweden | Others |
Retiring at the end of the reporting period: | ||||
– Male | 22 | 21 | 22 | 21 |
– Female | 24 | 25 | 24 | 24 |
Retiring 20 years after the end of the reporting period: | ||||
– Male | 43 | 40 | 43 | 35 |
– Female | 45 | 45 | 45 | 40 |
| The sensitivity of the combined net defined benefit obligations and other long-term employee benefits to changes in the weighted principal | |||||
| assumptions is as follows: | |||||
| Impact on defined benefit obligation | |||||
2024 | 2023 | ||||
SEKm | Change in assumptions | Increase | Decrease | Increase | Decrease |
Discount rate | 1%-point | -17 | 23 | -18 | 23 |
Salary growth rate | 1%-point | 3 | -2 | 4 | -3 |
Pension growth rate | 1%-point | 16 | -14 | 16 | -17 |
| Increase by | Decrease by | Increase by | Decrease by | ||
| % | 1 year | 1 year | 1 year | 1 year | |
Life expectancy | 3.55 | -3.54 | 3.01 | -3.02 |
| The expected maturity analysis for undiscounted combined net defined | ||
| benefit obligations and other long-term employee benefits is as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Less than 3 years | - | - |
Between 3–7 years | 32 | - |
Between 7–15 years | 182 | 216 |
Over 15 years | 224 | 223 |
Total | 438 | 439 |
| Movements in provisions, excluding pension benefits | |||||||
| and other long-term employee benefits, are specified as follows: | |||||||
SEKm | Re organisation | Other | Total | SEKm | Re organisation | Other | Total |
1 January 2023 | 113 | 0 | 113 | 1 January 2024 | 168 | 6 | 174 |
Additions | 63 | 6 | 69 | Additions | 8 | 5 | 13 |
Utilisations | -6 | - | -6 | Utilisations | -6 | -5 | -11 |
Unused amounts reversed | -1 | - | -1 | Unused amounts reversed | -9 | 0 | -9 |
Undiscounting | 1 | - | 1 | Undiscounting | 2 | - | 2 |
Exchange differences | -2 | 0 | -2 | Exchange differences | 5 | - | 5 |
31 December 2023 | 168 | 6 | 174 | 31 December 2024 | 168 | 6 | 174 |
| Analysis of total provisions | Analysis of total provisions | ||||||
Non-current | 160 | Non-current | 163 | ||||
Current | 14 | Current | 11 | ||||
Total | 174 | Total | 174 |
| Movements in the number of shares for the share-based long-term | ||
| incentive plans are as follows: | ||
Number of shares in thousands | 2024 | 2023 |
At 1 January | 3,171 | 2,075 |
Granted for new plans | 1,582 | 1,298 |
Vested plans | -723 | - |
Released | -740 | -202 |
At 31 December | 3,290 | 3,171 |
| Trade and other payables are specified as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Trade payables | 648 | 717 |
Other taxes and social security expenses | 149 | 152 |
Pension liabilities | 13 | 27 |
Other liabilities | 7 | - |
Accruals and deferred income | 756 | 689 |
Total | 1,573 | 1,585 |
| Accruals and deferred income are specified as follows: | ||
| 31 Dec | 31 Dec | |
| SEKm | 2024 | 2023 |
Accrued personnel-related expenses | 315 | 274 |
Accrued customer bonuses and discounts | 266 | 255 |
| Other accrued expenses | 175 | 160 |
| and deferred income | ||
Total | 756 | 689 |
| Sensitivity analysis interest rate | ||||
| Impact of changes in interest rates | ||||
| on profit before tax | ||||
2024 | 2023 | |||
| Profit | Profit | |||
| SEKm | before tax | Equity | before tax | Equity |
-2%-point | 14 | 11 | 12 | 10 |
-1%-point | 7 | 6 | 6 | 5 |
1%-point | -7 | -6 | -6 | -5 |
2%-point | -14 | -11 | -12 | -10 |
| The Group uses several banks (range of most used banks varies between AA- and A+ (long-term) | ||||||
| and A-1 and A-2 (short-term)) and has a revolving facility available | ||||||
| The following table presents the carrying amounts and fair values of the Group’s | ||||||||
| financial assets and financial liabilities, including their levels in the fair value hierarchy: | ||||||||
Carrying amount | Fair value | |||||||
| Other | ||||||||
| Financial | financial | |||||||
| assets at | liabilities at | |||||||
| SEKm | Mandatorily | amortised | amortised | |||||
| 31 Dec 2024 | at FVTPL | cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
| Financial assets | ||||||||
Trade and other receivables, excluding other taxes and social security receivables and prepaid expenses and accrued income | - | 1,056 | - | 1,056 | ||||
Contingent earn-out consideration and deferred selling price | 2 | - | - | 2 | - | 2 | - | 2 |
Single currency interest rate swaps | 5 | - | - | 5 | - | 5 | - | 5 |
Cash and cash equivalents | - | 953 | - | 953 | ||||
Total assets | 7 | 2,009 | - | 2,016 | - | 7 | - | 7 |
| Financial liabilities | ||||||||
Loans from credit institutions | - | - | 2,232 | 2,232 | ||||
Commercial papers | - | - | 149 | 149 | ||||
Forward contract to repurchase own shares | - | - | 40 | 40 | - | 2 | - | 2 |
Single currency interest rate swaps | 9 | - | - | 9 | - | 9 | - | 9 |
Trade and other payables, excluding other taxes and social security payables | - | - | 1,424 | 1,424 | ||||
Total liabilities | 9 | - | 3,845 | 3,854 | - | 11 | - | 11 |
Carrying amount | Fair value | |||||||
| Other | ||||||||
| Financial | financial | |||||||
| assets at | liabilities at | |||||||
| SEKm | Mandatorily | amortised | amortised | |||||
| 31 Dec 2023 | at FVTPL | cost | cost | Total | Level 1 | Level 2 | Level 3 | Total |
| Financial assets | ||||||||
Trade and other receivables, excluding other taxes and social security receivables and prepaid expenses and accrued income | - | 989 | - | 989 | ||||
Single currency interest rate swaps | 23 | - | - | 23 | - | 23 | - | 23 |
Cash and cash equivalents | - | 658 | - | 658 | ||||
Total assets | 23 | 1,647 | - | 1,670 | - | 23 | - | 23 |
| Financial liabilities | ||||||||
Loans from credit institutions | - | - | 2,187 | 2,187 | ||||
Commercial papers | - | - | 149 | 149 | ||||
Single currency interest rate swaps | 9 | - | - | 9 | - | 9 | - | 9 |
Trade and other payables, excluding other taxes and social security payables | - | - | 1,433 | 1,433 | ||||
Total liabilities | 9 | - | 3,769 | 3,778 | - | 9 | - | 9 |
SEKm | 2024 | 2023 | Recognised in: |
| Recognised expenses for leases under IFRS 16 amount to: | |||
Interest expense | -5 | -4 | net financial items, in the profit and loss account |
| Expense relating to short-term leases, where | -4 | -4 | cost of goods sold, selling expenses and general and |
| no right-of-use asset has been recognised | administrative expenses, in the profit and loss account | ||
| Expense relating to leases of low-value assets that are not | -1 | -1 | cost of goods sold, selling expenses and general and |
| short-term leases | administrative expenses, in the profit and loss account | ||
| Expense relating to variable lease payments | -30 | -29 | cost of goods sold, selling expenses and general and |
| not included in lease liabilities | administrative expenses, in the profit and loss account | ||
Total cash outflow for leases | -84 | -91 | cash flow from operating activities and financing activities, |
| in the cash flow statement |
% of capital | Carrying amount in SEKm | ||||||
Corp. ID no. | Domicile | 2024 | 2023 | 2024 | 2023 | ||
Cloetta Holland B.V. | 34221053 | Amsterdam, the Netherlands | 100 | 100 | 4,087 | 4,087 | |
Cloetta België N.V. | 0404183756 | Turnhout, Belgium | 100 | 100 | - | - | |
Cloetta Suomi Oy | 1933121-3 | Turku, Finland | 100 | 100 | - | - | |
Cloetta Danmark ApS | 28106866 | Brøndby, Denmark | 100 | 100 | - | - | |
Candy Express ApS | 42377732 | Brøndby, Denmark | 100 | 100 | - | - | |
Cloetta Norge AS | 987943033 | Høvik, Norway | 100 | 100 | - | - | |
Cloetta Deutschland GmbH | HRB 9561 | Bocholt, Germany | 100 | 100 | - | - | |
Cloetta Finance Holland B.V. | 20078943 | Amsterdam, the Netherlands | 100 | 100 | - | - | |
Cloetta Slovakia s.r.o. | 35 962 488 | Bratislava, Slovakia | 100 | 100 | - | - | |
Cloetta Nuts AB² | 556706-9264 | Helsingborg, Sweden | 100 | 100 | - | - | |
Cloetta Ireland Holding Ltd.¹ | 544426 | Dublin, Ireland | - | - | - | - | |
Cloetta Ireland Ltd. | 285910 | Dublin, Ireland | 100 | 100 | - | - | |
Cloetta Middle East DMCC | DMCC156985 | Dubai, United Arab Emirates | 100 | 100 | - | - | |
Cloetta Sverige AB | 556674-9155 | Malmö, Sweden | 100 | 100 | 795 | 795 | |
Candyking Sverige AB | 556319-6780 | Malmö, Sweden | 100 | 100 | - | - | |
Pickalot AB | 556730-1857 | Malmö, Sweden | 100 | 100 | - | - | |
Cloetta UK Ltd. | 01726257 | Hampshire, United Kingdom | 100 | 100 | - | - | |
Cloetta Development AB | 556377-3182 | Linköping, Sweden | 100 | 100 | 2 | 2 | |
Total | 4,884 | 4,884 | |||||
| 1) On 13 February 2023, Cloetta Ireland Holding Ltd was struck off. | |||||||
2) | On 19 September 2024, Cloetta Nutisal AB was renamed into Cloetta Nuts AB. | ||||||