Interim Report January-March 2023
Reporting period January – March
- Net sales increased 18.7 per cent to SEK 5,959 (5,022) million. Organically, net sales grew by 7.6 per cent.
- EBITA increased 30.9 per cent to SEK 1,330 (1,016) million.
- The EBITA margin increased to 22.3 (20.2) per cent.
- Profit before tax grew 26.1 per cent to SEK 1,057 (838) million.
- Net profit for the period grew 26.3 per cent to SEK 793 (628) million.
- Earnings per share increased 26.5 per cent till SEK 1.72 (1.36).
- Cash flow from operating activities amounted to SEK 731 (322) million.
- Six new businesses were consolidated during the period with total annual net sales of
about SEK 525 million. - New distribution of divisions in the Systems Solutions business area.
Summary of financial performance
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Net sales | 5,959 | 5,022 | 18.7% | 22,489 | 4.3% | 21,552 |
| EBITA | 1,330 | 1,016 | 30.9% | 4,976 | 6.7% | 4,662 |
| EBITA margin | 22.3% | 20.2% | 2.1 | 22.1% | 0.5 | 21.6% |
| Profit before tax | 1,057 | 838 | 26.1% | 4,061 | 5.7% | 3,842 |
| Net profit for the period | 793 | 628 | 26.3% | 2,993 | 5.8% | 2,828 |
| Earnings per share | 1.72 | 1.36 | 26.5% | 6.49 | 5.9% | 6.13 |
| Return on capital employed | 22.8% | 22.5% | 0.3 | 22.8% | 0.2 | 22.6% |
| Return on capital employed excl. goodwill | 134% | 160% | -26 | 134% | -1 | 135% |
COMMENTS FROM THE CEO
Net sales increased 18.7 per cent in the quarter to SEK 5,959 (5,022) million as the result of acquisitions, organic growth and foreign exchange gains. The generally favourable market environment in all business areas was a strong contributing factor to organic growth of 7.6 per cent. Net sales were also positively affected by price increases to compensate for higher costs.
EBITA increased by 30.9 per cent in the first quarter, to SEK 1,330 (1,016) million, and the EBITA margin expanded by 2.1 percentage points to 22.3 (20.2) per cent. Organic growth, acquisitions and exchange rate effects contributed to the increase in EBITA.
Earnings per share increased 26.5% till SEK 1.72 (1.36) in the first quarter. Cash flow from operating activities amounted to SEK 731 (322) million during the quarter. The low cash flow in the preceding year was due primarily to increased inventory build-up as the result of high demand and disruptions to the global supply chain that led to requirements for greater safety stock.
Lifco consolidated six acquisitions during the quarter. In Dental, operations were expanded with the German medical technology company Kohler Medizintechnik, the German dental lab Welte Dentallabor and the Swedish product company Doxa Dental. In Demolition & Tools, the British company Broughton Plant Hire and Sales was acquired, which is a niche provider of plant hire solutions for the construction industry. In Systems Solutions, the British companies Alwayse Engineering and Didsbury Engineering were acquired in the Transportation Products division. Alwayse Engineering is a global supplier of ball transfer units and Didsbury Engineering is a global supplier of equipment for ground service and maintenance of aircraft. Taken together, the acquisitions will have a positive impact on Lifco’s results and financial position in the current year.
As a consequence of the divestment of a major company in the Forest division in 2022, and to increase transparency in Systems Solutions, a partly new distribution of divisions is reported from the first quarter of 2023. The change means that the Service and Distribution division is divided into the Transportation Products and Special Products divisions. The remaining operations in the Forest division are reported in the Special Products division. The Construction Materials division has changed name to Infrastructure Products to more clearly clarify the companies’ direction.
Lifco’s financial position remains good and interest-bearing net debt amounted to 1.2 times EBITDA at 31 March 2023, which is well in line with our target of interest-bearing net debt of a maximum of three times EBITDA and means that Lifco possesses the financial scope to make additional acquisitions.
Per Waldemarson
President and CEO
GROUP PERFORMANCE IN JANUARY – MARCH
Net sales increased 18.7 per cent to SEK 5,959 (5,022) million. Acquisitions contributed 9.5 per cent, organic growth accounted for 7.6 per cent, while foreign exchange gains had a positive impact of 4.5 per cent. The divestment in May 2022 of the Estonian company Hekotek, which mainly sells sawmill equipment to Russia, had a negative impact on net sales of 2.9 per cent. The British companies Alwayse Engineering, Broughton Plant Hire and Sales and Didsbury Engineering, the Swedish company Doxa Dental and the German company Kohler Medizintechnik were consolidated during the quarter. Assets of the German company Welte Dentallabor were also consolidated.
EBITA increased by 30.9 per cent to SEK 1,330 (1,016) million and the EBITA margin expanded by 2.1 percentage points to 22.3 (20.2) per cent. Organic growth, acquisitions and positive exchange rate effects contributed to the increase in EBITA. Foreign exchange gains had a positive impact on EBITA of 4.1 per cent. During the period, 44 (42) per cent of EBITA was generated in EUR, 23 (25) per cent in SEK, 10 (11) per cent in NOK, 8 (9) per cent in GBP, 6 (6) per cent in DKK, 4 (4) per cent in USD and 5 (3) per cent in other currencies.
Net financial items were SEK -65 (-17) million, negatively impacted primarily by higher interest expenses.
Profit before tax grew by 26.1 per cent to SEK 1,057 (838) million and net profit for the period increased by 26.3 per cent to SEK 793 (628) million.
Average capital employed excluding goodwill increased by SEK 279 million during the quarter, to SEK 3,723 million at 31 March 2023, compared with SEK 3,444 million at 31 December 2022. EBITA in relation to average capital employed excluding goodwill declined during the quarter to 134 per cent from 135 per cent at year-end.
The Group’s net debt increased by SEK 893 million from 31 December 2022 to SEK 9,469 million at 31 March 2023, of which liabilities related to put/call options for acquisitions amounted to SEK 2,013 (1,903) million. Interest-bearing net debt increased by SEK 757 million since year-end and amounted to SEK 6,347 (4,938) million at 31 March 2023.
The net debt/equity ratio at 31 March 2023 was 0.7 (0.7) and net debt/EBITDA was 1.7 (1.8) times. Interest-bearing net debt/EBITDA was 1.2 (1.1) times. At period-end, 38 (58) per cent of the Group’s interest-bearing liabilities were denominated in EUR.
Cash flow from operating activities amounted to SEK 731 (322) million. The low cash flow in the preceding year was due primarily to increased inventory build-up as the result of high demand and disruptions to the global supply chain that led to requirements for greater safety stock. Cash flow from investing activities was SEK -1,379 (-574) million, which was mainly attributable to acquisitions.
FINANCIAL PERFORMANCE – BUSINESS AREAS
Dental
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Net sales | 1,525 | 1,306 | 16.8% | 5,514 | 4.1% | 5,295 |
| EBITA | 328 | 255 | 28.6% | 1,090 | 7.2% | 1,017 |
| EBITA margin | 21.5% | 19.5% | 2.0 | 19.8% | 0.6 | 19.2% |
The companies in Lifco’s Dental business area are leading suppliers of consumables, equipment and technical service to dentists across Europe, and the business area also has operations in the US. Lifco sells dental technology to dentists in the Nordic countries and Germany, and develops and sells medical record systems in Denmark, Sweden and Germany. The business area also includes a number of manufacturers which produce, inter alia, fitting products for dentures, disinfectants, saliva ejectors, bite registration and dental impression materials, bonding agents and other consumables that are sold to dentists through distributors around the world. In recent years, Dental has through acquisitions and organic growth increased its earnings in manufacturing, dental technology and software faster than in distribution, which has had a positive impact on margin growth in the business area.
Net sales in Dental increased by 16.8 per cent to SEK 1,525 (1,306) million during the first quarter, primarily as the result of organic growth and acquisitions.
EBITA increased by 28.6 per cent to SEK 328 (255) million during the period and the EBITA margin improved by 2.0 percentage points to 21.5 (19.5) per cent. In the preceding year, profitability was negatively impacted by disruptions in production of dental prosthetics in China due to the pandemic.
From January 2023, Doxa Dental of Sweden, which develops, manufactures and commercialises bioceramic dental products, was consolidated. The company had sales of approximately SEK 12 million in 2021. Assets of the German company Welte Dentallabor were consolidated from January 2023. In 2021, the company had a turnover of about EUR 1.3 million and has 12 employees. The German company Kohler Medizintechnik, which manufactures dental instruments, was consolidated from March 2023. The company had a turnover of around EUR 7 million in 2022 and has 36 employees.
Demolition & Tools
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Net sales | 1,810 | 1,338 | 35.3% | 6,757 | 7.5% | 6,285 |
| EBITA | 446 | 319 | 39.8% | 1,734 | 7.9% | 1,607 |
| EBITA margin | 24.6% | 23.8% | 0.8 | 25.7% | 0.1 | 25.6% |
The Demolition & Tools business area develops, manufactures and sells equipment for the infrastructure, demolition and construction industries. The Group is the world’s leading supplier of demolition robots and crane attachments. The Group is also one of the leading global suppliers of excavator attachments. The business area’s EBITA margin may fluctuate between quarters due to single, major special orders and changes to the product mix.
Net sales increased 35.3 per cent during the quarter to SEK 1,810 (1,338) million, primarily as the result of acquisitions and organic growth. The market situation during the quarter was generally strong. Net sales were also positively affected by price increases to compensate for higher costs in the business.
EBITA increased by 39.8 per cent to SEK 446 (319) million, positively impacted primarily by organic growth and acquisitions. The EBITA margin improved 0.8 of a percentage point to 24.6 (23.8) per cent.
The British company Broughton Plant Hire and Sales was consolidated from March 2023, which is a niche provider of plant hire solutions for the construction industry. The company had a turnover of around GBP 22 million in 2022 and has 100 employees.
Systems Solutions
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Net sales | 2,624 | 2,378 | 10.3% | 10,218 | 2.5% | 9,972 |
| EBITA | 594 | 480 | 23.8% | 2,298 | 5.2% | 2,184 |
| EBITA margin | 22.6% | 20.2% | 2.4 | 22.5% | 0.6 | 21.9% |
Through its operating units, the Systems Solutions business area operates in industries offering systems solutions. Systems Solutions is divided into five divisions: Contract Manufacturing, Environmental Technology, Infrastructure Products, Special Products and Transportation Products. The distribution of the division changed as of the first quarter of 2023. More information about the divisions can be found of pages 11–12.
Net sales in Systems Solutions increased by 10.3 per cent to SEK 2,624 (2,378) million during the quarter, mainly on the back of acquisitions and organic growth in the Contract Manufacturing and Environmental Technology divisions. Net sales were also positively affected by price increases to compensate for higher costs.
EBITA increased during the period by 23.8 per cent to SEK 594 (480) million and the EBITA margin increased by 2.4 percentage points to 22.6 (20.2) per cent, primarily as the result of organic growth and acquisitions.
Contract Manufacturing reported a healthy sales trend in the quarter with improved profitability.
Environmental Technology reported a healthy sales and profitability trend in the quarter.
Infrastructure Products reported a healthy sales trend in the quarter as the result of acquisitions, but profitability declined.
Special Products reported a decline in sales in the quarter due to the divestment of the Estonian company Hekotek in May 2022, while profitability improved substantially.
Transportation Products grew to a certain extent in the quarter with a favourable profitability trend.
In the Transportation Products division, the British company Alwayse Engineering was consolidated from March 2023, which is a global supplier of ball transfer units. The company had a turnover of around GBP 5.6 million in 2022 and has 41 employees. In the Transportation Products division, the British company Didsbury Engineering was also consolidated from March 2023, which is a global supplier of equipment for ground service and maintenance of aircraft. The company had a turnover of around GBP 6.5 million in 2022 and has 33 employees.
ACQUISITIONS
Lifco consolidated the following acquisitions in the period:
| Consolidated from month | Acquisitions | Business area | Net sales 2022 | Employees |
| January | Doxa Dental | Dental | SEK 12m1 | - |
| January | Welte Dentallabor | Dental | EUR 1.3m1 | 12 |
| March | Alwayse Engineering | Systems Solutions | GBP 5.6m | 41 |
| March | Broughton Plant Hire and Sales | Demolition & Tools | GBP 22m | 100 |
| March | Didsbury Engineering | Systems Solutions | GBP 6.5m | 33 |
| March | Kohler Medizintechnik | Dental | EUR 7m | 36 |
| 1 Refers to assessed annual net sales in 2021. | ||||
Further information on the acquisitions is provided on page 15. The figures for net sales and number of employees refer to estimated annual net sales and the number of employees at the acquisition date.
Taken together, the acquisitions will have a positive impact on Lifco’s results and financial position in the current year.
OTHER INFORMATION
Employees
The average number of employees was 6,583 (6,258) in the first quarter. At the end of the period, the number of employees was 6,694 (6,311). Acquisitions added 222 employees.
Events after the end of the reporting period
Consolidation of the British company The Real Spirit of Coffee is expected to take place in the second quarter of 2023 in the Systems Solutions business area, division Special Products. The Real Spirit of Coffee is a supplier of high-end coffee machines and consumables, mainly for the British market. The company had a turnover of around GBP 24 million in 2022 and has 66 employees. The acquisition, which encompasses all shares, was announced on 13 February 2023.
Consolidation of the German company Datamed Is expected to take place in the second quarter of 2023 in the Dental business area. Datamed develops, sells and supports a software program used by German dental clinics. The company had a turnover of around EUR 2 million in 2022 and has ten employees. The acquisition, which encompasses all shares, was announced on 23 March 2023.
Consolidation of the Norwegian company Aura Electric will take place in April 2023 in the Systems Solutions business area, division Infrastructure Products. Aura Electric manufactures low volt electrical supplies. The company reported net sales of about NOK 38 million in 2022 and has ten employees. The acquisition, which encompasses a majority of the shares, was announced on 24 March 2023.
On 6 April 2023, Lifco announced the acquisition of the majority of the shares in the Italian company Geax, a niche manufacturer of compact piling rigs. Geax had a turnover of around EUR 15 million in 2022 and has 26 employees. Consolidation is expected to take place in the second quarter of 2023 in the Demolition & Tools business area.
Related party transactions
No significant transactions with related parties took place during the period.
Risks and uncertainties
The risk factors which have the biggest impact for Lifco are global macroeconomic factors, the competitive situation, structural changes in the market and general level of economic activity. Lifco is also exposed to financial risks, including currency risks, interest rate risks, credit and counterparty risks.
Lifco is working actively to monitor and continually evaluate sustainability-related risks and their impact on the Group’s operations and earnings. The Group has established a governance structure that involves Group management and the Board and works to continually improve the company’s sustainability-related activities and minimise related risks. As part of this governance, Group management evaluates the compliance of, for example, the Code of Conduct, occupational injuries, IT security and legal disputes, for every subsidiary on a quarterly basis.
The Parent Company is affected by the above risks and uncertainties in its capacity as owner of the subsidiary companies. For further information on Lifco’s risks and risk management, see the 2022 Annual Report.
Accounting policies
The Group’s interim report has been prepared in accordance with IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. In respect of the Parent Company, the report has been prepared in accordance with the Annual Accounts Act and Recommendation RFR 2 Financial Reporting for Legal Entities of the Swedish Financial Reporting Board. The accounting policies have been applied in accordance with those which are presented in the 2022 Annual Report and should be read in conjunction with these.
This report has not been examined by the company’s auditors.
DECLARATION OF THE BOARD OF DIRECTORS
The Board of Directors and Chief Executive Officer warrant and declare that this three-month report gives a true and fair view of the Parent Company’s and Group’s operations, financial positions and results, and that it describes significant risks and uncertainties faced by the Parent Company and the companies included in the Group.
Enköping, 28 April 2023
| Carl BennetChairman of the Board | Ulrika DellbyDirector | Annika EspanderDirector |
| Dan FrohmDirector | Erik Gabrielson Director |
Ulf GrunanderDirector |
| Tobias NordinDirector, employee representative | Johan SternVice Chairman | Caroline af UgglasDirector |
| Axel WachtmeisterDirector | Per WaldemarsonPresident and CEO, Director | Peter WibergDirector,employee representative |
FINANCIAL CALENDAR
The report for the second quarter will be published on 14 July.
The report for the third quarter will be published on 20 October.
The year-end report and the report for the fourth quarter will be published on 2 February 2024.
The Annual Report and Sustainability Report 2023 will be published in March 2024.
FURTHER INFORMATION
Media and investor relations: Åse Lindskog, [email protected], telephone: +46 730 24 48 72.
ONLINE PRESENTATION
An online presentation with Per Waldemarson, CEO, and Therése Hoffman, CFO, will take place on Friday, 28 April at 9.00 a.m. CEST. The presentation can be listened to online or by calling in to the telephone conference. Questions can be asked at the telephone conference.
Link to the presentation: https://ir.financialhearings.com/lifco-q1-2023
If you wish to participate at the telephone conference, you can register using the link below. Following registration, you will receive a telephone number and a conference ID to log in to the conference.
Link to register for the telephone conference:
https://conference.financialhearings.com/teleconference/?id=5005427
LIFCO IN BRIEF
Lifco offers a safe haven for small and medium-sized businesses. Lifco’s business concept is to acquire and develop market-leading niche businesses with the potential to deliver sustainable earnings growth and robust cash flows. Lifco is guided by a clear philosophy centred on long-term growth, a focus on profitability and a strongly decentralised organisation. The Group has three business areas: Dental, Demolition & Tools and Systems Solutions. At year-end, the Lifco Group consisted of 211 operating companies in 30 countries. In 2022, Lifco reported EBITA of SEK 4.7 billion on net sales of SEK 21.6 billion. The EBITA margin was 21.6 per cent. Read more at www.lifco.se.
| This information constitutes information that Lifco AB is required to publish under theEU’s Market Abuse Regulation. The information was submitted for publication through the aforementioned contact person on 28 April 2023, at 7.30 a.m. CEST. |
CONDENSED CONSOLIDATED INCOME STATEMENT
| FIRST QUARTER | FULL YEAR | |||
| SEK million | 2023 | 2022 | change | 2022 |
| Net sales | 5,959 | 5,022 | 18.7% | 21,552 |
| Cost of goods sold | -3,350 | -2,983 | 12.3% | -12,544 |
| Gross profit | 2,609 | 2,039 | 28.0% | 9,008 |
| Selling expenses | -664 | -520 | 27.7% | -2,256 |
| Administrative expenses | -782 | -619 | 26.3% | -2,651 |
| Development costs | -46 | -39 | 17.9% | -163 |
| Other income and expenses | 5 | -6 | -183% | 15 |
| Operating profit | 1,122 | 855 | 31.2% | 3,953 |
| Net financial items | -65 | -17 | 282% | -111 |
| Profit before tax | 1,057 | 838 | 26.1% | 3,842 |
| Tax | -264 | -210 | 25.7% | -1,014 |
| Net profit for the period | 793 | 628 | 26.3% | 2,828 |
| Profit attributable to: | ||||
| Parent Company shareholders | 782 | 619 | 26.3% | 2,784 |
| Non-controlling interests | 11 | 9 | 22.2% | 44 |
| Earnings per share before and after dilution for the period, attributable to Parent Company shareholders | 1.72 | 1.36 | 26.5% | 6.13 |
| EBITA | 1,330 | 1,016 | 30.9% | 4,662 |
| Depreciation of tangible assets | 129 | 104 | 24.0% | 454 |
| Amortisation of intangible assets | 5 | 5 | - | 24 |
| Amortisation of intangible assets arising from acquisitions | 191 | 157 | 21.7% | 673 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| FIRST QUARTER | FULL YEAR2022 | |||
| SEK million | 2023 | 2022 | change | |
| Net profit for the period | 793 | 628 | 26.3% | 2,828 |
| Other comprehensive income | ||||
| Items which can later be reclassified to profit or loss: | ||||
| Hedge of net investment | 32 | -35 | -191% | -79 |
| Translation differences | 41 | 176 | -76.7% | 856 |
| Tax related to other comprehensive income | -7 | 7 | -200% | 16 |
| Total comprehensive income for the period | 859 | 776 | 10.7% | 3,621 |
| Comprehensive income attributable to: | ||||
| Parent Company shareholders | 850 | 764 | 11.3% | 3,569 |
| Non-controlling interests | 9 | 12 | -25.0% | 52 |
| 859 | 776 | 10.7% | 3,621 | |
SEGMENT OVERVIEW
Lifco’s operations are monitored and evaluated by the CEO and resources are allocated based on information from the three operating segments Dental, Demolition & Tools and Systems Solutions. The defined quantitative limits have been exceeded only by Dental and Demolition & Tools. One further operating segment, Systems Solutions, is presented. This operating segment consists of a merger of those divisions which have similar economic characteristics and which do not individually meet the defined quantitative limits. Until 31 December 2022, these divisions were Construction Materials, Contract Manufacturing, Environmental Technology, Service and Distribution and Forest. The Forest division became significantly smaller than other divisions following the divestment in May 2022 of the Estonian company Hekotek, which mainly sells sawmill equipment to Russia. As a consequence of the decrease in the size of the Forest division, and to increase transparency concerning Systems Solutions, a partly new distribution of divisions is reported from the first quarter of 2023. The change means that the Service and Distribution division is divided into the Transportation Products and Special Products divisions. Operations in the Forest division have been relocated to the Special Products division. The Construction Materials division has changed name to Infrastructure Products to clearly clarify the companies’ direction.
NET SALES TO EXTERNAL CUSTOMERS
No sales are made between the segments.
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Dental | 1,525 | 1,306 | 16.8% | 5,514 | 4.1% | 5,295 |
| Demolition & Tools | 1,810 | 1,338 | 35.3% | 6,757 | 7.5% | 6,285 |
| Systems Solutions | 2,624 | 2,378 | 10.3% | 10,218 | 2.5% | 9,972 |
| Group | 5,959 | 5,022 | 18.7% | 22,489 | 4.3% | 21,552 |
Net sales by type of income:
| FIRST QUARTER | Rolling 12 months | FULL YEAR | |||||
| SEK million | 2023 | 2022 | change | change | 2022 | ||
| Dental products | 1,525 | 1,306 | 16.8% | 5,514 | 4.1% | 5,295 | |
| Machinery and tools | 1,810 | 1,338 | 35.3% | 6,757 | 7.5% | 6,285 | |
| Infrastructure Products | 479 | 368 | 30.2% | 1,715 | 6.9% | 1,604 | |
| Contract Manufacturing | 554 | 428 | 29.4% | 2,160 | 6.2% | 2,034 | |
| Environmental Technology | 748 | 641 | 16.7% | 3,010 | 3.7% | 2,903 | |
| Transportation Products | 609 | 592 | 2.9% | 2,890 | 0.6% | 2,336 | |
| Special Products | 234 | 349 | -33.0% | 443 | -20.6% | 1,095 | |
| Group | 5,959 | 5,022 | 18.7% | 22,489 | 4.3% | 21,552 | |
Net sales for the Systems Solutions business area by type of income quarters 2–4 2022 and total 2022:
| 2022 | ||||
| SEK million | Q2 | Q3 | Q4 | FULL YEAR |
| Contract Manufacturing | 525 | 466 | 614 | 2,034 |
| Environmental Technology | 714 | 684 | 865 | 2,903 |
| Infrastructure Products | 389 | 364 | 483 | 1,604 |
| Special Products | 288 | 211 | 246 | 1,095 |
| Transportation Products | 598 | 553 | 594 | 2,336 |
| Total Systems Solutions | 2,514 | 2,278 | 2,802 | 9,972 |
EBITA
A breakdown of results by segment is made up to and including EBITA. EBITA is reconciled to profit before tax in accordance with the following table:
| FIRST QUARTER | Rolling 12 months | FULL YEAR | ||||
| SEK million | 2023 | 2022 | change | change | 2022 | |
| Dental | 328 | 255 | 28.7% | 1,090 | 7.2% | 1,017 |
| Demolition & Tools | 446 | 319 | 39.8% | 1,734 | 7.9% | 1,607 |
| Systems Solutions | 594 | 480 | 23.8% | 2,298 | 5.2% | 2,184 |
| Central Group functions | -38 | -38 | - | -146 | - | -146 |
| EBITA before acquisition costs |
1,330 | 1,016 | 30.9% | 4,976 | 6.7% | 4,662 |
| Acquisition costs | -17 | -4 | 325% | -49 | 36.1% | -36 |
| EBITA | 1,313 | 1,012 | 29.7% | 4,927 | 6.5% | 4,626 |
| Amortisation of intangibleassets arising from acquisitions | -191 | -157 | 21.7% | -707 | 5.1% | -673 |
| Net financial items | -65 | -17 | 282% | -159 | 43.2% | -111 |
| Profit before tax | 1,057 | 838 | 26.1% | 4,061 | 5.7% | 3,842 |
CONDENSED CONSOLIDATED BALANCE SHEET
| SEK million | 31 Mar 2023 | 31 Mar 2022 | 31 Dec 2022 |
| ASSETS | 19,553 | ||
| Intangible assets | 16,234 | 18,286 | |
| Tangible assets | 2,547 | 2,091 | 2,364 |
| Financial assets | 364 | 340 | 365 |
| Inventories | 3,965 | 3,362 | 3,682 |
| Accounts receivable - trade | 3,209 | 2,664 | 2,853 |
| Current receivables | 729 | 547 | 518 |
| Cash and cash equivalents | 1,754 | 1,474 | 1,703 |
| TOTAL ASSETS | 32,121 | 26,712 | 29,771 |
| EQUITY AND LIABILITIES | |||
| Equity | 14,180 | 11,470 | 13,339 |
| Non-current interest-bearing liabilities incl. pension provisions | 2,564 | 2,700 | 1,725 |
| Other non-current liabilities and provisions | 4,269 | 3,458 | 4,053 |
| Current interest-bearing liabilities | 6,647 | 4,581 | 6,608 |
| Accounts payable - trade | 1,773 | 1,596 | 1,449 |
| Other current liabilities | 2,688 | 2,907 | 2,597 |
| TOTAL EQUITY AND LIABILITIES | 32,121 | 26,712 | 29,771 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| Attributable to Parent Company shareholders |
| SEK million | 31 Mar 2023 | 31 Mar 2022 | 31 Dec 2022 |
| Opening equity | 13,238 | 10,645 | 10,645 |
| Comprehensive income for the period | 850 | 764 | 3,569 |
| Change in value, owner transactions | -18 | -57 | -295 |
| Dividend | - | - | -681 |
| Closing equity | 14,070 | 11,352 | 13,238 |
| Equity attributable to: | |||
| Parent Company shareholders | 14,070 | 11,352 | 13,238 |
| Non-controlling interests | 110 | 118 | 101 |
| 14,180 | 11,470 | 13,339 |
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
| FIRST QUARTER | FULL YEAR | ||
| SEK million | 2023 | 2022 | 2022 |
| Operating activities | |||
| Operating profit | 1,122 | 855 | 3,953 |
| Depreciation of right-of-use assets | 62 | 47 | 211 |
| Other non-cash items | 258 | 219 | 940 |
| Interest and financial items, net | -65 | -17 | -111 |
| Tax paid | -296 | -242 | -911 |
| Cash flow before changes in working capital | 1,081 | 862 | 4,082 |
| Changes in working capital | |||
| Inventories | -238 | -480 | -737 |
| Current receivables | -374 | -384 | -429 |
| Current liabilities | 262 | 324 | 153 |
| Cash flow from operating activities | 731 | 322 | 3,069 |
| Business acquisitions and sales, net | -1,273 | -505 | -2,399 |
| Net investment in tangible assets | -80 | -61 | -249 |
| Net investment in intangible assets | -26 | -8 | -69 |
| Cash flow from investing activities | -1,379 | -574 | -2,717 |
| Borrowings/repayment of borrowings, net | 708 | 186 | 540 |
| Dividends paid | - | - | -681 |
| Dividends paid to non-controlling interests | - | -9 | -167 |
| Cash flow from financing activities | 709 | 177 | -308 |
| Cash flow for the period | 60 | -75 | 44 |
| Cash and cash equivalents at beginning of period | 1,703 | 1,509 | 1,509 |
| Translation differences | -9 | 40 | 150 |
| Cash and cash equivalents at end of period | 1,754 | 1,474 | 1,703 |
ACQUISITIONS IN 2023
Six businesses were consolidated in the first three months of the year. The consolidated business are the British companies Alwayse Engineering, Broughton Plant Hire and Sales and Didsbury Engineering, the Swedish company Doxa Dental and the German company Kohler Medizintechnik. Assets of the German company Welte Dentallabor were also consolidated.
The purchase price allocation includes all acquisitions consolidated during the first three months of the year.
Acquisition-related expenses of SEK 17 million are included in administrative expenses in the consolidated income statement for the first three months of the year. Since the respective consolidation dates, the acquired companies have added SEK 45 million to consolidated net sales and SEK 14 million to EBITA. If the businesses had been consolidated as of 1 January 2023, consolidated net sales for the year would have increased by a further SEK 97 million and EBITA would have increased by a further SEK 34 million.
| Acquired net assets | |||
| Net assets, SEK million | Carrying amount | Value adjustment | Fair value |
| Trademarks, customer relationships, licences | 3 | 730 | 733 |
| Tangible assets | 85 | - | 85 |
| Inventories, accounts receivable and other receivables | 157 | -11 | 146 |
| Accounts payable and other liabilities | -39 | -192 | -231 |
| Cash and cash equivalents | 73 | - | 73 |
| Total net assets | 279 | 527 | 806 |
| Goodwill | - | 586 | 586 |
| Total net assets | 279 | 1,113 | 1,392 |
| Effect on cash flow, SEK million | |||
| Consideration | 1,392 | ||
| Considerations not paid | -46 | ||
| Cash and cash equivalents in acquired companies | -73 | ||
| Consideration paid relating to acquisitions from previous years | - | ||
| Total cash flow effect | 1,273 | ||
FINANCIAL INSTRUMENTS
| SEK million | 31 Mar 2023 | 31 Mar 2022 | 31 Dec 2022 |
| Financial assets at amortised cost | |||
| Accounts receivable - trade | 3,209 | 2,664 | 2,853 |
| Other non-current financial receivables | 17 | 12 | 15 |
| Cash and cash equivalents | 1,754 | 1,474 | 1,703 |
| Total | 4,980 | 4,150 | 4,571 |
| Liabilities at fair value | |||
| Other liabilities1 | 2,013 | 1,903 | 1,946 |
| Financial liabilities at amortised cost | |||
| Interest-bearing borrowings | 9,121 | 7,224 | 8,263 |
| Accounts payable - trade | 1,773 | 1,596 | 1,449 |
| Total | 12,907 | 10,723 | 11,658 |
1 Other liabilities classified as financial instruments refer to mandatory put/call options related to non-controlling interests.
The carrying amount is the same as the fair value. Financial instruments at fair value are classified into different levels depending on how fair value is determined. All financial instruments at fair value in the Lifco Group have been classified as level 3, i.e. non-observable inputs. The fair value of short-term borrowings is equal to the carrying amount, as the discount effect is insignificant.
KEY PERFORMANCE INDICATORS
| ROLLING TWELVE MONTHS TO | 202331 MAR | 202231 DEC | 202231 MAR |
| Net sales, SEK million | 22,489 | 21,552 | 18,633 |
| Change in net sales, % | 4.3 | 23.3 | 6.6 |
| EBITA, SEK million | 4,976 | 4,662 | 3,910 |
| EBITA margin, % | 22.1 | 21.6 | 21.0 |
| EBITDA, SEK million | 5,479 | 5,140 | 4,336 |
| EBITDA margin, % | 24.4 | 23.8 | 23.3 |
| Capital employed, SEK million | 21,778 | 20,668 | 17,387 |
| Capital employed excl. goodwill and other intangible assets, SEK million | 3,724 | 3,444 | 2,448 |
| Return on capital employed, % | 22.8 | 22.6 | 22.5 |
| Return on capital employed excl. goodwill, % | 134 | 135 | 160 |
| Return on equity, % | 23.1 | 23.1 | 24.6 |
| Net debt, SEK million | 9,469 | 8,576 | 7,710 |
| Net debt/equity ratio | 0.7 | 0.6 | 0.7 |
| Net debt/EBITDA | 1.7 | 1.7 | 1.8 |
| Interest-bearing net debt, SEK million | 6,347 | 5,590 | 4,938 |
| Interest-bearing net debt/EBITDA* | 1.2 | 1.1 | 1.1 |
| Equity/assets ratio, % | 44.1 | 44.8 | 42.9 |
| Number of shares, thousands | 454,216 | 454,216 | 454,216 |
| Average number of employees | 6,583 | 6,495 | 6,258 |
CONDENSED PARENT COMPANY INCOME STATEMENT
| FIRST QUARTER | FULL YEAR | ||
| SEK million | 2023 | 2022 | 2022 |
| Administrative expenses | -33 | -35 | -120 |
| Other operating income1 | 0 | 0 | 63 |
| Operating loss | -33 | -35 | -57 |
| Net financial items | 48 | -5 | 501 |
| Profit/loss after financial items | 15 | -40 | 444 |
| Appropriations | - | - | -8 |
| Tax | -3 | 8 | 8 |
| Net profit/loss for the period | 12 | -32 | 444 |
1 Invoicing of Group-wide services.
CONDENSED PARENT COMPANY BALANCE SHEET
| SEK million | 31 Mar 2023 | 31 Mar 2022 | 31 Dec 2022 |
| ASSETS | |||
| Financial assets | 7,792 | 6,404 | 6,892 |
| Current receivables | 9,029 | 8,128 | 8,618 |
| Cash and cash equivalents | 578 | 634 | 587 |
| TOTAL ASSETS | 17,399 | 15,166 | 16,097 |
| EQUITY AND LIABILITIES | |||
| Equity | 3,661 | 3,854 | 3,649 |
| Untaxed reserves | 114 | 122 | 114 |
| Provisions | 0 | 0 | - |
| Non-current interest-bearing liabilities | 1,500 | 1,820 | 750 |
| Current interest-bearing liabilities | 6,361 | 4,354 | 6,302 |
| Current non-interest-bearing liabilities | 5,763 | 5,016 | 5,282 |
| TOTAL EQUITY AND LIABILITIES | 17,399 | 15,166 | 16,097 |
DEFINITIONS AND OBJECTIVES
| Return on equity | Net profit for the period divided by average equity. |
| Return on capital employed | EBITA before acquisition costs divided by capital employed. |
| Return on capital employed excluding goodwill and other intangible assets | EBITA before acquisition costs divided by capital employed excluding goodwill and other intangible assets. |
| EBITA | EBITA is a measure which Lifco considers relevant for investors who wish to understand the earnings generated after investments in tangible and intangible assets requiring reinvestment but before investments in intangible assets attributable to acquisitions. Lifco defines earnings before interest, tax and amortisation (EBITA) as operating profit before amortisation and impairment of intangible assets arising from acquisitions excluding acquisition costs. |
| EBITA margin | EBITA divided by net sales. |
| EBITDA | EBITDA is a measure which Lifco considers relevant for investors who wish to understand the earnings generated before investments in non-current assets. Lifco defines earnings before interest, tax, depreciation and amortisation (EBITDA) as operating profit before depreciation, amortisation and impairment of tangible and intangible assets excluding acquisition costs. |
| EBITDA margin | EBITDA divided by net sales. |
| Net debt/equity ratio | Net debt divided by equity. |
| Net debt | Lifco uses the alternative KPI net debt. Lifco considers that this is a useful additional KPI which allows users of the financial reports to assess the Group’s ability to pay dividends, make strategic investments and meet its financial obligations. Lifco defines the KPI as follows: current and non-current liabilities to credit institutions, bonds, interest-bearing pension provisions, liabilities related to put/call options relating to acquisitions as well as lease liabilities less cash and cash equivalents. |
| Earnings per share | Profit after tax attributable to Parent Company shareholders, divided by the average number of shares outstanding. |
| Interest-bearing net debt | Lifco uses the alternative KPI interest-bearing net debt. Lifco considers that this is a useful additional KPI which allows users of the financial reports to assess the Group’s ability to pay dividends, make strategic investments and meet its financial obligations. Lifco defines the KPI as follows: current and non-current liabilities to credit institutions, bonds as well as interest-bearing pension provisions less cash and cash equivalents. |
| Equity/assets ratio | Equity divided by total assets (balance sheet total). |
| Capital employed | Capital employed is a measure which Lifco uses for calculating the return on capital employed and for measuring how efficient the Group is. Lifco considers that capital employed is useful in helping users of the financial reports to understand how the Group finances itself. Lifco defines capital employed as total assets less cash and cash equivalents, interest-bearing pension provisions and non-interest-bearing liabilities with the exception of liabilities related to put/call options and additional considerations relating to acquisitions, calculated as the average of the last four quarters. |
| Capital employed excluding goodwill and other intangible assets | Capital employed excluding goodwill and other intangible assets is a measure which Lifco uses for calculating the return on capital employed and for measuring how efficient the Group is. Lifco considers that capital employed excluding goodwill and other intangible assets is useful in helping users of the financial reports to understand the impact of goodwill and other intangible assets on that capital which requires a return. Lifco defines capital employed excluding goodwill and other intangible assets as total assets less cash and cash equivalents, interest-bearing pension provisions, non-interest-bearing liabilities with the exception of liabilities related to put/call options relating to acquisitions, goodwill and other intangible assets, calculated as the average of the last four quarters. |
RECONCILIATION OF ALTERNATIVE KEY PERFORMANCE INDICATORS
The interim report presents alternative key performance indicators for assessing the Group’s performance. The primary alternative KPIs presented in this interim report are EBITA, EBITDA, net debt and capital employed. Definitions of the alternative KPIs are presented on pages 18-19.
EBITA compared with financial statements in accordance with IFRS
| SEK million | THREE MONTHS2023 | THREE MONTHS2022 | FULL YEAR2022 |
| 1,122 | |||
| Operating profit | 855 | 3,953 | |
| Amortisation of intangible assets arising from acquisitions | 191 | 157 | 673 |
| EBITA | 1,313 | 1,012 | 4,626 |
| Acquisition costs | 16 | 4 | 36 |
| EBITA before acquisition costs | 1,330 | 1,016 | 4,662 |
EBITDA compared with financial statements in accordance with IFRS
| SEK million | THREE MONTHS2023 | THREE MONTHS2022 | FULL YEAR2022 |
| 1,122 | |||
| Operating profit | 855 | 3,953 | |
| Depreciation of tangible assets | 129 | 104 | 454 |
| Amortisation of intangible assets | 5 | 5 | 24 |
| Amortisation of intangible assets arising from acquisitions | 191 | 157 | 673 |
| EBITDA | 1,447 | 1,121 | 5,104 |
| Acquisition costs | 17 | 4 | 36 |
| EBITDA before acquisition costs | 1,464 | 1,125 | 5,140 |
Net debt compared with financial statements in accordance with IFRS
| SEK million | 31 Mar 2023 | 31 Mar 2022 | 31 Dec 2022 |
| Non-current interest-bearing liabilities including pension provisions | 1,711 | 2,014 | 920 |
| Current interest-bearing liabilities | 6,390 | 4,398 | 6,373 |
| Cash and cash equivalents | -1,754 | - 1,474 | -1,703 |
| Interest-bearing net debt | 6,347 | 4,938 | 5,590 |
| Put/call options, additional considerations | 2,013 | 1,903 | 1,946 |
| Lease liability | 1,109 | 869 | 1,040 |
| Net debt | 9,469 | 7,710 | 8,576 |
Capital employed and capital employed excluding goodwill and other intangible assets compared with financial statements in accordance with IFRS
| SEK million | 31 Mar 2023 | 31 Dec 2022 | 30 Sep 2022 | 30 Jun 2022 |
| Total assets | 32,121 | 29,771 | 29,243 | 27,296 |
| Cash and cash equivalents | -1,754 | -1,703 | -1,368 | -1,255 |
| Interest-bearing pension provisions | -90 | -70 | -65 | -61 |
| Non-interest-bearing liabilities | -6,717 | -6,153 | -6,151 | -5,934 |
| Capital employed | 23,560 | 21,845 | 21,659 | 20,046 |
| Goodwill and other intangible assets | -19,553 | -18,286 | -17,753 | -16,624 |
| Capital employed excluding goodwill and other intangible assets | 4,007 | 3,559 | 3,906 | 3,422 |
Capital employed and capital employed excluding goodwill and other intangible assets calculated as the average of the last four quarters compared with financial statements in accordance with IFRS
| SEK million | Average | Q12023 | Q42022 | Q32022 | Q2 2022 | |
| Capital employed | 21,778 | 23,560 | 21,845 | 21,659 | 20,046 | |
| Capital employed excluding goodwill and other intangible assets | 3,724 | 4,007 | 3,559 | 3,906 | 3,422 | |
| Total | ||||||
| EBITA | 4,976 | 1,330 | 1,322 | 1,103 | 1,221 | |
| Return on capital employed | 22.8% | |||||
| Return on capital employed excluding goodwill and other intangible assets | 134% |