Consolidated profit and loss account | |||
SEKm | Note | 2023 | 2022 |
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 in foreign currencies | 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 | |||
Basic | 20 | ||
Diluted | 20 | ||
Number of shares outstanding at end of period | 20 | ||
Average number of shares (basic) | 20 | ||
Average number of shares (diluted) | 20 |
Consolidated statement of comprehensive income | ||
SEKm | 2023 | 2022 |
Profit for the year | ||
Other comprehensive income | ||
Remeasurements 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 2023 | 31 Dec 2022 |
ASSETS | |||
Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax asset | 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 liability | 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 |
Consolidated statement of changes in equity | ||||||
Share | Other | Treasury | Foreign currency | Retained | Total | |
SEKm | capital | paid-in capital | shares | translation reserve | earnings | equity |
Balance at 1 January 2022 | - | - | ||||
Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for 2022 | ||||||
Transactions with owners | ||||||
Purchase of treasury shares | - | - | ||||
Share-based payments | ||||||
Dividend | - | - | ||||
Total transactions with owners | - | - | - | |||
Balance at 31 December 2022 | - | - | ||||
Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | - | - | - | |||
Total comprehensive income for 2023 | - | |||||
Transactions with owners | ||||||
Purchase of treasury shares | - | - | ||||
Share-based payments | ||||||
Dividend | - | - | ||||
Total transactions with owners | - | - | - | |||
Balance at 31 December 2023 | - | - |
Consolidated cash flow statement | |||
SEKm | Note | 2023 | 2022 |
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 property, plant and equipment | 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 | |||
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 |
Branded | |||
2022 | packaged | Pick | |
SEKm | products | & mix | Total |
Net sales | 5,169 | 1,700 | 6,869 |
Operating profit, adjusted | 669 | 22 | 691 |
Items affecting comparability | -225 | ||
Operating profit | 466 | ||
Net financial items | -123 | ||
Profit before tax | 343 | ||
Income tax | -68 | ||
Profit for the period | 275 |
Net sales | ||
SEKm | 2023 | 2022 |
Branded packaged products | 6,153 | 5,169 |
Pick & mix | 2,148 | 1,700 |
Total | 8,301 | 6,869 |
The breakdown of net sales by category is as follows: | |||
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 |
Branded | |||
2022 | packaged | Pick | |
SEKm | products | & mix | Total |
Candy | 2,918 | 1,312 | 4,230 |
Chocolate | 969 | 342 | 1,311 |
Pastilles | 694 | - | 694 |
Chewing gum | 354 | - | 354 |
Nuts | 118 | 46 | 164 |
Other | 116 | - | 116 |
Total | 5,169 | 1,700 | 6,869 |
The breakdown of net sales by country is as follows: | ||
% | 2023 | 2022 |
Sweden | 30 | 30 |
Finland | 21 | 21 |
The Netherlands | 15 | 14 |
Denmark | 10 | 9 |
The UK | 5 | 6 |
Norway | 6 | 7 |
Germany | 6 | 6 |
International Markets | 7 | 7 |
Total | 100 | 100 |
SEKm | 2023 | 2022 |
Software | 2 | 3 |
Other intangibles | 11 | 11 |
Land and buildings | 26 | 24 |
Machinery and equipment | 160 | 148 |
Right-of-use assets | 96 | 76 |
Total amortisation and depreciation | 295 | 262 |
Amortisation and depreciation have been allocated by function as follows: | ||
Cost of goods sold | 204 | 173 |
Selling expenses | 11 | 11 |
General and administrative expenses | 80 | 78 |
Total amortisation and depreciation | 295 | 262 |
(Reversal of) Impairment | ||
Property, plant and equipment | -17 | 136 |
Total (reversal of) impairment | -17 | 136 |
Depreciation charge right-of-use | ||
assets by asset category: | ||
Land and buildings | 37 | 34 |
Transport | 35 | 29 |
Other equipment | 24 | 13 |
Total depreciation charge right-of-use asset | 96 | 76 |
SEKm | 2023 | 2022 |
Raw materials and consumables used | 3,561 | 2,973 |
including change in inventory of finished goods | ||
and work in progress | ||
Personnel expenses (See Note 6) | 1,710 | 1,589 |
Depreciation, amortisation and impairment | 278 | 398 |
charges (See Note 4) | ||
Transportation expenses | 244 | 258 |
Lease expenses | 34 | 27 |
Advertising, promotion, selling and marketing expenses | 423 | 416 |
Energy expenses | 480 | 175 |
Maintenance expenses | 156 | 132 |
Other operating expenses | 680 | 435 |
Total operating expenses | 7,566 | 6,403 |
Personnel expenses are specified as follows: | ||
SEKm | 2023 | 2022 |
Salaries and remuneration | ||
Group Management Team | ||
– Sweden | 42 | 35 |
– Other Of which, short-term variable compensation | 30 | 23 |
– Sweden | 15 | 12 |
– Other Pension costs Group Management Team | 9 | 7 |
– Defined contribution plans | 8 | 8 |
Total salaries, remuneration and pension | 80 | 66 |
costs Group Management Team | ||
Salaries and remuneration, other employees | ||
– Sweden | 200 | 216 |
– Other Pension costs, other employees | 896 | 777 |
– Defined contribution plans | 87 | 87 |
– Defined benefit plans | 6 | 6 |
Total salaries, remuneration and pension | 1,189 | 1,086 |
costs, other employees | ||
Personnel expenses, all employees | ||
Total salaries, remuneration and pension costs | 1,269 | 1,152 |
Social security expenses | 281 | 253 |
Other personnel costs | 160 | 184 |
Total personnel expenses | 1,710 | 1,589 |
Costs incurred 2023 | Board | Committee | |
SEK 000s | fees | fees | Total |
Board Chairman | |||
Mikael Norman | 743 | 100 | 843 |
Board members | |||
Mikael Aru | 108 | 33 | 141 |
Patrick Bergander | 325 | 150 | 475 |
Malin Jennerholm | 325 | 67 | 392 |
Lottie Knutson | 108 | - | 108 |
Pauline Lindwall | 217 | - | 217 |
Alan McLean Raleigh | 325 | 100 | 425 |
Camilla Svenfelt | 325 | 100 | 425 |
Mikael Svenfelt | 325 | 150 | 475 |
Total | 2,801 | 700 | 3,501 |
Costs incurred 2022 | Board | Committee | |
SEK 000s | fees | fees | Total |
Board Chairman | |||
Mikael Norman | 715 | 100 | 815 |
Board members | |||
Mikael Aru | 322 | 100 | 422 |
Patrick Bergander | 322 | 150 | 472 |
Malin Jennerholm | 217 | - | 217 |
Lottie Knutson | 322 | - | 322 |
Alan McLean Raleigh | 322 | 100 | 422 |
Camilla Svenfelt | 322 | 100 | 422 |
Mikael Svenfelt | 322 | 150 | 472 |
Total | 2,864 | 700 | 3,564 |
SEKm | 2023 | 2022 |
Acquisitions, integration and restructurings | -64 | -249 |
of which: (reversal) of impairment losses prop- erty, plant and equipment | 23 | -134 |
Other items affecting comparability | - | 24 |
Total | -64 | -225 |
Corresponding line in the consolidated | ||
profit and loss account: | ||
Cost of goods sold | -48 | -210 |
Selling expenses | 1 | -4 |
General and administrative expenses | -17 | -11 |
Total | -64 | -225 |
The average number of employees is as follows: | ||
# | 2023 | 2022 |
– Group Management Team | 10 | 10 |
– Other employees | 2,572 | 2,588 |
Of whom, women | ||
– Group Management Team | 2 | 2 |
– Other employees | 1,378 | 1,362 |
The average number of employees by country is as follows: | ||
# | 2023 | 2022 |
Sweden | 647 | 648 |
Slovakia | 739 | 756 |
The Netherlands | 512 | 518 |
Finland | 223 | 221 |
The UK | 122 | 120 |
Belgium | 116 | 117 |
Denmark | 112 | 104 |
Ireland | 65 | 62 |
Norway | 29 | 31 |
Germany | 9 | 11 |
Italy | 3 | 3 |
Other | 5 | 7 |
Total | 2,582 | 2,598 |
Of whom, women: | ||
Sweden | 330 | 326 |
Slovakia | 452 | 461 |
The Netherlands | 180 | 171 |
Finland | 186 | 184 |
The UK | 93 | 88 |
Belgium | 24 | 22 |
Denmark | 68 | 62 |
Ireland | 24 | 23 |
Norway | 15 | 16 |
Germany | 6 | 7 |
Italy | 1 | 1 |
Other | 1 | 3 |
Total | 1,380 | 1,364 |
The specification of the gender distribution is as follows: | ||
% | 2023 | 2022 |
Percentage of women | ||
Board of Directors | 43 | 38 |
Group Management Team | 20 | 20 |
Other employees | 54 | 53 |
SEKm | 2023 | 2022 |
Exchange differences in cash and cash | -43 | -143 |
equivalents in foreign currencies | ||
Other financial income, third parties | 91 | 21 |
Other financial income at amortised cost | 91 | 21 |
Unrealised gains on single | - | 57 |
currency interest rate swaps | ||
Realised gains on single | 37 | 5 |
currency interest rate swaps | ||
Other financial income at fair value | 37 | 62 |
Total other financial income | 128 | 83 |
Interest expenses, third-party borrowings | -178 | -48 |
Interest expenses, third-party pensions | -9 | -4 |
Amortisation of capitalised transaction costs | -5 | -3 |
Other financial expenses, third parties | -13 | -8 |
Other financial expenses at amortised cost | -205 | -63 |
Unrealised losses on single currency | -45 | - |
interest rate swaps | ||
Other financial expenses at fair value | -45 | - |
Total other financial expenses | -250 | -63 |
Net financial items | -165 | -123 |
SEKm | 2023 | 2022 |
Current income tax | -84 | -130 |
Deferred income tax | -49 | 62 |
Total | -133 | -68 |
The year’s income tax expense corresponds | ||
to an effective tax rate of, % | 23.3 | 19.8 |
The difference between the effective tax rate and the applicable tax | ||
rate in Sweden is attributable to the following items: | ||
SEKm | 2023 | 2022 |
Profit before tax | 570 | 343 |
Tax calculated at applicable tax rate for the Parent Company | -117 | -71 |
International rate differences | 0 | 15 |
Expenses not deductible for tax purposes | -2 | -6 |
Adjustments recognised in the period for tax of prior periods | 8 | 7 |
Tax losses for which no deferred income tax | -18 | -6 |
asset was recognised in previous years | ||
Other | -4 | -7 |
Income tax | -133 | -68 |
Reported effective tax rate, % | 23.3 | 19.8 |
Tax rate of Parent Company, % | 20.6 | 20.6 |
SEKm | 2023 | 2022 |
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 2022 | ||||
Acquisition or production costs | 3,168 | 2,624 | 272 | 6,064 |
Accumulated amortisation and impairments | -58 | -233 | -191 | -482 |
Book value at 1 January 2022 | 3,110 | 2,391 | 81 | 5,582 |
Movements in 2022 | ||||
Additions | - | - | 2 | 2 |
Amortisation | - | - | -14 | -14 |
Exchange differences | 133 | 179 | 1 | 313 |
Total | 133 | 179 | -11 | 301 |
31 December 2022 | ||||
Acquisition or production costs | 3,301 | 2,823 | 275 | 6,399 |
Accumulated amortisation and impairments | -58 | -253 | -205 | -516 |
Book value at 31 December 2022 | 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 |
Estimated useful life | Indefinite | Indefinite | 3 years – | |
indefinite |
For impairment testing, the following assumptions have been used | ||||
Terminal | Pre-tax discount rate | |||
growth rate | including inflation | |||
% | 2023 | 2022 | 2023 | 2022 |
Sweden | 2.1 | 2.2 | 10.8 | 11.0 |
Denmark & | 2.1 | 2.2 | 10.7 | 10.8 |
Norway | ||||
Finland | 2.1 | 2.2 | 10.9 | 10.9 |
The Netherlands | 2.1 | 2.2 | 11.0 | 11.5 |
The Netherlands & | 2.1 | 2.2 | 11.4 | 11.7 |
Germany | ||||
International | 2.1 | 2.2 | 12.7 | 12.7 |
Markets & the UK | ||||
Group | 2.1 | 2.2 | 11.0 | 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 2022 | 509 | 487 | 1,054 | 49 | 292 | 2,391 |
Exchange rate differences | 31 | 29 | 89 | 4 | 26 | 179 |
31 December 2022 | 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 |
The following summary specifies the allocation of trademarks to the different cash-generating units | |||||
SEKm | Sweden | Finland | The Netherlands | Other (corporate assets) | Total |
1 January 2022 | 1,545 | 531 | 975 | 59 | 3,110 |
Exchange rate differences | - | 45 | 86 | 2 | 133 |
31 December 2022 | 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 |
Land and | Machinery and | Assets under | Right-of-use | ||
SEKm | buildings | equipment | construction | assets | Total |
1 January 2022 | |||||
Acquisition or production costs | 897 | 3,942 | 104 | 286 | 5,229 |
Accumulated depreciation and impairments | -413 | -3,095 | - | -145 | -3,653 |
Book value at 1 January 2022 | 484 | 847 | 104 | 141 | 1,576 |
Movements in 2022 | |||||
Additions | - | - | 212 | 82 | 294 |
Disposals | - | -1 | - | -1 | -2 |
Early terminations right-of-use assets | - | - | - | -1 | -1 |
Transfers | 17 | 134 | -151 | - | - |
Depreciation | -24 | -148 | - | -76 | -248 |
Impairments | -26 | -102 | -8 | - | -136 |
Exchange differences | 32 | 47 | 9 | 10 | 98 |
Total | -1 | -70 | 62 | 14 | 5 |
31 December 2022 | |||||
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 31 December 2022 | 483 | 777 | 166 | 155 | 1,581 |
Movements in 2023 | |||||
Additions | - | - | 280 | 97 | 377 |
Disposals | - | - | - | -1 | -1 |
Early terminations right-of-use assets | - | - | - | -1 | -1 |
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 |
Estimated useful life | Buildings: 20–50 years | 3–55 years | N/A | 1–35 year | |
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 2022 | 53 | -137 | -693 | 55 | -99 | -821 |
Profit and loss account (charge)/ | 58 | 7 | -3 | -5 | -15 | 42 |
credit for the year | ||||||
Adjustments recognised in the period | 0 | 2 | 10 | 27 | 3 | 42 |
for tax of prior periods | ||||||
Effect of rate changes | 1 | 0 | 0 | 0 | 0 | 1 |
Other (including exchange differences) | -20 | -9 | -33 | -31 | -12 | -105 |
31 December 2022 | 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 |
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Land and buildings | 85 | 104 |
Transport | 50 | 40 |
Other equipment | 20 | 11 |
Total | 155 | 155 |
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 |
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Sweden | 2,485 | 2,482 |
Finland | 1,757 | 1,766 |
The Netherlands | 1,615 | 1,574 |
Slovakia | 720 | 650 |
Other countries | 971 | 992 |
Total | 7,548 | 7,464 |
Deferred tax assets and liabilities are broken down as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Deferred tax assets | 23 | 43 |
Deferred tax liabilities | -900 | -884 |
Total | -877 | -841 |
Deferred tax assets are expected to be realised as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Deferred tax asset to be realised | 22 | 37 |
after more than 12 months | ||
Deferred tax asset to be realised | 1 | 6 |
within 12 months | ||
Total | 23 | 43 |
The composition of deferred tax assets for deductible temporary | ||||
differences and tax losses carried forward is as follows: | ||||
31 Dec 2023 | 31 Dec 2022 | |||
Recog- | Not rec- | Recog- | Not rec- | |
SEKm | nised | ognised | nised | ognised |
Deductible | 76 | - | 83 | - |
temporary | ||||
differences | ||||
Tax losses carried | 96 | 72 | 92 | 33 |
forward | ||||
Total | 172 | 72 | 175 | 33 |
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Deferred tax liability to be recovered | 829 | 867 |
after more than 12 months | ||
Deferred tax liability to be recovered | 71 | 17 |
within 12 months | ||
Total | 900 | 884 |
Current income tax | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Current income tax assets | 47 | 44 |
Current income tax liabilities | -51 | -77 |
Total | -4 | -33 |
Inventories for own use and resale comprise: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Raw materials and consumables | 378 | 386 |
Work in progress | 90 | 63 |
Finished goods and goods for resale | 824 | 641 |
Total | 1,292 | 1,090 |
Movements in the provision for obsolete inventory are as follows: | ||
SEKm | 2023 | 2022 |
At 1 January | 12 | 17 |
Provision for impairment of inventories | 20 | 10 |
Inventories written off during the year | -4 | -7 |
as obsolete | ||
Unused amounts reversed | -14 | -9 |
Exchange differences | 0 | 1 |
At 31 December | 14 | 12 |
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Deposits | 3 | 3 |
Total | 3 | 3 |
The age analysis of the trade receivables including loss allowances is as follows: | ||||||
31 Dec 2023 | 31 Dec 2022 | |||||
Gross carrying | Loss | Net carrying | Gross carrying | Loss | Net carrying | |
SEKm | amount | allowance | amount | amount | allowance | amount |
Current (not past due) | 948 | - | 948 | 867 | - | 867 |
Up to 30 days past due | 25 | - | 25 | 41 | - | 41 |
30 to 60 days past due | 3 | -1 | 2 | 7 | -3 | 4 |
60 to 90 days past due | 0 | - | - | 0 | - | 0 |
Over 90 days past due | 27 | -23 | 4 | 9 | -2 | 7 |
Total | 1,003 | -24 | 979 | 924 | -5 | 919 |
The carrying amounts of trade receivables are denominated in | ||
the following currencies: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Euro | 362 | 376 |
Swedish krona | 272 | 221 |
Danish krone | 245 | 216 |
Great Britain pound | 58 | 60 |
Norwegian krone | 29 | 33 |
US dollar | 5 | 4 |
Other currencies | 8 | 9 |
Total | 979 | 919 |
The breakdown of prepaid expenses and accrued income | ||
is as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Prepaid IT expenses | 12 | 11 |
Prepaid rent, insurance and lease charges | 8 | 8 |
Prepaid personnel-related expenses | 4 | 4 |
Prepaid marketing expenses | 1 | 2 |
Prepaid deposits | 0 | 3 |
Other prepaid expenses | 27 | 17 |
Other accrued income | 0 | 2 |
Total | 52 | 47 |
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Trade receivables before loss allowances | 1,003 | 924 |
Loss allowances for trade receivables | -24 | -5 |
Trade receivables | 979 | 919 |
Other receivables | 58 | 64 |
Prepaid expenses and accrued income | 52 | 47 |
Total | 1,089 | 1,030 |
Movements in the loss allowance for trade receivables are as follows: | ||
SEKm | 2023 | 2022 |
At 1 January | 5 | 2 |
Provision for impairment of trade | 24 | 4 |
receivables | ||
Trade receivables written off during the year as uncollectible | -3 | -1 |
Unused amounts reversed | 0 | 0 |
Exchange differences | -2 | 0 |
At 31 December | 24 | 5 |
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 | 2023 | 2022 |
Cash and cash equivalents | 658 | 583 |
Total | 658 | 583 |
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 | ||
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 |
Related financial instruments | ||||||
that are not offset | ||||||
Gross amounts | Offsetting negative cash | Net amount | Cash balances | Other loans | ||
2022 | 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 | 5,469 | -4,906 | 563 | 20 | - | 583 |
Total assets | 5,469 | -4,906 | 563 | 20 | - | 583 |
Loans from credit institutions | 4,906 | -4,906 | - | - | 2,190 | 2,190 |
Total liabilities | 4,906 | -4,906 | - | - | 2,190 | 2,190 |
2023 | 2022 | |
Dividend per share, SEK | ||
Total dividend, SEKm | ||
Dividend as a percentage of profit | 104 | 61 |
for the previous year | ||
Payment date | April 2023 | April 2022 |
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 |
31 Dec 2022 | 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 | 1,390 | - | 2,190 |
Capitalised transaction costs | -5 | -4 | -4 | - | -13 |
Commercial papers | 149 | - | - | - | 149 |
Accrued interest | 2 | - | - | - | 2 |
Lease liabilities | 61 | 40 | 43 | 12 | 156 |
Total | 207 | 836 | 1,429 | 12 | 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: | ||
2023 | 2022 | |
Profit for the year, attributable to ordinary shareholders (in SEKm) (basic and diluted) | 437 | 275 |
Number of issued ordinary shares at 1 January | 288,619,299 | 288,619,299 |
Effect of purchase of treasury shares | -3,224,382 | -1,812,948 |
Weighted average number of ordinary shares during the year before dilution | 285,394,917 | 286,806,351 |
Effect of share-based payments | 255,901 | 83,886 |
Weighted average number of ordinary shares during the year after dilution | 285,650,818 | 286,890,237 |
Basic earnings per share, SEK | 1.53 | 0.96 |
Diluted earnings per share, SEK | 1.53 | 0.96 |
Long-term | Short-term | ||
SEKm | borrowings | borrowings | Total |
2,162 | 206 | 2,368 | |
Balance at 1 January 2022 | |||
Changes from financing cash flows | |||
Repayment of lease liabilities | -16 | -59 | -75 |
Transaction costs paid | -9 | - | -9 |
Proceeds from commercial papers | - | 597 | 597 |
Repayment of commercial papers | - | -598 | -598 |
Total changes from financing cash flows | -25 | -60 | -85 |
Other changes | |||
Capitalisation transaction cost | -9 | - | -9 |
Additions to lease liabilities | 21 | 56 | 77 |
Early termination of lease liabilities | -3 | - | -3 |
Amortisation of capitalised transaction costs | - | 3 | 3 |
Interest expenses, third-party borrowings | 33 | 2 | 35 |
Interest paid | -33 | -2 | -35 |
Exchange differences on borrowings | 131 | 2 | 133 |
Total other changes | 140 | 61 | 201 |
Balance at 31 December 2022 | 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 |
Fair value | Carrying amount | |||
31 Dec | 31 Dec | 31 Dec | 31 Dec | |
SEKm | 2023 | 2022 | 2023 | 2022 |
Loans from credit | 2,187 | 2,190 | 2,187 | 2,190 |
institutions | ||||
Commercial papers | 149 | 149 | 149 | 149 |
Lease liabilities | 159 | 156 | 159 | 156 |
Total | 2,495 | 2,495 | 2,495 | 2,495 |
The Group credit facility at reporting date relates to: | ||||||
Outstanding amount | Interest percentage | Applicable margin | ||||
SEKm | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 |
Single currency term loan of | 1,387 | 1,390 | 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 | 4.85% | 3.08% |
SEK 1,000m (1,000) | issued paper | issued paper | ||||
Multicurrency credit revolving loan | - | - | Variable IBOR + | Variable IBOR + | 1.15% | 1.15% |
of EUR 50m (50) | fixed applicable | fixed applicable mar- | ||||
margin, with zero- | gin, 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 0,20% | of 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 + | 1.35% | 1.35% |
EUR 60m (60) | fixed applicable | fixed applicable mar- | ||||
margin, with zero- | gin, with zero-floor | |||||
floor | ||||||
Total Group credit facility | 2,336 | 2,339 | ||||
Capitalised transaction costs | -13 | -13 | ||||
Lease liabilities | 159 | 156 | ||||
Accrued interest | 2 | 2 | ||||
Total borrowings | 2,484 | 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 2023 | 31 Dec 2022 | |||
SEKm | Assets | Liabilities | Assets | Liabilities |
Non-current | ||||
Single currency interest | 5 | 8 | 25 | - |
rate swaps | ||||
Total non-current | 5 | 8 | 25 | - |
Current | ||||
Single currency interest | 18 | 1 | 34 | - |
rate swaps | ||||
Total current | 18 | 1 | 34 | - |
Total | 23 | 9 | 59 | - |
The following table shows the combined notional principal amounts of the outstanding single currency interest rate swaps | |||||||
Notional principal amounts | Fixed interest currency rates | Duration | |||||
31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 | 31 Dec 2023 | 31 Dec 2022 | ||
STIBOR Interest rate swaps | SEKm | - | 950 | - | 0.110% | - | Q1 2023 - Q2 2023 |
STIBOR Interest rate swaps | SEKm | 800 | 800 | 3.038% | 3.038% | Q1 2024 - Q2 2024 | Q3 2023 - Q2 2024 |
STIBOR Interest rate swaps | SEKm | 100 | - | 3.875% | - | Q3 2024 - Q2 2025 | - |
EURIBOR Interest rate swaps | EURm | 25 | 25 | 0.083% | 0.083% | Q1 2024 - Q2 2024 | Q1 2023 - Q2 2024 |
EURIBOR Interest rate swaps | EURm | 10 | 10 | 0.083% | 0.083% | Q1 2024 - Q2 2024 | Q3 2023 - Q2 2024 |
EURIBOR Interest rate swaps | EURm | 50 | 50 | 1.916% | 1.916% | Q1 2024 - Q2 2025 | Q1 2023 - Q2 2025 |
EURIBOR Interest rate swaps | EURm | 10 | 10 | 1.916% | 1.916% | Q1 2024 - Q2 2025 | Q3 2023 - Q2 2025 |
EURIBOR Interest rate swaps | EURm | 35 | 35 | 1.916% | 1.916% | Q3 2024 - Q2 2025 | Q3 2024 - Q2 2025 |
EURIBOR Interest rate swaps | EURm | 70 | - | 3.081% | - | Q3 2025 - Q2 2026 | - |
The total pensions and other long-term employee benefits | ||
are determined as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Obligation for pension benefits | -382 | -345 |
Total | -382 | -345 |
The net liability recognised in the balance sheet is determined | ||
as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Present value of funded obligations | 62 | 59 |
Fair value of plan assets | -67 | -65 |
Deficit/(Surplus) of funded plans | -5 | -6 |
Present value of unfunded obligations | 377 | 339 |
Impact of minimum funding | 10 | 12 |
requirements/asset ceiling | ||
Net liability in the balance sheet | 382 | 345 |
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 2022 | 564 | -62 | 2 | 504 |
Current Service cost | 6 | - | - | 6 |
Interest expense/(income) | 5 | -1 | - | 4 |
Total amount recognised in profit or loss | 11 | -1 | - | 10 |
Remeasurements: | ||||
– Return on plan assets, excluding amounts included in interest expense/(income) | - | 0 | - | 0 |
– Losses from change in financial assumptions | -180 | 0 | - | -180 |
– Losses from change in demographic assumptions | -4 | - | - | -4 |
– Experience (gains)/losses | 21 | 0 | - | 21 |
– Change in asset ceiling, excluding amounts included in interest expense/(income) | - | - | 9 | 9 |
Total remeasurements recognised in other comprehensive income | -163 | 0 | 9 | -154 |
Exchange differences | 6 | -3 | 1 | 4 |
Contributions: | ||||
– Employers | 0 | -16 | - | -16 |
– Plan participants | 0 | 0 | - | - |
Payments from plans: | ||||
–Benefit payments | -17 | 17 | - | - |
Curtailments | -3 | - | - | -3 |
31 December 2022 | 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 | - | 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 |
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 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Sweden | 375 | 335 | -15 | -16 | 6 | 12 | 366 | 331 |
Norway | 10 | 9 | -14 | -14 | 4 | - | - | -5 |
Finland | 25 | 24 | -21 | -20 | - | - | 4 | 4 |
Other countries | 29 | 30 | -17 | -15 | - | - | 12 | 15 |
Total | 439 | 398 | -67 | -65 | 10 | 12 | 382 | 345 |
The significant actuarial assumptions are as follows: | ||
31 Dec | 31 Dec | |
Weighted average percentage | 2023 | 2022 |
Discount rate | 3.28 | 3.96 |
Expected rate of future salary increases | 2.14 | 2.94 |
Expected rate of future increase | 1.64 | 1.92 |
for benefits in payment | ||
Expected long-term inflation rate | 1.68 | 2.00 |
These assumptions translate into an average life expectancy in years | ||||
for a pensioner retiring at the age of 65: | ||||
2023 | 2022 | |||
Years | Sweden | Others | Sweden | Others |
Retiring at the end of the reporting period: | ||||
– Male | 22 | 21 | 22 | 21 |
– Female | 24 | 24 | 25 | 24 |
Retiring 20 years after the end of the reporting period: | ||||
– Male | 43 | 35 | 43 | 35 |
– Female | 45 | 40 | 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 | |||||
2023 | 2022 | ||||
SEKm | Change in assumptions | Increase | Decrease | Increase | Decrease |
Discount rate | 1%-point | -18 | 23 | -19 | 25 |
Salary growth rate | 1%-point | 4 | -3 | 4 | -3 |
Pension growth rate | 1%-point | 16 | -17 | 11 | -12 |
Increase by | Decrease by | Increase by | Decrease by | ||
% | 1 year | 1 year | 1 year | 1 year | |
Life expectancy | 3.01 | -3.02 | 3.81 | -3.77 |
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 | 2023 | 2022 |
Less than 3 years | - | - |
Between 3–7 years | - | - |
Between 7–15 years | 216 | 63 |
Over 15 years | 223 | 335 |
Total | 439 | 398 |
Movements in provisions, excluding pension benefits | |||
and other long-term employee benefits, are specified as follows: | |||
SEKm | Re organisation | Other | Total |
1 January 2022 | 4 | 1 | 5 |
Additions | 110 | 0 | 110 |
Utilisations | -6 | -1 | -7 |
Unused amounts reversed | - | -1 | -1 |
Undiscounting | 0 | - | 0 |
Exchange differences | 5 | 1 | 6 |
31 December 2022 | 113 | 0 | 113 |
Analysis of total provisions | |||
Non-current | 107 | ||
Current | 6 | ||
Total | 113 | ||
SEKm | Re organisation | Other | Total |
1 January 2023 | 113 | 0 | 113 |
Additions | 63 | 6 | 69 |
Utilisations | -6 | - | -6 |
Unused amounts reversed | 1 | - | 1 |
Undiscounting | -1 | - | -1 |
Exchange differences | -2 | 0 | -2 |
31 December 2023 | 168 | 6 | 174 |
Analysis of total provisions | |||
Non-current | 160 | ||
Current | 14 | ||
Total | 174 |
Trade and other payables are specified as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Trade payables | 717 | 581 |
Other taxes and social security expenses | 152 | 167 |
Pension liabilities | 27 | 17 |
Other liabilities | - | 4 |
Accruals and deferred income | 689 | 650 |
Total | 1,585 | 1,419 |
Accruals and deferred income are specified as follows: | ||
31 Dec | 31 Dec | |
SEKm | 2023 | 2022 |
Accrued personnel-related expenses | 274 | 249 |
Accrued customer bonuses and discounts | 255 | 253 |
Other accrued expenses | 160 | 148 |
and deferred income | ||
Total | 689 | 650 |
Movements in the number of shares for the share-based long-term | ||
incentive plans are as follows: | ||
Number of shares in thousands | 2023 | 2022 |
At 1 January | 2,075 | 1,177 |
Granted for new plans | 1,298 | 1,241 |
Released | -202 | -343 |
At 31 December | 3,171 | 2,075 |
The Group uses several banks (range of most used banks varies between AA- and A+ (long-term) | ||||||
and A-1+ and A-1 (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: | ||||||||
SEKm | 2023 | 2022 | Recognised in: |
Recognised expenses for leases under IFRS 16 amount to: | |||
Interest expense | -4 | -2 | 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 adminis- |
no right-of-use asset has been recognised | trative 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 adminis- |
short-term leases | trative expenses, in the profit and loss account | ||
Expense relating to variable lease payments | -29 | -21 | cost of goods sold, selling expenses and general and adminis- |
not included in lease liabilities | trative expenses, in the profit and loss account | ||
Total cash outflow for leases | -91 | -76 | cash flow from operating activities and financing activities, in |
the cash flow statement |
% of capital | Carrying amount in SEKm | |||||
Corp. ID no. | Domicile | 2023 | 2022 | 2023 | 2022 | |
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 Nutisal AB | 556706-9264 | Helsingborg, Sweden | 100 | 100 | - | - |
Cloetta Ireland Holding Ltd. | 544426 | Dublin, Ireland | - | 100 | - | - |
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 |