Quarterly Report • Oct 22, 2025
Quarterly Report
Open in ViewerOpens in native device viewer

● Midsona AB's Board of Directors decided to initiate a restructuring programme to increase the company's competitiveness, through which the cost base will be reduced by approximately SEK 20 million on an annual basis.
| Key figures, Group1 | July–Sept 2025 | July–Sept 2024 | Jan–Sept 2025 | Jan–Sept 2024 | Rolling 12 months | Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales growth, % | –2.6 | –0.4 | –2.5 | –0.9 | –2.9 | –1.7 |
| Organic change in net sales, % | –0.4 | 2.6 | –0.3 | 0.2 | –1.2 | –0.7 |
| Gross margin, before items affecting comparability, % | 28.7 | 28.0 | 28.5 | 28.6 | 28.6 | 28.7 |
| Gross margin, % | 23.1 | 28.0 | 26.6 | 28.6 | 27.2 | 28.7 |
| Operating margin, before items affecting comparability, % | 5.0 | 3.5 | 3.2 | 3.3 | 3.3 | 3.4 |
| Operating margin, % | 0.0 | 3.5 | 0.6 | 3.3 | 1.4 | 3.4 |
| Earnings per share, SEK | –0.11 | 0.07 | –0.16 | 0.19 | –0.03 | 0.33 |
| Net debt/Adjusted EBITDA (R 12), x | 1.6 | 1.6 | ||||
| Cash flow from operating activities, SEK million | 48 | 42 | 88 | 44 | 186 | 142 |
Midsona presents certain financial measures in the interim report that are not defined under IFRS. For definitions and reconciliations with IFRS, please refer to pages 20–22 of this interim report and to pages 178–183 of the 2024 Annual Report.









This interim report presents information that Midsona AB (publ) is required to publish under the EU Market Abuse Regulation. This interim report was submitted under the auspices of Henrik Hjalmarsson and Max Bokander for publication on 22 October 2025 at 8:00 a.m. CEST.
Henrik Hjalmarsson, CEO +46 768 46 20 46 Max Bokander, CFO +46 708 65 13 64

Henrik Hjalmarsson, President and CEO
3RD QUARTER SEK 895 million
Net sales
–0.4 percent Organic change in net sales
SEK 45 million
Operating profit (EBIT), before items affecting comparability
5.0 percent
Operating margin (EBIT margin), before items affecting comparability
1.6x
Net debt to Adjusted EBITDA
Midsona reported a positive development in the third quarter of 2025, with improved profitability and growth for our own consumer brands. The tone was set for the quarter by the effectiveness in the market of our efforts to develop our own brands, with stronger sales as a result. Operating profit amounted to SEK 45 million (32), before items affecting comparability, which was a clear improvement compared with the same quarter of last year.
The operating margin increased significantly, to 5.0 percent (3.5), before items affecting comparability, which was achieved through a more favourable sales mix, continued effective price management, good cost control and better efficiency in our operations.
Net sales for the quarter, which amounted to SEK 895 million (919), were affected by the previously reported fire at our production facility in Castellcir, Spain. The estimated lost sales effect that we previously stated, of SEK 75 million on an annual basis, still stands, and we are now working intensively to optimise the remaining range and, together with the insurance company, ensure compensation in accordance with the applicable insurance terms.
At the same time, there is much to be pleased by: we achieved organic sales growth for our consumer brands in the third quarter despite the loss of sales due to the fire, the profitability trend was positive, our cash flow was stable and our net debt to adjusted EBITDA ratio fell to 1.6x (2.0). During the quarter, we gradually started to see slightly more positive trends in the organic market, which has had a positive impact on our organic brands.
For the Nordics, the organic change in net sales amounted to –3.6 percent in the third quarter. This was partly a consequence of the ongoing transition from direct to central distribution for one of our health food brands. Previously terminated distribution agreements for two licensed brands also had an impact this quarter, but this effect will be phased out in the fourth quarter. Our organic consumer brands grew strongly during the quarter, which showed that our efforts to strengthen the brands and the product offering were appreciated by both customers and consumers. The Nordics reported an operating profit of SEK 65 million (66) and a positive development of the operating margin thanks to a stronger gross margin and good cost control.
For North Europe, the organic change in net sales was +10.3 percent for the quarter, fuelled by strong organic growth for both our own consumer brands and contract manufacturing, which shows that our efforts to develop our organic proposition has borne fruit and created new opportunities with our customers. The strengthening of the gross margin and operating profit of SEK 8 million (–3), before items affecting comparability, show that we are on the right track, but there is more to be done.
South Europe was clearly affected by the fire in Spain, resulting in a weak sales performance. At the same time, the French market grew strongly as a result of new business volumes. The organic change in net sales amounted to –4.9 percent, and operating profit/loss, before items affecting comparability, amounted to SEK –6 million (–8) during the quarter. Thanks to good cost control, South Europe as a whole managed to improve its operating margin compared with the previous year.
It's pleasing to see the profitability, but our ambitions are higher and we need to accelerate the pace towards meeting our target margin.
The focus going forward is therefore on stepping up efforts to achieve higher profitability. This is why we are announcing a restructuring programme, in conjunction with the third-quarter report, to accelerate improvements in the margin and strengthen the Group's competitiveness. The programme is expected to deliver annual cost savings of around SEK 20 million when fully implemented, with implementation costs of around SEK 15 million. The programme's measures do not include the ongoing cost adjustments within the Spanish business, which are experiencing lower production capacity following the fire at the Castellcir factory.
The restructuring programme is part of a broader efficiency review that also includes evaluating our production and logistics structure to find sources of efficiency improvements. This is a priority initiative that we will come back to in the future.
We are seeing positive signs at the same time as global uncertainty is continuing to affect consumers' willingness to spend and to delay the recovery. Growing interest in sustainable and healthy food is reflected in our well-established brands. This strengthens our conviction that our strategic agenda puts us in a better position to pursue sustainable sales growth.
Henrik Hjalmarsson President and CEO
Net sales amounted to SEK 895 million (919), a change of -2.6 percent (-0.4). The organic change in net sales was -0.4 percent (2.6), while structural changes contributed 0.0 percent (-0.5) and exchange rate fluctuations -2.2 percent (-2.5). The overall sales trend was favourable, taking into account the fact that the fire at the Spanish production facility resulted in a major loss of sales for both contract manufacturing and own consumer brands in the organic products category. Despite the sales shortfall, the organic change in net sales for the Group's consumer brands was 0.7 percent (0.2), with a continued strong sales performance for the organic products category, driven by strong sales growth in some geographical markets. The marketing investments made gradually started to have an impact on the category's sales volumes. The health food category continued to face some challenges, with lower sales volumes, including as a result of an ongoing change in the business model, from direct to centralised distribution, for one brand. For the consumer health products category, the sales was lower for several brands. The organic change in net sales for licensed brands was -16.2 percent (19.2), attributable to both the termination of distribution agreements and a weak sales performance for some brands. For contract manufacturing, the organic change in net sales amounted to 10.5 percent (6.6), due to the roll-out of newly won contract manufacturing volumes and the expanding of several existing contract manufacturing assignments.
Gross profit amounted to SEK 207 million (257), corresponding to a margin of 23.1 percent (28.0), and gross profit, before items affecting comparability, amounted to SEK 257 million (257), corresponding to a margin of 28.7 percent (28.0). The positive margin development was essentially a consequence of a more favourable sales mix, continued effective price management and improved efficiency at most of the Group's production facilities. Production and inventory overheads were lower, partly due to the fire at the Spanish production facility. Prices for most raw materials, other inputs and finished goods were broadly relatively stable, but still at high levels. The prices of some key raw materials rose, however, and these price increases have not yet been passed on to the next level. In order to fulfil service level commitments to customers, when there were shortages certain raw materials had to be procured outside contracted volumes at higher spot market prices.
Operating profit/loss amounted to SEK o million (32), corresponding to a margin of o.o percent (3.5), and operating profit/loss, before items affecting comparability, amounted to SEK 45 million (32), corresponding to a margin of 5.0 percent (3.5). The margin improved as a result of the higher gross margin, lower selling and administrative expenses, and good overall cost control.
The operating profit/loss included items affecting comparability of SEK -45 million, which were attributable to SEK -1 million of restructuring expenses related to changes in the management in North Europe, and SEK -44 million net related to the fire-damaged production facility in South Europe, of which asset impairment losses amounted to SEK -49 million, other fire-related additional expenses amounted to SEK -2 million, and an initial insurance compensation payment amounted to SEK 7 million. No items affecting comparability were included in operating profit/loss for the comparison period.
Net financial items amounted to SEK –7 million (–13). Interest expenses for external loans payable to credit institutions amounted to SEK –6 million (–10) and interest expenses attributable to leases came to SEK –1 million (–2). Interest expenses payable to credit institutions decreased, due to lower indebtedness and market interest rates, and more competitive terms for the new financing. Net translation differences in respect of financial receivables and liabilities in foreign currency amounted to SEK 0 million (0). Other financial items amounted to SEK 0 million (–1).
Profit/loss for the period amounted to SEK –15 million (9), corresponding to earnings per share of SEK –0.11 (0.07) before and after dilution. Tax on profit/loss for the period amounted to SEK –8 million (–10), of which current tax was SEK –7 million (–9), tax attributable to previous years was SEK o million (o) and deferred tax was SEK –1 million (–1).
Cash flow from operating activities amounted to SEK 48 million (42) as a result of both a stronger cash flow from operating activities before changes in working capital and an improvement in working capital. Capital tied up in inventories and operating receivables increased, however, as a consequence of temporary large inward deliveries of both raw materials and finished goods, as well as better invoiced sales in August and September compared with May and June, but this was more than offset by higher operating liabilities driven by purchases against inventories. Cash flow from investing activities amounted to SEK -10 million (-6), consisting of investments in tangible and intangible assets of SEK -10 million (-6), divestments of tangible assets of SEK o million (o), and a change in financial assets of SEK o million (o). Cash flow from financing activities was SEK -16 million (-34), consisting of loan repayments amounting to SEK -3 million (-19) and lease liability repayments amounting to SEK -13 million (-15). Cash flow for the period amounted to SEK 22 million (2).


Net sales amounted to SEK 2,697 million (2,766), a change of –2.5 percent (–0.9). The organic change in net sales amounted to –0.3 percent (0.2), while structural changes contributed 0.0 percent (–0.4) and exchange rate fluctuations –2.2 percent (–0.7). For the Group's own consumer brands, the organic change in net sales was –0.1 percent (–2.0). The sales performance was good as a whole for the organic products category, fuelled by strong growth in some geographical markets, while the health food category faced some challenges, with lower sales volumes due, among other things, to an ongoing change in the business model for a brand, from direct to centralised distribution. For consumer health products, the overall sales performance was stable, with strong sales during the first quarter followed by two weaker quarters. The organic change in net sales for licensed brands was –16.7 percent (9.2), which was essentially attributable to the termination of distribution agreements. For contract manufacturing, the organic change in net sales amounted to 12.8 percent (5.5), as a result of both new and increased business volumes. The fire at the Spanish production facility caused a loss of sales for both contract manufacturing and own consumer brands in the organic products category.
Gross profit amounted to SEK 717 million (791), corresponding to a margin of 26.6 percent (28.6), and gross profit, before items affecting comparability, amounted to SEK 768 million (791), corresponding to a margin of 28.5 percent (28.6). The slightly lower margin was mainly related to an unfavourable sales mix in the first two quarters of the year, with a higher share of sales of contract manufactured products, which usually have lower margins. The sales mix became more favourable in the third quarter. The margin in the first quarter was also affected by temporary promotional discounts for some brands and lower efficiency at several production facilities. Efficiency gradually improved at most of the Group's production facilities during the period. The Spanish production facility's efficiency decreased significantly in the third quarter, however, as a result of the fire. In order to address capacity shortages related to an increased demand for organic products, measures were taken aimed at the production and logistics process, especially during the first two quarters of the year, which resulted in a temporary increase in production overheads. Prices for most raw materials, other inputs and finished goods were broadly relatively stable, but still at high levels. Shortages also sometimes occurred, meaning that raw materials had to be procured outside contracted volumes at higher spot market prices to fulfil service level commitments to customers.
Operating profit/loss amounted to SEK 17 million (92), corresponding to a margin of 0.6 percent (3.3), and operating profit/loss, before items affecting comparability, amounted to SEK 86 million (92), corresponding to a margin of 3.2 percent (3.3). The marginally lower margin was essentially due to the somewhat lower gross margin, and the fact that selling and administrative expenses were not aligned with the lower sales in the second quarter. Operating profit/loss was also sometimes affected by certain temporary additional administrative costs, while selling expenses were high in the first quarter in some geographical markets following major sequential marketing and sales boosting investments in own consumer brands.
Operating profit/loss included items affecting comparability of SEK –69 million, which were attributable to the change of President and CEO SEK –19 million, restructuring expenses to improve efficiency and lower the cost base in Nordics of SEK –5 million, restructuring expenses for changes to the management in North Europe of SEK –1 million and SEK –44 million related to the fire-damaged production facility in South Europe, of which SEK –49 million of asset impairment losses, other additional costs related to the fire of SEK –2 million and an initial insurance compensation payment of SEK 7 million. No items affecting comparability were included in operating profit/loss for the comparison period.
Net financial items amounted to SEK –26 million (–41). Interest expenses for external loans payable to credit institutions amounted to SEK –19 million (–30) and interest expenses attributable to leases came to SEK –4 million (–5). Interest expenses payable to credit institutions decreased, due to lower indebtedness and market interest rates, and more competitive terms for the new financing. Net translation differences in respect of financial receivables and liabilities in foreign currency amounted to SEK 1 million (0). Other financial items amounted to SEK –4 million (–6).
Profit/loss for the period amounted to SEK –23 million (28), corresponding to earnings per share of SEK –0.16 (0.19) before and after dilution. Tax on profit/loss for the period amounted to SEK –14 million (–23), of which SEK –11 million (–20) consisted of current tax, SEK 0 million (0) of tax attributable to previous years and SEK –3 million (–3) of deferred tax. The effective tax rate was –167.4 percent (44.6) and was a consequence of a loss before tax combined with a high tax expense, which was essentially related to new tax loss carryforwards in some subsidiaries not being capitalised as deferred tax assets.
Cash flow from operating activities amounted to SEK 88 million (44), the increase being entirely attributable to a more favourable working capital trend. Both capital tied up in inventories and operating receivables increased in the usual seasonal way, but not at the same high levels as in the comparison period, when capital tied up in inventories was affected by both new volumes for an expanded major distribution agreement and increased inward deliveries after a period of unusually low inventory levels. This was partly offset by an increase in operating liabilities, which was driven by purchases against inventories. Cash flow from investing activities amounted to SEK –25 million (–13), consisting of investments in tangible and intangible assets of SEK –26 million (–13), divestments of tangible assets of SEK 1 million (0), and a change in financial assets of SEK 0 million (0). Cash flow from financing activities amounted to SEK –13 million (–176), consisting of loans raised of SEK 487 million, loan repayments of SEK –431 million (–133) mostly related to refinancing (see the New financing agreement section on page 9), repayments of lease liabilities of SEK –40 million (–43) and dividends of SEK –29 million. A voluntary additional repayment of SEK 79 million was made in connection with existing credit lines during the comparison period. Cash flow for the period amounted to SEK 50 million (–145).
Cash and cash equivalents amounted to SEK 193 million (84) and there were unused credit facilities of SEK 463 million (491) at the end of the period. The liquidity reserve as a proportion of net sales on a rolling 12-month basis was 17.9 percent (15.3). Net debt amounted to SEK 433 million (525) and stood at SEK 447 million at the end of the previous quarter. The net debt to adjusted EBITDA ratio on a rolling 12-month basis was 1.6x (2.0), while it was 1.7x at the end of the previous quarter. Shareholders' equity amounted to SEK 2,946 million (3,016) and was SEK 2,973 million at the end of the previous quarter. The changes consisted of profit/loss for the period of SEK –15 million and translation differences of SEK –12 million from the translation of foreign operations. The equity/ assets ratio was 65.6 percent (66.6) at the end of the period.
Percentage net sales in the Group2

| Division Nordics | July-Sept 2025 | July-Sept 2024 | Jan-Sept 2025 | Jan-Sept 2024 | Rolling 12 months | Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales | 576 | 609 | 1,707 | 1,802 | 2,339 | 2,435 |
| Gross profit | 201 | 209 | 585 | 618 | 794 | 828 |
| Gross margin, % | 34.8 | 34.4 | 34.3 | 34.3 | 33.9 | 34.0 |
| Operating profit/loss | 65 | 66 | 138 | 160 | 189 | 211 |
| Operating margin, % | 11.4 | 10.8 | 8.1 | 8.9 | 8.1 | 8.7 |
Net sales amounted to SEK 576 million (609), a decrease of 5.4 percent. The organic change in net sales amounted to -3.6 percent. For own consumer brands, the organic change in external product sales was -1.0 percent. Most consumer brands in the organic products category recorded strong sales growth as marketing investments gradually started to have an impact. The health food category's sales performance was mixed, resulting in a weak sales performance overall, mainly due to an ongoing change in the business model for one brand, from direct to centralised distribution. Sales of own consumer brands in the consumer health products category were also weaker than normal, as the phasing of sales was different this year compared with the same period of last year. The organic growth for licensed brands was -20.0 percent, which was mainly related to the termination of distribution assignments. For contract manufacturing, organic growth was 5.3 percent, as new, more profitable contracts more than compensated for the termination of low-margincontracts.
Gross profit amounted to SEK 201 million (209), corresponding to a margin of 34.8 percent (34.4). The margin improved as a consequence of a more favourable sales mix and continued effective price management. The improvement in margins did not compensate for the lower sales, however, which led to a lower gross profit compared with the previous year.
Operating profit/loss amounted to SEK 65 million (66), corresponding to a margin of 11.4 percent (10.8). Despite good cost control and the realisation of synergies from restructuring programmes implemented, operating profit/loss marginally deteriorated due to the lower gross profit.
Net sales amounted to SEK 1,707 million (1,802), a decrease of 5.3 percent. The organic change in net sales amounted to -3.5 percent. For own consumer brands, the organic change in external product sales was -0.1 percent, fuelled by good sales growth in the organic products category, in which most of the brands gradually achieved strong sales growth after the marketing investments made produced results. For consumer health products, the sales performance was stable overall, with strong sales during the first quarter, followed by two weaker quarters. In the health food category, the sales performance was weak overall, but sales were good in the first quarter. In the second and third quarters, sales volumes were negatively affected by an ongoing change in the distribution model, from direct to central distribution, for one brand. The organic growth for licensed brands was -20.6 percent, which was essentially attributable to the termination of distribution assignments. For contract manufacturing, organic growth was -1.7 percent following a weak performance in the first and second quarters, as new contract manufacturing volumes in the organic products category could not fully compensate for the termination of low-margin contracts in the health food category.
Gross profit amounted to SEK 585 million (618), corresponding to a margin of 34.3 percent (34.3). The margin improved in the third quarter, but did not compensate for the weaker performance in the first and second quarters. The lower margin in the first and second quarters was partly due to promotional discounts and bonuses for a few selected brands in the health food category, which resulted in temporary price reductions. The health food production facility was also less efficient due to a fall in volumes. The prices of some key raw materials also rose, the effect of which has not yet been passed on to the next level.
Operating profit/loss amounted to SEK 138 million (160), corresponding to a margin of 8.1 percent (8.9). The lower margin was essentially a consequence of the deterioration in the gross margin, combined with the fact that selling and administrative expenses were not aligned with lower sales volumes during the first two quarters. Selling expenses were also particularly high in the first quarter, in order to drive sales for a few selected brands and to support product launches in a few geographical markets.


Percentage net sales in the Group2

| Division North Europe | July-Sept 2025 | July-Sept 2024 | Jan-Sept 2025 | Jan-Sept 2024 | Rolling 12 months | Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales | 236 | 220 | 707 | 673 | 944 | 910 |
| Gross profit | 43 | 35 | 128 | 120 | 180 | 172 |
| Gross margin, % | 18.4 | 16.0 | 18.1 | 17.9 | 19.0 | 18.9 |
| Operating profit/loss | 8 | -3 | 21 | 7 | 34 | 21 |
| Operating margin, % | 3.4 | -1.3 | 2.9 | 1.1 | 3.6 | 2.3 |
Net sales amounted to SEK 236 million (220), an increase of 7.1 percent, with an organic change in net sales of 10.3 percent. The organic change in external product sales for own consumer brands was 7.9 percent, supported by a significantly improved level of service to customers from the production facilities. For own business-to-business brands, organic growth was –14.7 percent, due to contracts that ran with too low a margin not being extended. Organic growth for contract manufacturing was 25.1 percent, as a result of the roll-out of new and increased contract manufacturing volumes.
Gross profit amounted to SEK 43 million (35), corresponding to a margin of 18.4 percent (16.0). The margin improved mainly as a consequence of a favourable sales mix. The initiative to address the capacity gaps in the production and logistics process resulted in increased efficiency, while improving delivery capacity and the ability to respond to the growing demand for organic products.
Operating profit/loss amounted to SEK 8 million (–3), corresponding to a margin of 3.4 percent (–1.3). The higher margin was a result of the improved gross margin and good control of selling and administrative expenses.
Net sales amounted to SEK 707 million (673), an increase of 5.0 percent, with an organic change in net sales of 7.9 percent. The organic change in external product sales for own consumer brands was 2.4 percent, following good sales growth in the second and third quarters, which more than compensated for the weaker first quarter. For own business-to-business brands, organic growth was –13.9 percent, essentially due to contracts that ran with too low a margin not being extended. Organic growth was 24.6 percent for contract manufacturing, as a result of new and expanded profitable contract manufacturing assignments. Both own consumer brands and contract manufacturing were negatively affected by capacity constraints in the production and logistics process, particularly in the first quarter of the year.
Gross profit amounted to SEK 128 million (120), corresponding to a margin of 18.1 percent (17.9). The margin improved in the third quarter, offsetting the weaker margin development in the first two quarters, which were affected by higher additional costs related to activities to address capacity gaps in the production and logistics process. There were also shortages, especially during the first two quarters, whereby some raw materials had to be procured outside contracted volumes at higher spot market prices to meet service level commitments to customers. Delivery capacity gradually improved during the period, and in the third quarter organic products were produced in the production facilities in line with the increased demand.
Operating profit/loss amounted to SEK 21 million (7), corresponding to a margin of 2.9 percent (1.1). The improvement in the margin was essentially a consequence of lower selling and administrative expenses.


Percentage net sales in the Group2

| Division South Europe | July-Sept 2025 | July-Sept 2024 | Jan-Sept 2025 | Jan-Sept 2024 | Rolling 12 months | Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales | 89 | 97 | 308 | 320 | 410 | 422 |
| Gross profit | 13 | 14 | 56 | 56 | 72 | 73 |
| Gross margin, % | 15.0 | 14.9 | 18.1 | 17.6 | 17.6 | 17.3 |
| Operating profit/loss | -6 | -8 | -7 | -11 | -14 | -18 |
| Operating margin, % | -6.9 | -8.3 | -2.3 | -3.5 | -3.3 | -4.2 |
Net sales amounted to SEK 89 million (97), a decrease of 7.7 percent, with an organic change in net sales of -4.9 percent. The sales performance in the French market developed positively, while the fire at the Spanish production facility resulted in a major loss of sales for both own consumer brands and contract manufacturing in the Spanish market. The organic change in external product sales for own consumer brands was 8.5 percent, with a strong sales performance in the French grocery trade as a result of new listings, which fully compensated for the continued slightly weaker performance in health food stores. Sales growth for own consumer brands was weak in the Spanish market, entirely due to the fire at the production facility. For licensed brands, organic growth was 22.2 percent, but sales volumes were still relatively low. Organic growth for contract manufacturing was -35.2 percent, due to the termination of contract manufacturing assignments as a consequence of the fire at the Spanish production facility.
Gross profit amounted to SEK 13 million (14), corresponding to a margin of 15.0 percent (14.9). The relatively flat margin was supported overall by a favourable product mix, which compensated for the temporary loss of efficiency at the remaining Spanish production facility and, to some extent, temporary promotional discounts for one brand.
Operating profit/loss amounted to SEK –6 million (–8), corresponding to a margin of –6.9 percent (–8.3). The margin improvement was essentially driven by increased efficiency in the sales and administration function.
Net sales amounted to SEK 308 million (320), a decrease of 3.8 percent, with an organic change in net sales of -1.2 percent. The organic change in external product sales for own consumer brands was -1.9 percent. The French organic products market was generally weak during the first two quarters of the period, leading to demand-related challenges for some product groups, particularly related to health food stores. The sales performance in the French grocery trade started to pick up in the second quarter, however, and the trend became more pronounced in the third quarter, partly as a result of the roll-out of new business volumes. In the Spanish organic products market, the sales performance was stable until the fire at the production facility, which led to lower sales volumes. For licensed brands, organic growth was 24.5 percent, but sales volumes were still relatively low. Organic growth was -3.5 percent for contract manufacturing, and was entirely attributable to the termination of contract manufacturing assignments due to the reduced production capacity caused by the fire at the Spanish production facility.
Gross profit amounted to SEK 56 million (56), corresponding to a margin of 18.1 percent (17.6). The improved margin was a consequence of actions and improvements aimed at the production process and material use, but was partially offset by an unfavourable product mix during the first two quarters of the year, due to a higher proportion of sales of contract manufactured products, for which margins are generally lower. In the third quarter, the margin remained stable, supported by a more favourable product mix, which fully compensated for the significantly lower efficiency of the Spanish production facility. The French production facility's utilisation rate remained low, however.
Operating profit/loss amounted to SEK -7 million (-11), corresponding to a margin of -2.3 percent (-3.5). The margin improvement was essentially driven by increased efficiency in the sales and administration function



Sales and earnings are affected by seasonal variations. Sales in the first and second quarter are affected by Easter Week, depending on which quarter it occurs in. Easter Week does not benefit sales of the Group's product groups. Warm summer months normally entail lower sales for most product groups as consumers prioritise spending on other things. The second quarter of the year is usually the Group's weakest in terms of sales and profit. Sales are generally higher in the fourth quarter than in the first three quarters, which is mainly due to seasonally high deliveries of dried fruits and nuts for the Christmas holidays. This is changing though, due to the implementation of rationalisation measures for seasonal Christmas volumes to both improve profitability and reduce the complexity of the product portfolio.
Net sales amounted to SEK 55 million (49), and related primarily to the invoicing of services provided internally within the Group. Operating profit/loss amounted to SEK –42 million (–21), while profit/ loss before tax amounted to SEK –223 million (–242). Operating profit/loss included items affecting comparability of SEK –19 million related to the change of President and CEO. Profit/loss before tax included an impairment of shares in subsidiaries of SEK –175 million (–220). Net financial items amounted to SEK –6 million (–1) and consisted of interest income from subsidiaries of SEK 17 million (33), interest expenses to credit institutions of SEK –15 million (–26), translation differences in respect of financial receivables and liabilities in foreign currency of SEK –2 million (0), translation differences in respect of net investments in subsidiaries of SEK –5 million (–5) and other financial items of SEK –1 million (–3).
Cash and cash equivalents, including unutilised credit facilities, amounted to SEK 608 million (542). Borrowing from credit institutions was SEK 483 million (441) at the end of the period after refinancing (see the New financing agreement section on page 9). During the comparison period, a voluntary additional repayment of liabilities to credit institutions of SEK 79 million was made in connection with existing credit lines. Shareholders' equity amounted to SEK 2,090 million (2,337) and was SEK 2,342 million at the end of December 2024. The changes in shareholders' equity consisted of the loss for the period of SEK –223 million and dividends of SEK –29 million.
On the balance sheet date, there were 21 employees (18).
There were no significant related-party transactions during the period January–September. Also see Note 31 Related parties on page 158 in the 2024 Annual Report for a description of the Group's and the Parent Company's related-party transactions.
In its operations, the Group is subject to operational, market, financial and sustainability risks that may affect profits to a greater or lesser extent.
Geopolitical conflicts, the unpredictability of US trade policy and weak public finances in several countries continued to inform the risk environment and global economic uncertainty, leading to turmoil and instability in the financial markets. In the short term, this is holding back global economic growth, although the financial markets have recently fluctuated less wildly, and the EU and the US concluded a new trade deal at the end of July 2025. The deal has resulted in greater trade stability, although it is still just a framework agreement and is far from being a full free trade deal. The future outlook therefore remains very uncertain and is expected to delay the recovery of the Swedish economy, and several other European economies, after more than three years of recession during which, among other things, consumers have changed their purchasing behaviour and opted more for low-price products and products under promotion as a consequence of a more difficult personal financial climate. This has brought demand-related challenges for some product groups included in the Group's own consumer brands, especially in the organic products category. In response to the change in consumer behaviour, hard work has been done to develop the customer offering and enhance the range and purchasing experience. Long-term societal trends clearly point, however, to a shift in consumption back towards more sustainable and healthy products, as consumers' purchasing power improves.
Volatile finished product, raw material, packaging material, energy, gas and transport prices and fluctuations in major currencies, such as the US dollar and the euro, are an ever present reality for the Group. Packaging material and road transport prices have stabilised, but remain at relatively high levels. The increased geopolitical tensions in the Middle East may drive up the price of container transport from Asia and lead to delays in this kind of transport. Midsona's exposure to such container transport is moderate, however. Energy and gas prices for the Group's production facilities started to rise to some extent over the past nine months, after remaining stable since the beginning of 2023. The recent escalation of the conflict in the Middle East has strongly contributed to increased uncertainty about developments in energy prices. Commodity prices are largely determined by the latest crop and harvest yields, which are still being significantly affected by weather events such as droughts, rainfall and flooding. The risk of crop and harvest failure is increasing, especially for organic produce, for which pesticides are not used against common pests. For key organic raw materials, a particular focus is put on having alternative suppliers to ensure planned purchase volumes. Although there is no clear picture of price developments, the overall trend for key raw materials and finished products consists of stable prices, but at continued high levels, or price increases. All in all, exchange rate fluctuations were nevertheless favourable for the Group as a whole during the first nine months of 2025, especially as the Swedish krona appreciated against both the US dollar and the euro, in which most of the Group's input and finished goods are purchased, and the euro appreciated against the US dollar.
Midsona imports a few raw materials from the US. Any new tariff announcements by the US administration could lead to the imposition of retaliatory tariffs by the EU on US goods, which in such a scenario could have a negative impact on the Group, but to a limited extent. Midsona closely monitors US trade policy and at the same time has alternative suppliers for these raw materials if necessary.
Beyond the above, we believe that no new significant risks or uncertainties have arisen since the submission of the 2024 Annual Report. For a detailed account of risks and uncertainties, please see the Risks and risk management section of the Administration Report on pages 123–129 and Note 28 Financial risk management on pages 155–157 of the 2024 Annual Report.
Midsona has once again been recognised for its climate strategy and leadership by the global not-for-profit environmental initiative CDP. For the second year in a row, Midsona has been awarded the top grade A in the 2024 CDP climate change ranking. CDP's annual process is considered a leader in corporate environmental transparency reporting as it measures actions and performance to mitigate climate-related risks and to reduce greenhouse gas emissions.
Josefin Kronstrand has been appointed Purchasing Director, with overall responsibility for coordinating the Group's purchases. She took up her new post on 15 March 2025 and has been a member of Group Management since this date.
Peter Åsberg left his position as President & CEO of Midsona. Midsona AB's Board of Directors appointed Henrik Hjalmarsson its new President and CEO. He formally took up the position of President & CEO of Midsona on 23 June 2025, after working alongside former President and CEO Peter Åsberg during a transition period from 1 June 2025.
Chief Marketing Officer, Anna Törnebrant, has decided to leave Midsona. She will leave her position and her role in Group Management by February 2026.
In June 2025, Midsona AB signed a new long-term financing agreement with Nordea Bank with competitive terms, including a global cash management solution. The financing agreement is for a credit line of SEK 950 million and runs for three years, with the possibility of a further two-year extension until June 2030. The financial covenants linked to the financing agreement, which must be met during the term of the agreement, are equivalent to the previous agreement.
Midsona suffered a fire at its plant-based protein alternatives production facility in Castellcir, Spain. The rapid response of the staff on site and the local fire brigade limited the fire to one part of the production facility, but this part was badly damaged and will not be operational for some time. This part of the production facility produces goods with a sales value of approximately SEK 75 million on an annual basis. No one was injured by the fire. The business is covered by property damage and business interruption insurance.
Impairment losses on tangible assets and inventories totalling SEK 49 million were recognised in the third quarter as a result of the fire. We are now actively working with the insurance company to ensure compensation in accordance with the applicable terms. An insurance compensation payment of SEK 7 million was initially made in August by the insurance company. Several insurance compensation payments should be received and these will be recognised as and when the criteria for claims are met.
Midsona AB's Board of Directors decided to initiate a restructuring programme, in order to more quickly improve the operating margin while strengthening the Group's competitiveness. It is estimated that the programme will reduce the cost base by approximately SEK 20 million on an annual basis when it comes into full effect. The measures in the programme do not include the ongoing cost adjustments related to the Spanish operations, which are being affected by the reduced production capacity following the fire at the production facility.
The three long-term targets are as follows and apply until 2027:
Malmö, 22 October 2025 Midsona AB (publ) BOARD OF DIRECTORS
This interim report was subject to review by the company's auditors.
We have reviewed the interim report of Midsona AB (publ) for the period 1 January 2025 to 30 September 2025. The Board of Directors and the CEO are responsible for the preparation and presentation of the interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion regarding the interim report based on our review.
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410, Review of Interim Report Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different focus and is considerably smaller in scope than an audit conducted in accordance with ISA and other generally accepted auditing standards.
The procedures performed in a review do not enable us to obtain assurance such that we would become aware of all significant matters that might be identified in an audit. Consequently, the conclusion based on a review does not give the same level of assurance as a conclusion based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the interim report has not been prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act for the Group, and with the Swedish Annual Accounts Act for the Parent Company.
Malmö, 22 October 2025 Deloitte AB
Jeanette Roosberg AUTHORISED PUBLIC ACCOUNTANT
| SEK million | Note | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|---|
| Net sales | 3.4 | 895 | 919 | 2,697 | 2,766 | 3,658 | 3,727 |
| Expenses for goods sold | –688 | –662 | –1,980 | –1,975 | –2,663 | –2,658 | |
| Gross profit | 207 | 257 | 717 | 791 | 995 | 1,069 | |
| Selling expenses | –138 | –146 | –449 | –459 | –611 | –621 | |
| Administrative expenses | –75 | –78 | –257 | –240 | –336 | –319 | |
| Other operating income | 8 | 1 | 10 | 4 | 11 | 5 | |
| Other operating expenses | –2 | –2 | –4 | –4 | –6 | –6 | |
| Operating profit/loss | 3 | 0 | 32 | 17 | 92 | 53 | 128 |
| Financial income | 2 | 1 | 5 | 4 | 6 | 5 | |
| Financial expenses | –9 | –14 | –31 | –45 | –44 | –58 | |
| Profit/loss before tax | –7 | 19 | –9 | 51 | 15 | 75 | |
| Tax on profit/loss for the period | –8 | –10 | –14 | –23 | –19 | –28 | |
| Profit/loss for the period | –15 | 9 | –23 | 28 | –4 | 47 | |
| Profit/loss for the period is divided between: | |||||||
| Parent Company shareholders (SEK million) | –15 | 9 | –23 | 28 | –4 | 47 | |
| Earnings per share before and after dilution attributable to Parent Company shareholders (SEK) |
–0.11 | 0.07 | –0.16 | 0.19 | –0.03 | 0.33 |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Profit/loss for the period | –15 | 9 | –23 | 28 | –4 | 47 |
| Items that have been or may be reclassified to profit/loss for the period | ||||||
| Translation differences from the translation of foreign operations for the period | –12 | –28 | –70 | 1 | –37 | 34 |
| Other comprehensive income for the period | –12 | –28 | –70 | 1 | –37 | 34 |
| Comprehensive income for the period | –27 | –19 | –93 | 29 | –41 | 81 |
| Comprehensive income for the period is divided between: | ||||||
| Parent Company shareholders (SEK million) | –27 | –19 | –93 | 29 | –41 | 81 |
During the quarter, the Friggs brand launched a new tea, morgonstund, in Sweden.

| SEK million | Note | 30 Sept 2025 | 30 Sept 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Assets | ||||
| Intangible assets | 5 | 2,819 | 2,893 | 2,907 |
| Tangible assets | 313 | 389 | 389 | |
| Non-current receivables | 5 | 5 | 6 | |
| Deferred tax assets | 72 | 82 | 84 | |
| Fixed assets | 3,209 | 3,369 | 3,386 | |
| Inventories | 667 | 665 | 617 | |
| Accounts receivable | 376 | 370 | 351 | |
| Tax receivables | 5 | 6 | 3 | |
| Other receivables | 14 | 13 | 14 | |
| Prepaid expenses and accrued income | 27 | 24 | 23 | |
| Cash and cash equivalents | 193 | 84 | 141 | |
| Current assets | 1,282 | 1,162 | 1,149 | |
| Assets | 6 | 4,491 | 4,531 | 4,535 |
| Share capital | 7 | 727 | 727 | 727 |
| Additional paid-up capital | 1,849 | 1,849 | 1,849 | |
| Reserves | 49 | 86 | 119 | |
| Profit brought forward, including profit/loss for the period | 321 | 354 | 373 | |
| Shareholders' equity | 2,946 | 3,016 | 3,068 | |
| Non-current interest-bearing liabilities | 561 | 481 | 465 | |
| Other non-current liabilities | 14 | 7 | 9 | |
| Deferred tax liabilities | 313 | 317 | 327 | |
| Non-current liabilities | 888 | 805 | 801 | |
| Current interest-bearing liabilities | 65 | 128 | 127 | |
| Accounts payable | 332 | 329 | 302 | |
| Tax liabilities | 10 | 21 | 18 | |
| Other current liabilities | 60 | 53 | 42 | |
| Accrued expenses and deferred income | 190 | 179 | 177 | |
| Current liabilities | 657 | 710 | 666 | |
| Liabilities | 6 | 1,545 | 1,515 | 1,467 |
| Shareholders' equity and liabilities | 4,491 | 4,531 | 4,535 |
| SEK million | Share capital | Additional paid-up capital |
Reserves | Profit brought forward, including profit/loss for the period |
Shareholders' equity |
|---|---|---|---|---|---|
| Opening shareholders' equity, 1 Jan 2024 | 727 | 1,849 | 85 | 326 | 2,987 |
| Profit/loss for the period | – | – | – | 28 | 28 |
| Other comprehensive income for the period | – | – | 1 | – | 1 |
| Comprehensive income for the period | – | – | 1 | 28 | 29 |
| Closing shareholders' equity, 30 Sept 2024 | 727 | 1,849 | 86 | 354 | 3,016 |
| Opening shareholders' equity, 1 Oct 2024 | 727 | 1,849 | 86 | 354 | 3,016 |
| Profit/loss for the period | – | – | – | 19 | 19 |
| Other comprehensive income for the period | – | – | 33 | – | 33 |
| Comprehensive income for the period | – | – | 33 | 19 | 52 |
| Closing shareholders' equity, 31 Dec 2024 | 727 | 1,849 | 119 | 373 | 3,068 |
| Opening shareholders' equity, 1 Jan 2025 | 727 | 1,849 | 119 | 373 | 3,068 |
| Profit/loss for the period | – | – | – | –23 | –23 |
| Other comprehensive income for the period | – | – | –70 | – | –70 |
| Comprehensive income for the period | – | – | –70 | –23 | –93 |
| Dividend | –29 | –29 | |||
| Transactions with the Group's owners | – | – | – | –29 | –29 |
| Closing shareholders' equity, 30 Sept 2025 | 727 | 1,849 | 49 | 321 | 2,946 |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Profit/loss before tax | –7 | 19 | –9 | 51 | 15 | 75 |
| Adjustment for items not included in cash flow | 82 | 48 | 190 | 129 | 234 | 173 |
| Income tax paid | –8 | –2 | –21 | –6 | –18 | –3 |
| Cash flow from operating activities before changes in working capital | 67 | 65 | 160 | 174 | 231 | 245 |
| Increase (-)/Decrease (+) in inventories | –19 | 12 | –92 | –122 | –37 | –67 |
| Increase (-)/Decrease (+) in operating receivables | –40 | –1 | –43 | –31 | –21 | –9 |
| Increase (+)/Decrease (-) in operating liabilities | 40 | –34 | 63 | 23 | 13 | –27 |
| Changes in working capital | –19 | –23 | –72 | –130 | –45 | –103 |
| Cash flow from operating activities | 48 | 42 | 88 | 44 | 186 | 142 |
| Acquisitions of intangible assets | –3 | 0 | –6 | –1 | –6 | –1 |
| Acquisitions of tangible assets | –7 | –6 | –20 | –12 | –31 | –23 |
| Divestments of tangible assets | 0 | 0 | 1 | 0 | 1 | 0 |
| Change in financial assets | 0 | 0 | 0 | 0 | –1 | –1 |
| Cash flow from investing activities | –10 | –6 | –25 | –13 | –37 | –25 |
| Cash flow after investing activities | 38 | 36 | 63 | 31 | 149 | 117 |
| Loans raised | – | – | 487 | – | 487 | – |
| Repayment of loans | –3 | –19 | –431 | –133 | –448 | –150 |
| Repayment of lease liabilities | –13 | –15 | –40 | –43 | –53 | –56 |
| Dividends paid | – | – | –29 | – | –29 | – |
| Cash flow from financing activities | –16 | –34 | –13 | –176 | –43 | –206 |
| Cash flow for the period | 22 | 2 | 50 | –145 | 106 | –89 |
| Cash and cash equivalents at beginning of period | 171 | 85 | 141 | 235 | 84 | 235 |
| Translation difference in cash and cash equivalents | 0 | –3 | 2 | –6 | 3 | –5 |
| Cash and cash equivalents at end of period | 193 | 84 | 193 | 84 | 193 | 141 |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales | 18 | 17 | 55 | 49 | 76 | 70 |
| Administrative expenses | –21 | –23 | –95 | –71 | –119 | –95 |
| Other operating income | 0 | 0 | 0 | 1 | 0 | 1 |
| Other operating expenses | 0 | 0 | –2 | 0 | –2 | 0 |
| Operating profit/loss | –3 | –6 | –42 | –21 | –45 | –24 |
| Result from participations in subsidiaries | – | – | –175 | –220 | –191 | –236 |
| Financial income | 8 | 12 | 29 | 54 | 47 | 72 |
| Financial expenses | –10 | –19 | –35 | –55 | –50 | –70 |
| Profit/loss after financial items | –5 | –13 | –223 | –242 | –239 | –258 |
| Allocations | – | – | – | – | 22 | 22 |
| Profit/loss before tax | –5 | –13 | –223 | –242 | –217 | –236 |
| Tax on profit/loss for the period | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit/loss for the period1 | –5 | –13 | –223 | –242 | –217 | –236 |
Profit/loss for the period and comprehensive income for the period are the same, as the Parent Company has no transactions that are reported in other comprehensive income.
| SEK million | Note | 30 Sept 2025 | 30 Sept 2024 | 31 Dec 2024 |
|---|---|---|---|---|
| Intangible assets | 23 | 27 | 24 | |
| Tangible assets | 4 | 1 | 3 | |
| Participations in subsidiaries | 2,393 | 2,410 | 2,393 | |
| Receivables from subsidiaries | 448 | 627 | 636 | |
| Deferred tax assets | 1 | 0 | 0 | |
| Financial assets | 2,842 | 3,037 | 3,029 | |
| Fixed assets | 2,869 | 3,065 | 3,056 | |
| Receivables from subsidiaries | 138 | 134 | 97 | |
| Other receivables | 16 | 18 | 17 | |
| Cash and bank balances | 145 | 51 | 101 | |
| Current assets | 299 | 203 | 215 | |
| Assets | 3,168 | 3,268 | 3,271 | |
| Share capital | 7 | 727 | 727 | 727 |
| Statutory reserve | 58 | 58 | 58 | |
| Profit brought forward, including profit/loss for the period and other reserves | 1,305 | 1,552 | 1,557 | |
| Shareholders' equity | 2,090 | 2,337 | 2,342 | |
| Untaxed reserves | 21 | 27 | 21 | |
| Liabilities to credit institutions | 483 | 380 | 370 | |
| Other non-current liabilities | 7 | 0 | 0 | |
| Non-current liabilities | 490 | 380 | 370 | |
| Liabilities to credit institutions | – | 61 | 61 | |
| Liabilities to subsidiaries | 538 | 445 | 459 | |
| Other current liabilities | 29 | 18 | 18 | |
| Current liabilities | 567 | 524 | 538 | |
| Shareholders' equity and liabilities | 3,168 | 3,268 | 3,271 |
With regard to the Group, this interim report for January-September 2025 has been prepared in accordance with IAS 34 Interim Financial Reporting and the Annual Accounts Act (ÅRL). In addition to being presented in the financial statements and their notes, disclosures in accordance with IAS 34, p. 16A are also presented in other parts of the interim report. The Parent Company's accounts are prepared in accordance with the Annual Accounts Act (ÅRL) and recommendation RFR 2 Accounting for Legal Entities, from the Swedish Sustainability and Financial Reporting Board. The statements published by the Swedish Sustainability and Financial Reporting Board concerning listed companies are also applied, meaning that the Parent Company must apply all EU-approved IFRS and statements as far as possible within the framework of the Annual Accounts Act, the Pension Protection Act and taking the relationship between accounting and taxation into account.
In the interim report for January–September 2025, the same accounting principles and calculation methods were applied as in the last annual report issued for 2024 (Note 1 Accounting principles, pages 136–141). The new standards and the amendments and revisions to standards and new interpretations (IFRIC) that came into effect on 1 January 2025 had no significant impact on the Group's accounting for the period January–September 2025.
Preparing the financial statements in accordance with IFRS requires management to make estimates and assumptions that affect the application of the accounting principles and the reported amounts of assets, liabilities, income and expenses. The actual outcome may differ from these estimates and assumptions.
In the first, second and third quarters of 2025, estimates and assumptions were made as to whether new tax loss carryforwards in some geographical markets should be capitalised as deferred tax assets to be realised through offsetting against future taxable income. Given short-term earnings capacity forecasts and the levels of capitalised tax loss carryforwards from previous years, management has chosen to hold off on capitalising any new tax loss carryforwards.
During the third quarter, management assessed whether there were indicators that intangible assets belonging to the cash-generating unit South Europe were impaired, as a consequence of a change in market conditions following a fire at a production facility. Management judged that there were no such indicators, due, among other things, to the significant writedowns of the carrying amounts of tangible assets and inventories in the third quarter of 2025.
Otherwise, no new significant estimates or assumptions have been made since the publication of the most recent annual report. For a detailed account of the assumptions made by management in the application of IFRS that have a significant impact on the financial statements, and the estimates made that could entail significant adjustments to subsequent financial statements, please refer to Note 32 Significant estimates and assumptions on pages 158–159 of the 2024 Annual Report.
Note 3 | Operating segments, Group
| SEK million | Nordics | North Europe | South Europe | Group-wide functions |
Eliminations | Group | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| July–September | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Net sales, external | 573 | 606 | 234 | 220 | 88 | 93 | – | – | – | – | 895 | 919 |
| Net sales, intra-Group | 3 | 3 | 2 | 0 | 1 | 4 | 12 | 11 | –18 | –18 | – | – |
| Net sales | 576 | 609 | 236 | 220 | 89 | 97 | 12 | 11 | –18 | –18 | 895 | 919 |
| Expenses for goods sold | –376 | –400 | –193 | –185 | –126 | –83 | – | – | 7 | 6 | –688 | –662 |
| Gross profit | 200 | 209 | 43 | 35 | –37 | 14 | 12 | 11 | –11 | –12 | 207 | 257 |
| Other operating expenses | –135 | –143 | –36 | –38 | –13 | –22 | –33 | –34 | 10 | 12 | –207 | –225 |
| Operating profit/loss | 65 | 66 | 7 | –3 | –50 | –8 | –21 | –23 | –1 | 0 | 0 | 32 |
| Financial items | –7 | –13 | ||||||||||
| Profit/loss before tax | –7 | 19 | ||||||||||
| Significant income and expense items reported in the income statement: |
||||||||||||
| Items affecting comparability¹ | – | – | 1 | – | 44 | – | – | – | – | – | 45 | – |
| Depreciation/amortisation and impairment |
12 | 12 | 8 | 8 | 48 | 6 | 11 | 13 | – | – | 79 | 39 |
| Gross profit, before items affecting comparability |
200 | 209 | 43 | 35 | 13 | 14 | 12 | 11 | –11 | –12 | 257 | 257 |
| Operating profit/loss, before items affecting comparability |
65 | 66 | 8 | –3 | –6 | –8 | –21 | –23 | –1 | 0 | 45 | 32 |
| Average number of employees | 357 | 386 | 200 | 205 | 157 | 165 | 21 | 16 | – | – | 735 | 772 |
| Number of employees as of the balance sheet date |
347 | 385 | 201 | 209 | 146 | 162 | 21 | 18 | – | – | 715 | 774 |
For a statement of items affecting comparability, refer to the definitions and reconciliations with IFRS, Group, on pages 20–22.
| SEK million | Nordics | North Europe | South Europe | Group-wide functions |
Eliminations | Group | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| January–September | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Net sales, external | 1,698 | 1,790 | 700 | 669 | 299 | 307 | – | – | – | – | 2,697 | 2,766 |
| Net sales, intra-Group | 9 | 12 | 7 | 4 | 9 | 13 | 35 | 34 | –60 | –63 | – | – |
| Net sales | 1,707 | 1,802 | 707 | 673 | 308 | 320 | 35 | 34 | –60 | –63 | 2,697 | 2,766 |
| Expenses for goods sold | –1,123 | –1,184 | –579 | –553 | –302 | –264 | – | – | 24 | 26 | –1,980 | –1,975 |
| Gross profit | 584 | 618 | 128 | 120 | 6 | 56 | 35 | 34 | –36 | –37 | 717 | 791 |
| Other operating expenses | –451 | –458 | –108 | –113 | –57 | –67 | –119 | –98 | 35 | 37 | –700 | –699 |
| Operating profit/loss | 133 | 160 | 20 | 7 | –51 | –11 | –84 | –64 | –1 | 0 | 17 | 92 |
| Financial items | –26 | –41 | ||||||||||
| Profit/loss before tax | –9 | 51 | ||||||||||
| Significant income and expense items reported in the income statement: |
||||||||||||
| Items affecting comparability¹ | 5 | – | 1 | – | 44 | – | 19 | – | – | – | 69 | – |
| Depreciation/amortisation and impairment |
35 | 36 | 23 | 24 | 59 | 17 | 35 | 37 | – | – | 152 | 114 |
| Gross profit, before items affecting comparability |
585 | 618 | 128 | 120 | 56 | 56 | 35 | 34 | –36 | –37 | 768 | 791 |
| Operating profit/loss, before items affecting comparability |
138 | 160 | 21 | 7 | –7 | –11 | –65 | –64 | –1 | 0 | 86 | 92 |
| Average number of employees | 370 | 386 | 203 | 202 | 157 | 165 | 20 | 16 | – | – | 750 | 769 |
| Number of employees as of the balance sheet date |
347 | 385 | 201 | 209 | 146 | 162 | 21 | 18 | – | – | 715 | 774 |
For a statement of items affecting comparability, refer to the definitions and reconciliations with IFRS, Group, on pages 20–22.
Note 4 | Breakdown of income, Group
| SEK million | Nordics | North Europe | South Europe | Group | ||||
|---|---|---|---|---|---|---|---|---|
| July–September | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Geographical areas¹ | ||||||||
| Sweden | 229 | 239 | – | 0 | – | – | 229 | 239 |
| Denmark | 102 | 107 | 0 | 0 | 0 | 0 | 102 | 107 |
| Finland | 105 | 124 | – | – | 0 | 0 | 105 | 124 |
| Norway | 106 | 102 | 0 | 0 | – | – | 106 | 102 |
| France | 0 | 0 | 2 | 3 | 54 | 48 | 56 | 51 |
| Spain | 6 | 5 | 2 | 1 | 31 | 41 | 39 | 47 |
| Germany | 0 | 0 | 208 | 191 | 0 | 1 | 208 | 192 |
| Rest of Europe | 25 | 28 | 22 | 25 | 2 | 2 | 49 | 55 |
| Other countries outside Europe | 0 | 1 | – | – | 1 | 1 | 1 | 2 |
| Net sales | 573 | 606 | 234 | 220 | 88 | 93 | 895 | 919 |
| Sales channel | ||||||||
| Pharmacies | 72 | 79 | – | – | – | – | 72 | 79 |
| Grocery trade | 391 | 404 | 94 | 97 | 35 | 38 | 520 | 539 |
| Food Service | 23 | 26 | 49 | 58 | 2 | 3 | 74 | 87 |
| Health food stores | 33 | 36 | 89 | 61 | 42 | 42 | 164 | 139 |
| Other specialist retailers | 21 | 23 | 2 | 4 | – | – | 23 | 27 |
| Others | 33 | 38 | 0 | 0 | 9 | 10 | 42 | 48 |
| Net sales | 573 | 606 | 234 | 220 | 88 | 93 | 895 | 919 |
| Product categories | ||||||||
| Organic products | 186 | 170 | 233 | 219 | 88 | 93 | 507 | 482 |
| Health foods | 246 | 271 | – | – | – | – | 246 | 271 |
| Consumer health products | 140 | 164 | – | – | – | – | 140 | 164 |
| Services linked to product handling | 1 | 1 | 1 | 1 | 0 | 0 | 2 | 2 |
| Net sales | 573 | 606 | 234 | 220 | 88 | 93 | 895 | 919 |
| Types of brands | ||||||||
| Own consumer brands | 445 | 459 | 54 | 51 | 59 | 55 | 558 | 565 |
| Own business-to-business brands | – | – | 53 | 64 | – | – | 53 | 64 |
| Licensed brands | 76 | 96 | – | – | 11 | 10 | 87 | 106 |
| Contract manufacturing | 51 | 50 | 126 | 104 | 18 | 28 | 195 | 182 |
| Services linked to product handling | 1 | 1 | 1 | 1 | 0 | 0 | 2 | 2 |
| Net sales | 573 | 606 | 234 | 220 | 88 | 93 | 895 | 919 |
1 Income from external customers is attributable to individual geographical areas according to the country in which the customer is domiciled.
German brand Davert launched a sweet chai-flavoured nut butter during the quarter.

| SEK million | Nordics | North Europe | South Europe | Group | ||||
|---|---|---|---|---|---|---|---|---|
| January–September | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Geographical areas¹ | ||||||||
| Sweden | 699 | 709 | 0 | 0 | – | – | 699 | 709 |
| Denmark | 302 | 331 | 0 | 0 | 0 | 0 | 302 | 331 |
| Finland | 299 | 341 | – | – | 0 | 0 | 299 | 341 |
| Norway | 310 | 315 | 0 | 0 | – | – | 310 | 315 |
| France | 2 | 1 | 5 | 7 | 170 | 163 | 177 | 171 |
| Spain | 13 | 10 | 4 | 5 | 119 | 128 | 136 | 143 |
| Germany | 0 | 0 | 618 | 584 | 0 | 1 | 618 | 585 |
| Rest of Europe | 71 | 80 | 73 | 73 | 8 | 9 | 152 | 162 |
| Other countries outside Europe | 2 | 3 | – | – | 2 | 6 | 4 | 9 |
| Net sales | 1,698 | 1,790 | 700 | 669 | 299 | 307 | 2,697 | 2,766 |
| Sales channel | ||||||||
| Pharmacies | 208 | 220 | – | – | – | – | 208 | 220 |
| Grocery trade | 1,153 | 1,194 | 303 | 290 | 128 | 125 | 1,584 | 1,609 |
| Food Service | 74 | 83 | 153 | 179 | 6 | 7 | 233 | 269 |
| Health food stores | 100 | 113 | 236 | 188 | 137 | 141 | 473 | 442 |
| Other specialist retailers | 67 | 75 | 7 | 12 | – | – | 74 | 87 |
| Others | 96 | 105 | 1 | 0 | 28 | 34 | 125 | 139 |
| Net sales | 1,698 | 1,790 | 700 | 669 | 299 | 307 | 2,697 | 2,766 |
| Product categories | ||||||||
| Organic products | 551 | 517 | 699 | 668 | 299 | 307 | 1,549 | 1,492 |
| Health foods | 732 | 802 | – | – | – | – | 732 | 802 |
| Consumer health products | 411 | 467 | – | – | – | – | 411 | 467 |
| Services linked to product handling | 4 | 4 | 1 | 1 | 0 | 0 | 5 | 5 |
| Net sales | 1,698 | 1,790 | 700 | 669 | 299 | 307 | 2,697 | 2,766 |
| Types of brands | ||||||||
| Own consumer brands | 1,338 | 1,363 | 168 | 169 | 188 | 196 | 1,694 | 1,728 |
| Own business-to-business brands | – | – | 165 | 197 | – | – | 165 | 197 |
| Licensed brands | 211 | 272 | – | – | 31 | 26 | 242 | 298 |
| Contract manufacturing | 145 | 151 | 366 | 302 | 80 | 85 | 591 | 538 |
| Services linked to product handling | 4 | 4 | 1 | 1 | 0 | 0 | 5 | 5 |
| Net sales | 1,698 | 1,790 | 700 | 669 | 299 | 307 | 2,697 | 2,766 |
1 Income from external customers is attributable to individual geographical areas according to the country in which the customer is domiciled.
During the quarter, German brand Davert launched two sorts of beans.

Intangible assets have essentially arisen in connection with business combinations or the acquisition of individual assets. Other intangible assets consist mainly of capitalised software costs.
| SEK million | Goodwill | Brands | Customer relationships |
Other intangible assets |
Total |
|---|---|---|---|---|---|
| Opening balance, 1 Jan 2024 | 1,571 | 1,259 | 61 | 35 | 2,926 |
| Acquisitions/investments | – | – | – | 0 | 0 |
| Amortisation for the period | – | –15 | –14 | –7 | –36 |
| Translation differences for the period | –8 | 9 | 2 | 0 | 3 |
| Closing balance, 30 Sept 2024 | 1,563 | 1,253 | 49 | 28 | 2,893 |
| Opening balance, 1 Oct 2024 | 1,563 | 1,253 | 49 | 28 | 2,893 |
| Acquisitions/investments | – | – | – | 1 | 1 |
| Reclassifications | – | – | – | 0 | 0 |
| Amortisation for the period | – | –5 | –4 | –4 | –13 |
| Translation differences for the period | 13 | 13 | 0 | 0 | 26 |
| Closing balance, 31 Dec 2024 | 1,576 | 1,261 | 45 | 25 | 2,907 |
| Opening balance, 1 Jan 2025 | 1,576 | 1,261 | 45 | 25 | 2,907 |
| Acquisitions/investments | – | – | – | 6 | 6 |
| Amortisation for the period | – | –15 | –13 | –8 | –36 |
| Translation differences for the period | –29 | –29 | –1 | 1 | –58 |
| Closing balance, 30 Sept 2025 | 1,547 | 1,217 | 31 | 24 | 2,819 |
The carrying amount of non-current receivables, accounts receivable, other receivables, cash and cash equivalents, other non-current receivables,
accounts payable and other current liabilities measured at amortised cost constitutes a reasonable approximation of fair value.
| SEK million | 30 Sept 2025 | 30 Sept 2024 | 31 Dec 2024 |
|---|---|---|---|
| Assets | |||
| Financial instruments measured at fair value via the income statement | |||
| Other receivables | – | – | 0 |
| Total | – | – | 0 |
| Financial instruments measured at amortised cost | |||
| Non-current receivables | 5 | 5 | 6 |
| Accounts receivable | 376 | 370 | 351 |
| Other receivables | 14 | 13 | 14 |
| Cash and cash equivalents | 193 | 84 | 141 |
| Total | 588 | 472 | 512 |
| Total receivables | 588 | 472 | 512 |
| Liabilities | |||
| Financial instruments measured at fair value via the income statement | |||
| Other current liabilities | 1 | 0 | 0 |
| Total | 1 | 0 | 0 |
| Financial instruments measured at amortised cost | |||
| Non-current interest-bearing liabilities | 561 | 481 | 465 |
| Other non-current liabilities | 14 | 7 | 9 |
| Current interest-bearing liabilities | 65 | 128 | 127 |
| Accounts payable | 332 | 329 | 302 |
| Other current liabilities | 59 | 53 | 42 |
| Total | 1,031 | 998 | 945 |
| Total liabilities and provisions | 1,032 | 998 | 945 |
The Group held financial instruments in the form of forward exchange contracts recognised at fair value via the consolidated income statement. The valuation was at level 2, in accordance with IFRS 13 Fair Value Measurement. The fair values were based on quotes from brokers. Similar contracts were traded on an active market, and the rates reflected actual trades of comparable instruments.
For derivative counterparties, there are ISDA agreements, which mean that derivative items can be reported net under certain conditions. The Group had no derivatives reported net in its consolidated balance sheet.
The fair value of interest bearing liabilities is calculated based on future cash flows of principal and interest discounted at the current market rate on the balance sheet date. Non-current interest-bearing liabilities essentially mature at variable interest rates and therefore correspond essentially to their fair value with a carrying amount. For current interest-bearing liabilities, no discount is applied, and their fair value essentially corresponds to the carrying amount. For further information about the valuation of financial assets and liabilities, refer to Note 30 Fair value measurement and categorisation of financial assets and liabilities on pages 157–158 of the 2024 Annual Report.
| Number of shares | Class A shares | Class B shares | Total |
|---|---|---|---|
| Number of shares, 1 Jan 2024 | 423,784 | 145,004,296 | 145,428,080 |
| Number of shares, 30 Sept 2024 | 423,784 | 145,004,296 | 145,428,080 |
| Number of shares, 1 Oct 2024 | 423,784 | 145,004,296 | 145,428,080 |
| Number of shares, 31 Dec 2024 | 423,784 | 145,004,296 | 145,428,080 |
| Number of shares, 1 Jan 2025 | 423,784 | 145,004,296 | 145,428,080 |
| Number of shares, 30 Sept 2025 | 423,784 | 145,004,296 | 145,428,080 |
| Quotient value per share, SEK | 5.00 | ||
| Share capital on the balance sheet date, SEK | 727,140,400 | ||
| Votes on the balance sheet date, number | 149,242,136 |
One warrant programme, reserved for senior executives, remained outstanding at the end of the period. This programme, TO2022/2025, may result in the granting of a maximum of 120,000 new Class B shares on full conversion, with an exercise period for the warrants running from 1 August 2025 to 20 December 2025.
Earnings per share after dilution were not calculated as the average price during the period for the Class B shares fell short of the subscription price for TO2022/2025. For more information about the warrant programmes outstanding, see Note 8 Employees, personnel expenses and senior executives' remuneration on pages 143–145 of the 2024 Annual Report.
| Number of shares (thousands) | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Average during the period | 145,428 | 145,428 | 145,428 | 145,428 | 145,428 | 145,428 |
| Average during the period, after full dilution | 145,548 | 145,719 | 145,548 | 145,719 | 145 591 | 145,719 |
During the quarter, the Friggs brand launched paprikaflavoured corn cakes.

Midsona presents certain financial measures in the interim report that are not defined under IFRS. Midsona considers these measures to provide useful supplementary information to investors and the company's management as they facilitate the evaluation of the company's performance. Because not all companies calculate financial measures in the same way, these are not always comparable to the metrics used by other companies. Accordingly, these financial measures should not be considered a substitute for metrics defined under IFRS. For the definition and purpose of other measures that are not defined under IFRS, please see the Definitions section on pages 178–183 of the
2024 Annual Report. The following table presents reconciliations with IFRS. A non-IFRS financial measure was revised with effect from 1 July 2025 to align more closely with the now applicable terms of financing agreements. Comparative figures have been restated where relevant.
Adjusted EBITDA: EBITDA, pro forma rolling 12 months, excluding restructuring expenses and other items affecting comparability, and acquisition-related restructuring and transaction expenses. A relevant measure to increase the comparability of EBITDA over time.
Operating profit/loss and operating margin. Operating profit/loss and operating margin, before items affecting comparability
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Operating profit/loss | 0 | 32 | 17 | 92 | 53 | 128 |
| Items affecting comparability included in operating profit/loss 1,2 | 45 | – | 69 | – | 69 | – |
| Operating profit/loss, before items affecting comparability | 45 | 32 | 86 | 92 | 122 | 128 |
| Net sales | 895 | 919 | 2,697 | 2,766 | 3,658 | 3,727 |
| Operating margin, before items affecting comparability | 5.0% | 3.5% | 3.2% | 3.3% | 3.3% | 3.4% |
Statement of items affecting comparability
| SEK million | July–Sept 2025 | July–Sept 2024 | Jan–Sept 2025 | Jan–Sept 2024 Rolling 12 months | Full year 2024 | |
|---|---|---|---|---|---|---|
| Restructuring expenses, net | 1 | – | 25 | – | 25 | – |
| Fire-related insurance compensation payments | –7 | – | –7 | – | –7 | – |
| Fire-related inventory impairments | 5 | – | 5 | – | 5 | – |
| Fire-related tangible asset impairments | 44 | – | 44 | – | 44 | – |
| Other fire-related expenses | 2 | – | 2 | – | 2 | – |
| Items affecting comparability included in operating profit/loss | 45 | – | 69 | – | 69 | – |
Corresponding line in the consolidated income statement
| SEK million | July–Sept 2025 | July–Sept 2024 | Jan–Sept 2025 | Jan–Sept 2024 Rolling 12 months | Full year 2024 | |
|---|---|---|---|---|---|---|
| Expenses for goods sold | 50 | – | 51 | – | 51 | – |
| Selling expenses | 0 | – | 4 | – | 4 | – |
| Administrative expenses | 1 | – | 20 | – | 20 | – |
| Other operating income | –7 | – | –7 | – | –7 | – |
| Other operating expenses | 1 | 1 | – | 1 | – | |
| Items affecting comparability included in operating profit/loss | 45 | – | 69 | – | 69 | – |
Adjusted EBITDA. EBITDA, pro forma rolling 12 months, excluding acquisition-related restructuring and transaction expenses
| SEK million | Rolling 12 months |
Full year 2024 |
|---|---|---|
| Operating profit/loss | 53 | 128 |
| Amortisation of intangible assets | 49 | 49 |
| Depreciation of tangible assets | 98 | 103 |
| Impairment of tangible assets | 44 | – |
| EBITDA | 244 | 280 |
| Items affecting comparability | 69 | – |
| Impairment of tangible assets | –44 | – |
| Adjusted EBITDA | 269 | 280 |
Net debt. Interest-bearing provisions and interest-bearing liabilities less cash and cash equivalents, including short-term investments
| SEK million | 30 Sept 2025 | 30 Sept 2024 | 31 Dec 2024 |
|---|---|---|---|
| Non-current interest-bearing liabilities | 561 | 481 | 465 |
| Current interest-bearing liabilities | 65 | 128 | 127 |
| Cash and cash equivalents ¹ | –193 | –84 | –141 |
| Net debt | 433 | 525 | 451 |
¹ There were no short-term investments equivalent to cash and cash equivalents at the end of the respective period.
Average capital employed. Total equity and liabilities less interest-bearing liabilities and deferred tax liabilities at the end of the period plus total shareholders' equity and liabilities less interest-bearing liabilities and deferred tax liabilities at the beginning of the period divided by 2
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Shareholders' equity and liabilities | 4,491 | 4,531 | 4,491 | 4,531 | 4,491 | 4,535 |
| Other non-current liabilities | –14 | –7 | –14 | –7 | –14 | –9 |
| Deferred tax liabilities | –313 | –317 | –313 | –317 | –313 | –327 |
| Accounts payable | –332 | –329 | –332 | –329 | –332 | –302 |
| Other current liabilities | –70 | –74 | –70 | –74 | –70 | –60 |
| Accrued expenses and accrued income | –190 | –179 | –190 | –179 | –190 | –177 |
| Capital employed | 3,572 | 3,625 | 3,572 | 3,625 | 3,572 | 3,660 |
| Capital employed at the beginning of the period | 3,591 | 3,663 | 3,660 | 3,718 | 3,625 | 3,718 |
| Average capital employed | 3,582 | 3,644 | 3,616 | 3,672 | 3,599 | 3,689 |
Return on capital employed. Profit/loss before tax plus financial expenses in relation to average capital employed
| SEK million | Rolling 12 months |
Full year 2024 |
|---|---|---|
| Profit/loss before tax | 15 | 75 |
| Financial expenses | 44 | 58 |
| Profit/loss before tax, excluding financial expenses | 59 | 133 |
| Average capital employed | 3,599 | 3,689 |
| Return on capital employed, % | 1.6 | 3.6 |
Liquidity reserve/Net sales. Cash and cash equivalents and unutilised credit facilities in relation to net sales
| SEK million | Rolling 12 months |
Full year 2024 |
|---|---|---|
| Cash and cash equivalents | 193 | 141 |
| Unutilised credit facilities | 463 | 487 |
| Liquidity reserve | 656 | 628 |
| Net sales | 3,658 | 3,727 |
| Liquidity reserve/Net sales, % | 17.9 | 16.9 |
Organic change in net sales. Change in net sales year on year, adjusted for translation effects on consolidation and for changes in the Group structure
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales | 895 | 919 | 2,697 | 2,766 | 3,658 | 3,727 |
| Net sales compared with the corresponding period of the previous year | –919 | –923 | –2,766 | –2,790 | –3,769 | –3,793 |
| Change in net sales | –24 | –4 | –69 | –24 | –111 | –66 |
| Structural changes | 0 | 5 | 0 | 12 | 7 | 19 |
| Changes in exchange rates | 21 | 23 | 60 | 19 | 60 | 19 |
| Organic change | –3 | 24 | –9 | 7 | –44 | –28 |
| Organic change | –0.4% | 2.6% | –0.3% | 0.2% | –1.2% | –0.7% |
| Structural changes | 0.0% | –0.5% | 0.0% | –0.4% | –0.2% | –0.5% |
| Changes in exchange rates | –2.2% | –2.5% | –2.2% | –0.7% | –1.6% | –0.5% |
Organic change in net sales of own brands. Change in net sales of own brands year on year, adjusted for translation effects on consolidation and for changes in the Group structure
| July–Sept | July–Sept | Jan–Sept | Jan–sept | Rolling | Full year | |
|---|---|---|---|---|---|---|
| SEK million | 2025 | 2024 | 2025 | 2024 | 12 months | 2024 |
| Net sales of own brands | 611 | 629 | 1,859 | 1,925 | 2,484 | 2,550 |
| Net sales of own brands compared with the corresponding period of the | ||||||
| previous year | –629 | –651 | –1,925 | –1,989 | –2,604 | –2,668 |
| Change in net sales of own brands | –18 | –22 | –66 | –64 | –120 | –118 |
| Structural changes | 0 | 5 | 0 | 12 | 7 | 19 |
| Changes in exchange rates | 13 | 15 | 38 | 13 | 38 | 13 |
| Organic change for own brands | –5 | –2 | –28 | –39 | –75 | –86 |
| Organic change | –0.8% | –0.4% | –1.5% | –1.9% | –2.9% | –3.2% |
| Structural changes | 0.0% | –0.7% | 0.0% | –0.6% | –0.3% | –0.7% |
| Changes in exchange rates | –2.0% | –2.3% | –2.0% | –0.6% | –1.5% | –0.5% |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales of own consumer brands | 558 | 565 | 1,694 | 1,728 | 2,260 | 2,294 |
| Net sales of own consumer brands compared with the corresponding period of the previous year |
–565 | –582 | –1,728 | –1,789 | –2,339 | –2,400 |
| Change in net sales of own consumer brands | –7 | –17 | –34 | –61 | –79 | –106 |
| Structural changes | 0 | 5 | 0 | 12 | 7 | 19 |
| Changes in exchange rates | 11 | 13 | 33 | 12 | 33 | 12 |
| Organic change for own consumer brands | 4 | 1 | –1 | –37 | –39 | –75 |
| Organic change | 0.7% | 0.2% | –0.1% | –2.0% | –1.7% | –3.1% |
| Structural changes | 0.0% | –0.9% | 0.0% | –0.7% | –0.3% | –0.8% |
| Changes in exchange rates | –2.0% | –2.3% | –1.9% | –0.7% | –1.4% | –0.5% |
Organic change in net sales of own business-to-business brands. Change in net sales of own business-to-business brands year on year, adjusted for translation effects on consolidation and for changes in the Group structure
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales of own business-to-business brands | 53 | 64 | 165 | 197 | 224 | 256 |
| Net sales of own business-to-business brands compared with the corresponding period of the previous year |
–64 | –69 | –197 | –200 | –265 | –268 |
| Change in net sales of own business-to-business brands | –11 | –5 | –32 | –3 | –41 | –12 |
| Structural changes | 0 | 0 | 0 | 0 | 0 | 0 |
| Changes in exchange rates | 2 | 2 | 5 | 1 | 5 | 1 |
| Organic change for own business-to-business brands | –9 | –3 | –27 | –2 | –36 | –11 |
| Organic change | –14.7% | –5.0% | –13.9% | –1.1% | –13.6% | –4.1% |
| Structural changes | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Changes in exchange rates | –2.5% | –2.7% | –2.3% | –0.6% | –1.9% | –0.4% |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Net sales of licensed brands | 87 | 106 | 242 | 298 | 349 | 405 |
| Net sales of licensed brands compared with the corresponding period of the pre vious year |
–106 | –91 | –298 | –275 | –399 | –376 |
| Change in net sales of licensed brands | –19 | 15 | –56 | 23 | –50 | 29 |
| Structural changes | 0 | 0 | 0 | 0 | 0 | 0 |
| Changes in exchange rates | 2 | 3 | 6 | 3 | 6 | 3 |
| Organic change for licensed brands | –17 | 18 | –50 | 26 | –44 | 32 |
| Organic change | –16.2% | 19.2% | –16.7% | 9.2% | –11.0% | 8.7% |
| Structural changes | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Changes in exchange rates | –1.9% | –3.3% | –1.9% | –1.1% | –1.5% | –0.8% |
| SEK million | July–Sept 2025 |
July–Sept 2024 |
Jan–Sept 2025 |
Jan–sept 2024 |
Rolling 12 months |
Full year 2024 |
|---|---|---|---|---|---|---|
| Contract manufacturing net sales | 195 | 182 | 591 | 538 | 818 | 765 |
| Contract manufacturing net sales compared with the corresponding period of the previous year |
–182 | –175 | –538 | –513 | –756 | –731 |
| Change in contract manufacturing net sales | 13 | 7 | 53 | 25 | 62 | 34 |
| Structural changes | 0 | 0 | 0 | 0 | 0 | 0 |
| Changes in exchange rates | 6 | 5 | 16 | 3 | 16 | 3 |
| Organic change for contract manufacturing | 19 | 12 | 69 | 28 | 78 | 37 |
| Organic change | 10.5% | 6.6% | 12.8% | 5.5% | 10.3% | 5.0% |
| Structural changes | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Changes in exchange rates | –3.2% | –2.9% | –3.0% | –0.6% | –2.1% | –0.4% |
| SEK million | Q3 2025 |
Q2 2025 |
Q1 2025 |
Q4 2024 |
Q3 2024 |
Q2 2024 |
Q1 2024 |
Q4 2023 |
Q3 2023 |
Q2 2023 |
Q1 2023 |
Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 895 | 865 | 937 | 961 | 919 | 918 | 929 | 1003 | 923 | 893 | 974 | 1027 |
| Expenses for goods sold | –688 | –623 | –669 | –683 | –662 | –653 | –660 | –755 | –690 | –671 | –718 | –797 |
| Gross profit | 207 | 242 | 268 | 278 | 257 | 265 | 269 | 248 | 233 | 222 | 256 | 230 |
| Selling expenses | –138 | –158 | –153 | –162 | –146 | –161 | –152 | –157 | –149 | –152 | –160 | –159 |
| Administrative expenses | –75 | –89 | –93 | –79 | –78 | –82 | –80 | –84 | –80 | –83 | –80 | –76 |
| Other operating income | 8 | –1 | 2 | 1 | 1 | 0 | 4 | 12 | 6 | 2 | 2 | 3 |
| Other operating expenses | –2 | –1 | 0 | –2 | –2 | 0 | –3 | 0 | –1 | –4 | –2 | –4 |
| Operating profit/loss | 0 | –7 | 24 | 36 | 32 | 22 | 38 | 19 | 9 | –15 | 16 | –6 |
| Financial income | 2 | 2 | 1 | 1 | 1 | 1 | 2 | 4 | 2 | 2 | 2 | 12 |
| Financial expenses | –9 | –11 | –11 | –13 | –14 | –15 | –16 | –19 | –22 | –17 | –16 | –39 |
| Profit/loss before tax | –7 | –16 | 14 | 24 | 19 | 8 | 24 | 4 | –11 | –30 | 2 | –33 |
| Tax on profit/loss for the period | –8 | 1 | –7 | –5 | –10 | –5 | –8 | –1 | –7 | –2 | –8 | 18 |
| Profit/loss for the period | –15 | –15 | 7 | 19 | 9 | 3 | 16 | 3 | –18 | –32 | –6 | –15 |
| Items affecting comparability | ||||||||||||
| Items affecting comparability included in operating profit/loss |
45 | 11 | 13 | – | – | – | – | 3 | 9 | 14 | 5 | 11 |
| Operating profit/loss, before items affecting comparability |
45 | 4 | 37 | 36 | 32 | 22 | 38 | 22 | 18 | –1 | 21 | 5 |
| Cash flow from operating activities | 48 | 5 | 35 | 98 | 42 | –19 | 21 | 157 | 87 | 17 | 82 | 128 |
| Number of employees as of the balance sheet date | 715 | 752 | 768 | 764 | 774 | 766 | 777 | 765 | 767 | 794 | 783 | 780 |
| Average exchange rate | Closing day rate | |||||
|---|---|---|---|---|---|---|
| SEK | Jan–Sept 2025 | Jan–Sept 2024 | Jan–Dec 2024 | 30 Sept 2025 | 30 Sept 2024 | 31 Dec 2024 |
| DKK | 1.4882 | 1.5299 | 1.5327 | 1.4776 | 1.5117 | 1.5398 |
| EUR | 11.1048 | 11.4118 | 11.4322 | 11.0300 | 11.2730 | 11.4865 |
| GBP | 13.0580 | 13.4054 | 13.5045 | 12.6447 | 13.5268 | 13.8475 |
| NOK | 0.9484 | 0.9850 | 0.9832 | 0.9446 | 0.9588 | 0.9697 |
| USD | 9.9537 | 10.4975 | 10.5614 | 9.4089 | 10.1031 | 10.9982 |
Corporate identity number: 556241-5322 Visiting address: Dockplatsen 16, Malmö, Sweden Postal address: Box 210 09, SE-200 21 Malmö, Sweden Telephone: +46 40 601 82 00 E-mail: [email protected] www.midsona.com
Have a question? We'll get back to you promptly.