AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Scandi Standard

Earnings Release Feb 11, 2022

3107_10-k_2022-02-11_fa87230d-e1b7-4ce7-b73b-20b7b69790c2.pdf

Earnings Release

Open in Viewer

Opens in native device viewer

"It has been another challenging quarter but the implementation of the improvement program including continuous focus on consumer value and the trends we see strengthen our assessment of a gradual improvement in earnings during 2022"

Otto Drakenberg, Interim managing director and CEO

Focus on price increases and improvement program

October – December 2021

  • Net sales amounted to MSEK 2,435 (2,393) in the fourth quarter 2021. At constant exchange rates net sales increased by 1 percent.
  • Operating income (EBIT) decreased by 47 percent to MSEK 30 (56), corresponding to a margin of 1.2 (2.3) percent. Adjusted operating income (adj. EBIT)1) decreased by 96 percent to MSEK 3 (83), corresponding to a margin of 0.1 (3.5) percent.
  • Income for the period amounted to MSEK 4 (21). Earnings per share amounted to SEK 0.08 (0.32).
  • Operating cash flow was MSEK 69 (-23).

January – December 2021

  • Net sales amounted to MSEK 10,101 (9,940) in the year of 2021. At constant exchange rates net sales increased by 3 percent.
  • Operating income (EBIT) decreased by 37 percent to MSEK 222 (351), corresponding to a margin of 2.2 (3.5) percent. Adjusted operating income (adj. EBIT)1) decreased by 48 percent to MSEK 213 (410), corresponding to a margin of 2.1 (4.1) percent.
  • Income for the period amounted to MSEK 103 (208). Earnings per share amounted to SEK 1.60 (3.16).
  • Operating cash flow was MSEK 347 (476).

Significant events after the close of the quarter

▪ Jonas Tunestål will join the company as managing director and CEO on 1 April 2022.

Key metrics

MSEK Q4 2021 Q4 2020 Δ 2021 2020 Δ
Net sales 2,435 2,393 2% 10,101 9,940 2%
EBITDA 125 147 -15% 598 699 -14%
Operating income (EBIT) 30 56 -47% 222 351 -37%
EBITDA margin % 5.1% 6.1% -1.0ppt 5.9% 7.0% -1.1ppt
EBIT margin % 1.2% 2.3% -1.1ppt 2.2% 3.5% -1.3ppt
Non-comparable items1) 26 -28 - 9 -59 -
Adjusted EBITDA1) 98 173 -43% 589 756 -22%
Adjusted operating income (Adj. EBIT)1) 3 83 -96% 213 410 -48%
Adjusted EBITDA margin1) % 4.0% 7.2% -3.2ppt 5.8% 7.6% -1.8ppt
Adjusted EBIT margin1) % 0.1% 3.5% -3.3ppt 2.1% 4.1% -2.0ppt
Income after finance net 8 33 -76% 140 260 -46%
Income for the period 4 21 -80% 103 208 -50%
Earnings per share, SEK 0.08 0.32 -74% 1.60 3.16 -49%
Return on capital employed % 5.2% 8.4% -3.1ppt 5.2% 8.4% -3.1ppt
Return on equity % 5.5% 11.5% -6.0ppt 5.5% 11.5% -6.0ppt
Operating cash flow 69 -23 - 347 476 -27%
Net interest-bearing debt 1,980 1,933 2% 1,980 1,933 2%
NIBD/Adj. EBITDA 3.4 2.6 31% 3.4 2.6 31%
Lost time injuries (LTI) per million hours worked 38.0 28.7 32% 39.2 31.0 26%
Feed efficiency (kg feed/live weight) 1.52 1.51 0% 1.52 1.52 0%

1) Restated non-comparable items. see note 6 and 8.

CEO Comments

Scandi Standards net sales during the fourth quarter 2021 were MSEK 2,435 (2,393), in line with the previous year. Operating income was MSEK 30 (56). The operating income was positively affected by items affecting comparability of MSEK 26 (-28).

The ready-to-cook segment has during the quarter been affected by a number of external and internal challenges. Net sales amounted to MSEK 1,789 and the operating income for the segment declined substantially to MSEK -32 (56). The operating income was, also in this quarter, negatively affected by significant price increases on several input factors, a continued challenging price situation in export markets as well as consequences from the measures taken to address the production challenges in Sweden and Ireland, in particular significant production reductions. The ready-to-cook segment in Denmark continue to make major losses and reported a negative operating income of MSEK -59 for the quarter.

The ready-to-eat segment reported a continued improvement with net sales for the quarter increasing 14 percent to MSEK 543 (476) with a slightly improved operating income. The development was driven by increased sales in the Foodservice sales channel and we note an increasing demand within this profitable segment. Scandi Standard has good capacity to meet the increasing demand during 2022, and in order to take advantage of growth opportunities, investments are planned to increase capacity further in Farre – the largest production plant for readyto-eat products.

Improvement program

The work within the group-wide improvement program that was initiated in the third quarter 2021 continued in the fourth quarter. The aim initially is to swiftly return Scandi Standard to profitability in line with the years 2016 to 2020 as well as to lay the foundation for long-term sustainable and profitable growth and returns. Scandi Standard is following a detailed action plan to significantly improve both commercial and operational efficiency on all markets. The focus in the fourth quarter was mainly on continued price adjustments in all countries, measures to improve profitability within the Ready-to-cook in Denmark, address the production challenges in Sweden and Ireland as well as cost reductions in the entire group.

Price adjustments

Scandi Standard's operating income for the fourth quarter is significantly affected by considerable cost increases on feed and other input goods. Successfully negotiated price increases to customer which will gradually become effective in the first quarter 2022 will to a large extent compensate for the effects on operating income due to cost increases.

Additional cost increases have emerged during the beginning of 2022 and renewed negotiations are currently ongoing with customers to compensate also for these. Scandi Standard's business model allows for fluctuations in input prices to be transferred to the customer and provides good possibilities to manage price and cost increases over time.

Improve profitability within Ready-to-cook Denmark

Ready-to-cook Denmark reported an operating income of MSEK -59 during the quarter. The negative outcome is mainly related to the implementation of the strategy for slow growing birds, low export prices and cost increases. We are now implementing, in close cooperation with our customers, comprehensive changes in the strategy for slow growing birds to meet a demand that is expected to grow. Significant staff reductions are also being made and the company is increasing the flexibility in its supplier contracts. The positive effects of these measures are expected primarily during second half of 2022.

1) Pro forma including Manor Farm

2) Recalculated for IFRS16

Addressing production challenges in Sweden and Ireland

As a part of the improvement program, Scandi Standard reduced the intake of birds for production in Sweden and Ireland with approximately 8 percent during the fourth quarter. This was to address the production challenges and ensure a good operational capability. The company has also initiated a structured process for early discovery of potential future deviations in the production plants. The reduced volume has had a negative impact on the operational income, but improved control. The production reduction has moreover created conditions for long-term operational improvement through more efficient working methods. The company's assessment is that the attention in the Swedish market regarding the production challenges has had a negative effect on the demand in the chicken category, but that the structural improvements that are now being implemented will strengthen the competitiveness of the Group's consumer brands over time.

Organisational changes and investments

As part of the work with the improvement program, Scandi Standard has carried out a number of personnel changes at management level in the company. New country managers have been appointed in Denmark, Ireland and Finland and the manager for the successful Norwegian market is also acting country manager for Sweden in order to strengthen the Swedish Business. Furthermore, the organisation for Sales and Operations Planning (S&OP) has been further developed and a restructuring of the organisation for Group Supply Chain and Group Operations is ongoing.

The current investment plan for 2022 is about MSEK 330 and will be continuously evaluated during the year. Under this framework, we have decided to prioritise facilitation of profitable growth within the Ready-toeat and commencement of a three year roll out of a new ERP system, which has a framework of MSEK 100 in 2022. The new ERP system will in the longer term drive efficiencies throughout the value chain by, among other things, harmonized business processes and an increased degree of automation throughout the group. New accounting principles regarding investments in cloud-based solutions may lead to a portion of the ERP investments being expensed. The Board has resolved not to propose a dividend for the financial year 2021.

Outlook

The effect of the improvement program this far and the trends we see strengthen our assessment on a gradual improvement in earnings during 2022. When the price increases on input factors now also are having an effect in categories with a longer production cycle such as beef and pork, we can also expect increased tailwinds from the market due to more favourable competitive conditions. The effect of the challenges that Scandi Standard faced in 2021 is expected to gradually diminish from the second quarter of 2022.

I am convinced that the new management that is now being formed has the right competence and prerequisites to continue Scandi Standard's development journey and that the powerful measures we are implementing will result in the expected outcome. I am looking forward to on the first of April, welcoming our new CEO Jonas Tunestål to a company that is significantly better equipped than before to take advantage of the full potential in the market.

Stockholm, 11 February 2022

Otto Drakenberg, Interim managing director and CEO

Group results, financial position and cash flow October – December 2021

Net sales amounted to MSEK 2,435 (2,393). At constant exchange rates net sales increased by 1 percent. Net Sales to Retail sales channel decrease with 5 percent, net sales to Food service sales channel increased with 17 percent as previous year was negatively affected by the Covid-19 pandemic.

Operating income (EBIT) for the Group amounted to MSEK 30 (56), corresponding to an operating margin (EBIT margin) of 1.2 (2.3) percent. The operating income included MSEK 26 (-28) of non-comparable items consisting of MSEK 26 (-28) in a decrease of earn-out debt resulting from the final purchase price payment relating to the acquisition of Manor Farm of MSEK 26 (-21). Adjusted operating income (adj. EBIT) amounted hereby to MSEK 3 (83), corresponding to an adjusted operating margin (adj. EBIT margin) of 0.1 (3.5) percent.

The decrease in results was mainly driven by lower results in Ready-tocook, among other due to price increases on feed as well as other input factors, a continued challenging Ready-to-cook business in Danmark, production reductions in Sweden and Ireland, and a continued challenging price situation in export markets due to bird flu.

Finance net for the Group of MSEK -22 (-23) related to interest expenses for interest-bearing liabilities of MSEK -9 (-8), interest on leasing of MSEK -3 (-2) and currency effects/other items of MSEK -10 (-12).

Tax expenses for the Group amounted to MSEK -3 (-12) corresponding to an effective tax rate of approximately 44 (35) percent. The increased tax rate 2021 was mainly explained by the mix of tax rates between the different countries.

Income for the period for the Group decreased by 80 percent to MSEK 4 (21). Earnings per share was SEK 0.08 (0.32).

Net interest-bearing debt (NIBD) for the Group was MSEK 1,980, an increase by MSEK 89 from the 30th of September 2021. Operating cash flow increased in the quarter to MSEK 69 (-23) negatively affected by lower EBITDA and positively affected by a higher positive change of working capital compared with the same quarter last year and a lower capital expenditure compared with the same quarter last year as the investment rate in the fourth quarter has been reduced in order to create financial flexibility. The total increase in net interest-bearing debt during the quarter of MSEK 89 (5) was, in addition to the higher operating cash flow, negatively affected by higher purchase price payments compared with corresponding quarter last year.

Total equity attributable to the owners of the parent company as of December 31, 2021, amounted to MSEK 1,951 (1,876). The equity to assets ratio amounted to 30.0 (29.4) percent. Return on equity was 5.5 (11.5) percent.

The financial target for the Group's adjusted EBITDA margin is to exceed 10 percent in the medium term. The outcome for the full year 2021 was 5.8 (7.6) percent, which was below the target for the Group.

The financial target for the Group´s net interest-bearing debt in relation to adjusted EBITDA is 2.0-2.5x. The outcome as of December 31, 2021, was 3.4 (2.6), which was above the target range for the Group.

The financial target for the Group's net sales is an annual average organic growth in line with or above market growth. The outcome for the average organic growth (5 y CAGR) for the full year 2021 was 6 (6) percent, but the growth in 2021 was only 2 percent.

The financial tar et for the Group's dividend ratio is approximately 60 percent of profit for the year adjusted for non-comparable items on average over time. The outcome for the full year 2021 is that the Board proposes that no dividend be paid for the financial year 2021 in order to ensure continued financial flexibility.

Net Sales and Operating Income (EBIT)2)

MSEK Q4 2021 Q4 2020 2021 2020
Net sales 2,435 2,393 10,101 9,940
EBITDA 125 147 598 699
Depreciation -84 -82 -328 -300
EBITA 40 65 270 398
Amortisation -12 -12 -50 -50
EBIT2) 30 56 222 351
EBITDA margin, % 5.1% 6.1% 5.9% 7.0%
EBITA margin, % 1.7% 2.7% 2.7% 4.0%
EBIT margin, % 1.2% 2.3% 2.2% 3.5%
Non-comparable items1) 26 -28 9 -59
Adj. EBITDA1) 98 173 589 756
Adj. EBIT1) 3 83 213 410
Adj. EBITDA margin, %1) 4.0% 7.2% 5.8% 7.6%
Adj. EBIT margin, %1) 0.1% 3.5% 2.1% 4.1%
Chicken processed (tonne lw) 3) 94,288 96,788 393,369 382,257

EBIT/kg 0.3 0.6 0.6 0.9

1) Restated non-comparable items. see note 6 and 8

2) For specific explanatory items, see note 7. 3). Live Weight, tonnes

Note, non-comparable items of MSEK -28 MSEK in the fourth quarter 2020 and MSEK 26 MSEK in the fourth quarter 2021, see note 6t

Finance net and tax expenses

MSEK Q4 2021 Q4 2020 2021 2020
Finance income 1 0 2 0
Finance expenses -23 -23 -83 -91
Finance net -22 -23 -82 -90
Income after finance net 8 33 140 260
Income tax expenses -3 -12 -37 -52
Income tax expenses % -44% -35% -26% -20%
Income for the period 4 21 103 208
Earnings per share, SEK 0.08 0.32 1.60 3.16

Net-interest-bearing debt (NIBD)

MSEK Q4 2021 Q4 2020 2021 2020
Opening balance NIBD 1,891 1,929 1,933 2,200
EBITDA 125 147 598 699
Change in working capital 59 -85 162 143
Net capital expenditure -68 -94 -306 -355
Other operating items -46 9 -108 -10
Operating cash flow 69 -23 347 476
Paid finance items, net -17 -16 -69 -76
Paid tax 4 -1 -56 -41
Dividend - - -81 -
Business combinations -136 - -171 -104
Other items1) -9 35 -17 12
Decrease (+) / increase (-) NIBD -89 -5 -47 267
Closing balance NIBD 1,980 1,933 1,980 1,933

1) Other items mainly consist of effects from changes in foreign exchange rates and net change of leasing assets

Financial targets Q4 2021 Q4 2020 2021 2020 Target
Adj. EBITDA margin, % 4.0% 7.2% 5.8% 7.6% 10%
NIBD/Adj. EBITDA 3.4x 2.6x 3.4x 2.6x 2.0-2.5x

Overview – segment consolidation and KPIs

Ready-to-cook 1) Ready-to-eat 2) Other 3) Total
MSEK unless stated otherwise Q4 2021 Q4 2020 Q4 2021 Q4 2020 Q4 2021 Q4 2020 Q4 2021 Q4 2020
Net sales 1,789 1,825 543 476 103 91 2,435 2,393
EBITDA 47 132 44 39 33 -24 125 147
Depreciation -68 -65 -12 -11 -4 -5 -84 -82
EBITA -21 67 31 28 30 -29 40 65
Amortisation -12 -12 - - - - -12 -12
EBIT -32 56 32 29 30 -29 30 56
EBITDA margin, % 2.6% 7.2% 8.1% 8.2% 32.4% -26.1% 5.1% 6.1%
EBITA margin, % -1.1% 3.7% 5.8% 5.8% 28.8% -32.0% 1.7% 2.7%
EBIT margin, % -1.8% 3.0% 5.8% 6.1% 28.9% -31.6% 1.2% 2.3%
Non-comparable items 4) - -7 - - 26 -21 26 -28
Adj. EBITDA4) 47 139 44 39 7 -5 98 173
Adj. EBIT4) -32 63 32 29 3 -8 3 83
Adj. EBITDA margin, %4) 2.6% 7.6% 8.1% 8.2% 6.7% -5.5% 4.0% 7.2%
Adj. EBIT margin, %4) -1.8% 3.4% 5.8% 6.1% 3.2% -9.1% 0.1% 3.5%
Capital employed 4,253 4,204
Return on capital employed 5.2% 8.4%
Chicken processed (LW) 5) 94,288 96,788
Net sales/kg 25.8 24.7
EBIT/kg 0.3 0.6
Net sales split
Sweden 489 498 115 101 19 18 624 617
Denmark 368 364 338 306 60 45 765 716
Norway 366 337 83 66 5 3 454 406
Ireland 428 506 2 0 11 19 441 525
Finland 138 120 5 3 7 6 151 129
Total Net sales per country 1,789 1,825 543 476 103 91 2,435 2,393
Retail 1,394 1,479 123 109 4 5 1,521 1,594
Export 131 123 44 47 12 17 187 188
Foodservice 139 117 348 300 1 2 488 418
Industry / Other 125 106 28 20 86 67 239 193
Total Net sales sales channel 1,789 1,825 543 476 103 91 2,435 2,393
Chilled 1,427 1,443
Frozen 362 383
Total Net sales sub segment 1,789 1,825
LTI per million hours worked6) 42.1 31.4 15.4 11.1 38.0 28.7
Use of antibiotics (% of flocks treated) 6.4 4.4 6.4 4.4
Animal welfare indicator (foot score)7) 9.4 9.2 9.4 9.2
CO2 emissions (g CO2e/kg product)8) 86.8 71.9
Critical complaints9) 0 2 3 1 0 0 3 3
Feed efficiency (kg feed/live weight)10) 1.52 1.51 1.52 1.51

1) Includes feed in Ireland, hatching in Sweden, 100% consolidation of the 51% owned entity Rokkedahl in Denmark. Net sales for the segment Ready-to-cook includes the external net sales

2) Net sales for the segment Ready-to-eat includes the external net sales. Operative result for the segment includes the integrated result for the group without internal margins

3) Other consist of Ingredients, business and group cost, see note 2 for definition of Other. Group cost was MSEK 19 (-28) in the quarter. The cost for the quarter was affected by non-comparable items of MSEK 26 (-21).

4) Restated non-comparable items. see note 6 and 8

5) Live Weight, tonnes

6) Injuries lead to absence at least the next day, per million hours worked

7) Foot score; leading industry indicator for animal welfare. The score is measured according to industry standard, meaning assessing 100 feet per flock independent of flock size 8) g CO2e/kg product. Location-based method used for calculations. Emission factors from DEFRA 2020 and IEA 2018–2020. Includes 90% of Scope 1 and Scope 2 emissions for Scandi Standard

Group, with exception for owned and leased vehicles and energy and electricity consumed at our sites Harlösa, SweHatch, Rokkedahl och Ski

9) Includes recall from customers or consumers, presence of foreign objects in the product, allergens or incorrect content or sell by dates 10) Feed conversion rate (kg feed/kg live weight). Includes only conventional chickens (approximately 85% of the Group's chicken . The fi ures are based on farmer's reported fi ures in all

countries except in Sweden, where figures are country averages from Svensk Fågel

Note, adjusted operating income in line with operating income as no noncomparable items was reported in the periods

Sustainability at Scandi Standard

Focus areas and development

Scandi Standard's vision is Better Chicken for a Better Life. We contribute to sustainable food production by providing healthy and innovative chicken products produced in a responsible and resource-efficient way. Expectations and requirements on Scandi Standard's sustainability work from different stakeholders are increasing and are to a larger extent linked to operational and financial success for the Group – the ambition is to be a sustainability leader in the global poultry space.

Fourth quarter 2021

  • Lost time injuries (LTI) per million hours worked remain at a high level during the fourth quarter 2021 (38,0) which is 30 percent higher than the corresponding quarter 2020, even if the result is slightly better than the second and third quarters 2021. The high numbers are mainly, as previously, driven by a high injury rate at the Swedish, Finnish, and Irish sites. A group-wide project is ongoing to improve governance and processes as well as in a structured way evaluate the root-cause of 2021 accidents and identify relevant measures of improvement.
  • The use of antibiotics in Scandi Standard's Nordic business is traditionally low, and the practices has been successfully exported to the Irish operations. During the fourth quarter 2021, use of antibiotics in the Group was 6.4 percent of treated flocks, which is a good result in an international comparison, but an increase compared to the corresponding quarter in 2020 when the result was 4.4 percent. The full year result 5.2 percent for 2021 is however almost 30 percent better than the full year result for and the Group's tar et .7 percent was reached. The improved performance is driven by continued improvements in the Irish operations.
  • Foot pad condition or foot score is a leading industry indicator for animal welfare, a low score equates good foot health, values below − are ood in an international comparison. The result for the fourth quarter 2021 showed a continued good result; 9.4 points which is in line with 9.2 points in the corresponding quarter of 2020. This means a result of 9.3 points in 2021, a decrease of almost 10 percent compared to 2020 even if Scandi Standard did not reach the ambitious target of 8.0 points.
  • Decreasing the climate impact of its own operations as well as across the value chain is a key priority for Scandi Standard. The work to measure and manage impact from the business is continuously being developed. With a result of 86.8 g CO2e / kg product in the fourth quarter 2021, is the carbon intensity higher than last year which mainly is driven by a colder fourth quarter. For the full year 2021 has Scandi Standard decreased its carbon intensity with 1 percent, even if the ambitious target of 72.9 g CO2e / kg product is not reached.
  • Critical complaints remain on a low level, three new complaints have been reported within the Danish RTE business during the fourth quarter 2021. For the full year 2021, the number of critical complaints has decreased with 73 percent compared to 2020.

The foundation for an ambitious and structured climate strategy

During the fourth quarter 2021, Scandi Standard has continued to lay the foundation for managing its climate impact in an ambitious and structured way. Since the Science Based Target initiative was committed to in April 2021, there has been intensive efforts to map Scandi Standards climate impact across the value chain., from farm to fork. Since the key climate impact from chicken production does not occur during the slaughtering and processing stages, but upstream in the value chain, is this crucial to be able to develop a targeted and ambitious plan for decreased climate impact.

Many of our growers are already working actively with increased circular flows and towards decreased climate impact. In addition is the RISE climate database open list v. 1.7 showing that chicken has a climate impact ten times lower than beef and lower than farmed salmon. Scandi Standard's objective for 2022 is to conclude the work with the carbon footprint across all countries as well as getting our mid- and long-term climate targets approved by the Science Based Targets initiative.

Sustainability Overview Q4 2021 Q4 2020 Δ 2021 2020 Δ 2021 Target
LTI per million hours worked1) 38.0 28.7 32% 39.2 31.0 26% 27.6
Use of antibiotics (% of flocks treated) 6.4 4.4 46% 5.2 7.2 -28% 5.7
Animal welfare indicator (foot score)2) 9.4 9.2 2% 9.3 10.2 -9% 8.0
CO2 emissions (g CO2e/kg product)3) 86.8 71.9 21% 79.9 81.0 -1% 72.9
Critical complaints4) 3 3 0% 7 26 -73% 0
Feed efficiency (kg feed/live weight)5) 1.52 1.51 0% 1.52 1.52 0% 1.50

1) Injuries lead to absence at least the next day, per million hours worked

2) Foot score; leading industry indicator for animal welfare. The score is measured according to industry standard, meaning assessing 100 feet per flock independent of flock size 3) g CO2e/kg product. Location-based method used for calculations. Emission factors from DEFRA 2020 and IEA 2018–2020. Includes 90% of Scope 1 and Scope 2 emissions for Scandi

Standard Group, with exception for owned and leased vehicles and energy and electricity consumed at our sites Harlösa, SweHatch, Rokkedahl och Ski

4) Includes recall from customers or consumers, presence of foreign objects in the product, allergens or incorrect content or sell by dates

5) Feed conversion rate (kg feed/kg live wei ht . Includes only con entional chickens approximately of the Group's chicken . The fi ures are based on farmer's reported figures in all countries except in Sweden, where figures are country averages from Svensk Fågel

Segment: Ready-to-cook

MSEK Q4 2021 Q4 2020 Δ 2021 2020
Net sales 1,789 1,825 -2% 7,611 7,622
EBITDA 47 132 -64% 424 615
Depreciation -68 -65 5% -266 -239
EBITA -21 67 -131% 158 376
Amortisation -12 -12 5% -50 -50
EBIT -32 56 -157% 110 326
EBITDA margin, % 2.6% 7.2% -4.6ppt 5.6% 8.1%
EBITA margin, % -1.1% 3.7% -4.8ppt 2.1% 4.9%
EBIT margin, % -1.8% 3.0% -4.8ppt 1.4% 4.3%
Non-comparable items1) - -7 - - -7
Adj. EBITDA1) 47 139 -66% 424 622
Adj. EBIT1) -32 63 -151% 110 333
Adj. EBITDA margin, %1) 2.6% 7.6% -4.9ppt 5.6% 8.2%
Adj. EBIT margin, %1) -1.8% 3.4% -5.2ppt 1.4% 4.4%
LTI per million hours worked2) 42.1 31.4 34% 43.2 34.9
Animal welfare indicator3) 9.4 9.2 2% 9.3 10.2
Critical complaints4) 0 2 -100% 1 9

1) Restated non-comparable items. see note 6 and 8

2) Injuries lead to absence at least the next day, per million hours worked

3) Foot score; leading industry indicator for animal welfare

4) Includes recall from customers or consumers, presence of foreign objects in the product, allergen or incorrect content or sell by dates

Net sales within the segment Ready-to-cook (RTC) decreased by 2 percent from MSEK 1,825 to MSEK 1,789. In fixed currency the decrease in net sales was 2.5 percent. In Finland, Norway and Denmark net sales increased with 17, 2 and 2 percent in local currency. Net sales in Sweden decreased by 2 percent and Ireland with 14 in local currency, significantly impacted by reduction in production.

Net sales for chilled products decreased with 1 percent and constituted 80 percent of net sales for RTC. Net sales for frozen products decreased with 5 percent driven by product mix and large export volumes at low export prices. Frozen products constituted 20 percent of net sales for RTC.

Sales to Retail decreased with 6 percent and represents 78 percent of total net sales for RTC. The development deviates from the consumer trend that has been seen over the past years.

Contrary to Retail, the Foodservice sales channel is showing growth by 19 percent and constituted 8 percent of net sales for RTC. compared to the fourth quarter 2020 which was affected negatively by Covid-19 in all markets.

Net sales for the Export sales channel increased with 7 percent and represents 7 percent of total RTC net sales.

Prices in the global export markets have continued to be negatively affected by both the Covid-19 pandemic and bird flu. The bird flu that was detected in Denmark, Sweden and Ireland last winter has led to some of the most important export markets in Asia and Africa being closed to exports, which has also led to lower prices in Europe. New case was detected in Denmark in January 2022, which means that the export market is still affected.

Ready-to-cook: Change in EBIT Q4 2020 – Q4 2021 (MSEK)

Operating income (EBIT) for RTC decreased by MSEK 87 to MSEK - 32 (56) corresponding to an operating income margin (EBIT margin) of - 1.8 (3.0) percent.

The reduced volume is mainly driven by production reductions, ie reduced slaughter, which has been taken to address the production challenges in Sweden and Ireland.

The segment result was negatively affected by price effects predominantly driven by product mix and increased Export sales.

The negative price effect was amplified by the negative effect on the business due to bird flu. The negative effect is estimated at MSEK 28, driven by lower export prices and increased volume on export.

At the same time cost of goods sold (COGS) had a strong negative effect. This was driven by increased prices for direct materials which have not yet been fully transferred to customer. Increased production costs and increased insurance costs together with inventory write downs in Sweden and Denmark due to lower than expected sales also had a negative impact. This was countered by a one-time repayment of MSEK 12 from AFA insurance.

Denmark has continued to have high cost of production and costs for the purchase of birds that has not been optimized, increased prices for direct materials and other costs as well as sales at low export prices, which impacts cost of gods sold (COGS) negatively. In total, RTC Denmark reported a negative operating income of MSEK -59.

Depreciation increased by MSEK 3 due to higher investment level in previous year.

Adjusted operating income (adjusted EBIT) was in line with operating income (EBIT) as no non-comparable items were reported in the fourth quarter MSEK - (-7).

Lost time injuries (LTI) for the RTC business amounted to 42.1 per million hours worked during the fourth quarter, which was slightly higher than the corresponding quarter previous year, when the result was 31.4. This is an unacceptable development and measures are being implemented to address the issues.

No critical complaint was reported for RTC during the fourth quarter.

Segment Ready-to-cook (RTC): is the Group's lar est product cate ory and consists of products that are either chilled or frozen, that have not been cooked. These include whole birds, cuts of meat, deboned and seasoned, or marinated products. Products are made available mainly via Retail and Foodservice sale channels to both domestic and export markets. The segment comprises RTC processing plants in all five countries, the feed business in Ireland, egg production in Norway, and the hatching business in Sweden. Net sales for the segment consist of the external net sales.

Segment: Ready-to-eat

MSEK Q4 2021 Q4 2020 Δ 2021 2020
Net sales 543 476 14% 2,112 1,911
EBITDA 44 39 12% 187 141
Depreciation -12 -11 10% -49 -47
EBITA 31 28 13% 138 94
Amortisation - - - - -
EBIT 32 29 9% 138 95
EBITDA margin, % 8.1% 8.2% -0.1ppt 8.8% 7.4%
EBITA margin, % 5.8% 5.8% 0.0ppt 6.5% 4.9%
EBIT margin, % 5.8% 6.1% -0.3ppt 6.6% 5.0%
Non-comparable items1) - - - - -
Adj. EBITDA1) 44 39 12% 187 141
Adj. EBIT1) 32 29 9% 138 95
Adj. EBITDA margin, %1) 8.1% 8.2% -0.1ppt 8.8% 7.4%
Adj. EBIT margin, %1) 5.8% 6.1% -0.3ppt 6.6% 5.0%
LTI per million hours
worked2) 15.4 11.1 39% 13.6 11.5
Critical complaints3) 3 1 200% 6 17

1) Restated non-comparable items. see note 6 and 8

2) Injuries lead to absence at least the next day, per million hours worked

3) includes recall from customers or consumers, presence of foreign objects in the product, allergens or incorrect content or sell by dates

Net sales within the segment Ready-to-eat (RTE) increased by 14 percent from MSEK 476 to MSEK 543. In fixed currency the increase was 13 percent.

All the three major markets, Denmark, Sweden and Norway, showed strong growth. Denmark remains the largest market and represents 62 percent of the total net sales for RTE. A large part of the sales is to QSR (quick service restaurants) in Nordic and Europe.

The Foodservice sales channel increased with 16 percent and represents 64 percent of net sales for RTE. The increase is explained by the fourth quarter last year being negatively affected by Covid-19 pandemic.

Retail sales channel continued to grow and increased its net sales by 13 percent. The Retail sales channel represents 23 percent of total net sales for RTE.

Net sales for the Export sales channel decreased with 7 percent, and now represent 8 percent of net sales for RTE. The export business within RTE does not deal with surplus sales in the same way as RTC and has not been negatively impacted by the declining export prices as RTC has been.

Ready-to-eat: Change in EBIT Q4 20 – Q4 21 (MSEK)

Operating income (EBIT) for RTE increased by MSEK 3 to MSEK 32 (29) corresponding to an operating margin (EBIT margin) of 5.8 (6.1) percent.

The quarter showed a positive volume effect mainly driven by the volume growth in Foodservice.

The positive volume effect was offset by increasing production costs (COGS) for direct materials like frying oil and packaging material that are at historically high levels.

Adjusted operating income (adjusted EBIT) was in line with operating income (EBIT) as no non-comparable items were reported in the fourth quarter - (-).

Lost time injuries (LTI) for the RTE business amounted to 15.4 per million hours worked during the fourth quarter, which was higher than the corresponding quarter previous year when the result was 11.1. Generally, the injury frequency is lower for RTE than for RTC, but measures are continuously being implemented to further improve performance.

3 critical complains was reported for RTE in the fourth quarter compared to 1 in the corresponding quarter previous year.

.

Segment Ready-to-eat (RTE): consists of products that have been cooked during processing and are ready to be consumed, either directly or after being heated up. Products range from grilled and pre-sliced chicken fillets with different seasoning to chicken nuggets. Sales are mainly to Retail and Foodservice sales channels, and part of the production is exported. The segment comprises RTE processing plants in Sweden, Denmark and Norway, combined with third-party production. Net sales for the segment consists of the external net sales. The operational result includes the integrated result for the group without internal margins.

Segment: Other/ Ingredients and group cost

Ingredients

Net sales within Ingredients amounted to MSEK 103 (91) with an operating income (EBIT) of MSEK 12 (0). The increase in operating income (EBIT) was driven by increased prices in fur animal feed.

Group cost

Group costs of MSEK 19 (-28) were recognised in the Group operating income (EBIT). The group cost included non-comparable items of MSEK 26 (-21) related to an adjustment resulting from the final purchase price payment of the earn-out debt attributable to the acquisition of Manor Farm of MSEK 26 (-21).

Other

Personnel

The average number of fulltime employees in the fourth quarter 2021 was 3,108 (3,250) and 3,215 (3,220) for the year.

Government support

During the fourth quarter 2021 an amount of MSEK 1 of governmental support has been recognized in profit. The received government support refers to compensation for increased sick leave.

Average exchange rates

2021–12 2020–12
DKK/SEK 1.36 1.41
NOK/SEK 1.00 0.98
EUR/SEK 10.14 10.49

Group results, financial position and cash flow January – December 2021

Net sales amounted to MSEK 10,101 (9,940). At constant exchange rates net sales increased by 3 percent. During the beginning of the year net sales to Retail sales channel increased while net sales to Foodservice decreased. From the middle of the year net sales to Retail remained flat versus the same period previous year while net sales to Foodservice began to grow again.

Operating income (EBIT) for the Group amounted to MSEK 222 (351), corresponding to an operating margin (EBIT margin) of 2.2 (3.5) percent. The operating income included MSEK 9 (-59) of non-comparable items partly related to an adjustment resulting from the final purchase price payment of the earn-out debt attributable to the acquisition of Manor Farm of MSEK 22 (-52) and to final purchase price payment relating to the acquisition the Finnish business of MSEK -13 (0). Adjusted operating income (adj. EBIT) for the Group amounted hereby to MSEK 213 (410), corresponding to an adjusted operating margin (adj. EBIT margin) of 2.1 (4.1) percent.

The lower operating income is mainly driven by lower results in Readyto-cook, while Ready-to-eat has improved its results.

Finance net for the Group amounted to MSEK -82 (-90), which is an improvement compared with previous year. The improvement refers to lower interest expenses for interest-bearing liabilities of MSEK -37 (-41), lower interest on leasing of MSEK -11 (-14) and currency/other items of MSEK -33 (-36).

Tax expenses for the Group amounted to MSEK -37 (-52) corresponding to an effective tax rate of approximately 26 (20) percent. The increased effective tax rate in 2021 was mainly explained by that fact that no deferred tax asset was booked for costs attributable to the final purchase price payment relating to the acquisition of the Finnish business of approximately MSEK 13 and of the mix of tax rates between the different countries.

Income for the period for the Group decreased by 50 percent to MSEK 103 (208). Earnings per share was SEK 1.60 (3.16).

Net interest-bearing debt (NIBD) for the Group was MSEK 1,980, an increase by MSEK 47 from the 31 of December 2020. The operating cash flow for the year decreased to MSEK 347 (476) negatively affected by lower EBITDA but positively affected by higher positive change of working capital compared with last year and by slightly lower capital expenditure compared with last year. The total increase in net interestbearing debt of MSEK 47 (-267) from the 31 of December 2020 was in addition to the lower operating cash flow, negatively affected by dividends paid compared with no dividends paid last year, higher additional purchase price payments and higher tax payments compared to last year when local authorities in some countries last year approved a deferral of certain tax payments due to the Covid-19 pandemic.

Total equity attributable to the owners of the parent company as of December 31, 2021, amounted to MSEK 1,951 (1,876). The equity to assets ratio amounted to 30.0 (29.4) percent. Return on equity was 5.5 (11.5) percent.

The financial target for the Group's adjusted EBITDA margin is to exceed 10 percent in the medium term. The outcome for the full year 2021 was 5.8 (7.6) percent, which was below the target for the Group.

The financial target for the Group´s net interest-bearing debt in relation to adjusted EBITDA is 2.0-2.5x. The outcome as of December 31, 2021, was 3.4 (2.6), which was above the target range for the Group.

The financial tar et for the Group's net sales is an annual average organic growth in line with or above market growth. The outcome for the average organic growth (5 y CAGR) for the full year 2021 was 6 (6) percent, but the growth in 2021 was only 2 percent.

The financial tar et for the Group's di idend ratio is approximately 60 percent of profit for the year adjusted for non-comparable items on average over time. The outcome for the full year 2021 is that the Board proposes that no dividend be paid for the financial year 2021 in order to ensure continued financial flexibility.

Net Sales and Operating Income (EBIT)2)

MSEK 2021 2020
Net sales 10,101 9,940
EBITDA 598 699
Depreciation -328 -300
EBITA 270 398
Amortisation -50 -50
EBIT 222 351
EBITDA margin, % 5.9% 7.0%
EBITA margin, % 2.7% 4.0%
EBIT margin, % 2.2% 3.5%
Non-comparable items1) 9 -59
Adj. EBITDA1) 589 756
Adj. EBIT1) 213 410
Adj. EBITDA margin, %1) 5.8% 7.6%
Adj. EBIT margin, %1) 2.1% 4.1%
Chicken processed (tonne lw) 3) 393,369 382.257

EBIT/kg 0.6 0.9

1) Restated non-comparable items. see note 6 and 8

2) For specific explanatory items, see note 7.

3) Live Weight, tons

Finance net and tax expenses

MSEK 2021 2020
Finance income 2 0
Finance expenses -83 -91
Finance net -82 -90
Income after finance net 140 260
Income tax expenses -37 -52
Income tax expenses % -26% -20%
Income for the period 103 208
Earnings per share, SEK 1.60 3.16

Net-interest-bearing debt (NIBD)

MSEK 2021 2020
Opening balance NIBD 1,933 2,200
EBITDA 598 699
Change in working capital 162 143
Net capital expenditure -306 -355
Other operating items -108 -10
Operating cash flow 347 476
Paid finance items, net -69 -76
Paid tax -56 -41
Dividend -81 -
Business combinations -171 -104
Other items1) -17 12
Decrease (+) / increase (-) NIBD -47 267
Closing balance NIBD 1,980 1,933

1) Other items mainly consist of effects from changes in foreign exchange rates and net change of leasing assets.

Financial targets 2021 2020 Target
Adj. EBITDA margin, % 5.8% 7,6% 10%
NIBD/Adj. EBITDA 3.4x 2.6x 2.0-2.5x

Other information

Risks and uncertainties

Scandi Standards' risks and uncertainties are described on pa es – 59 and pages 87 – 90 in the Annual Report 2020, which is available at www.scandistandard.com. This description includes a section on Covid pandemic under the headin "Virus pandemic". which is also stated here in updated form. The outbreak of the Corona virus affects our operations in several ways. The Groups sales to Foodservice is negatively affected since the hospitality industry is suffering consequences of the virus outbreak. The ability to produce may also be affected by high levels of sick leave if employees for other reasons cannot be at work or by government directives that may affect the ability to maintain the production. If the outbreak has major impact on the Groups result, it may affect the liquidity and financial position of the Group. How long the Covid-19 pandemic will last and how the pandemic will develop is unknown. The work to minimize disruption in the longer term continues and the Group works continuously to manage the effects of the Covid-19 pandemic. The Group crisis plans are updated regularly, and the Group's production capacity is adapted to demand. detailed analysis of the expected liquidity and financial position is made and updated continuously. Crisis package from governments may be applicable in some cases.

The description in the Annual Report 2020 also includes a section on "Changed purchasing costs" which focuses on changed feed prices This description has been updated with the addition of the following text: The Group is also exposed to general cost changes including energy, transportation and packaging materials. Scandi Standard's business model, which generally enables fluctuations in raw material prices to be carried over to customers, provides a good basis for compensating for price and cost increases over time.

Events after the close of the period

Jonas Tunestål will join the company as managing director and CEO on 1 April 2022.

During January 2022, an increase in Covid-19 cases was registered in most of the company's production facilities with a limited impact on delivery to the customer but with increased costs.

Other significant events

Changes in Group management

As part of the work with the group wide improvement program, Scandi Standard has during the second half of 2021 carried out a number of personnel changes and recruitments at management level. Jonas Tunestål that joins the company as managing director and CEO on 1 April 2022 has twenty years of experience from KLS Ugglarps and Danish Crown group, most recently as a part of the group management team.

Furthermore, Frank McMyler is appointed new country manager for Ireland. McMyler, most recently in the management team for Hilton Group Plc where he the last eleven years has been responsible for the Irish part of the business.

The Norwegian country manager Fredrik Strömmen has in addition to his current responsibilities also taken on Sweden after delivering strong results in the Norwegian business during several years.

In Finland Jean Gallen is recruited as country manager with starting date in April 2022. Gallen comes with vast experience from protein industry, most recently from the fish industry.

Magnus Lagergren, previously country manager for Sweden where he successfully built up Kronfågel to market leader is currently acting country manager Denmark.

Lastly, an organisational overhaul has been carried out with resulting strengthening of the organisation for Sales and Operations Planning (S&OP) and a restructuring of Group Supply Chain and Group Operations is ongoing.

Dividend

To ensure continued financial flexibility the Board does not propose a dividend for the financial year 2021. For the financial year 2020 a dividend of SEK 1,25 per share was paid, corresponding to a total of MSEK 81.

Stockholm, 11 February 2022

Otto Drakenberg Interim managing director and CEO

The interim report has not been subject to review by the Company's auditors. This is a translation of the original Swedish version published on www.scandistandard.com

Consolidated income statement

MSEK Q4 2021 Q4 2020 2021 2020
Net sales 2,435 2,393 10,101 9,940
Other operating revenues 5 2 18 21
Changes in inventories of finished goods and work in
progress 81 70 54 30
Raw materials and consumables -1,581 -1,484 -6,200 -5,898
Cost of personnel -480 -522 -2,041 -2,067
Depreciation, amortisation and impairment -97 -93 -378 -350
Other operating expenses -335 -314 -1,332 -1,327
Share of income of associates 2 2 2 2
Operating income 30 56 222 351
Finance income 1 0 2 0
Finance expenses -23 -23 -83 -91
Income after finance net 8 33 140 260
Tax on income for the period -3 -12 -37 -52
Income for the period 4 21 103 208
Whereof attributable to:
Shareholders of the Parent Company 5 21 104 207
Non-controlling interests -1 0 -1 1
Average number of shares 65,325,178 65,602,978 65,287,762 65,501,968
Earnings per share, SEK 0.08 0.32 1.60 3.16
Earnings per share after dilution, SEK 0.08 0.32 1.60 3.16

Consolidated statement of comprehensive income

MSEK Q4 2021 Q4 2020 2021 2020
Income for the period 4 21 103 208
Other comprehensive income
Items that will not be reclassified to the income statement
Actuarial gains and losses in defined benefit pension plans 18 21 42 12
Tax on actuarial gains and losses -4 -4 -9 -3
Total 14 16 33 10
Items that will or may be reclassified to the income
statement
Cash flow hedges 0 6 -1 6
Currency effects from conversion of foreign operations 15 -97 70 -115
Income from currency hedging of foreign operations -4 3 -14 16
Tax attributable to items that will be reclassified to the
income statement
-1 -1 0 -1
Total 11 -90 55 -95
Other comprehensive income for the period, net of tax 25 -74 88 -85
Total comprehensive income for the period 30 -52 192 123
Whereof attributable to:
Shareholders of the Parent Company 31 -53 193 122
Non-controlling interests -1 0 -1 1

Consolidated statement of financial position

MSEK Note December 31, 2021 December 31, 2020
ASSETS
Non-current assets
Goodwill 921 888
Other intangible assets 876 878
Property plant and equipment 1,889 1,817
Right-of-use assets 415 455
Non-current leasing receivables - 0
Participations in associated companies 46 43
Surplus in funded pensions 34 -
Financial assets 3 3 1
Deferred tax assets 65 41
Total non-current assets 4,249 4,123
Current assets
Biological assets 103 103
Inventory 785 713
Trade receivables 3 811 818
Other short-term receivables 92 78
Prepaid expenses and accrued income 104 131
Current leasing receivables - 0
Derivative instruments 3 - 5
Cash and cash equivalents 3 350 413
Total current assets 2,245 2,262
TOTAL ASSETS 6,494 6,385
EQUITY AND LIABILITIES
Shareholder's equity
Share capital 1 1
Other contributed equity 646 727
Reserves 125 70
Retained earnings 1,180 1,077
Capital and reserves attributable to owners 1,951 1,875
Non-controlling interests 0 1
Total equity 1,951 1,876
Liabilities
Non-current liabilities
Non-current interest-bearing liabilities 3 1,884 1,863
Non-current leasing liabilities 367 401
Derivative instruments 3 5 15
Provisions for pensions 3 8
Other provisions 9 7
Deferred tax liabilities 178 166
Other non-current liabilities 4 65 64
Total non-current liabilities 2,511 2,524
Current liabilities
Current leasing liabilities 68 73
Derivative instruments 3 5 -
Trade payables 3 1,291 1,163
Tax payables 55 29
Other current liabilities 4 179 342
Accrued expenses and prepaid income 433 378
Total current liabilities 2,031 1,985
TOTAL EQUITY AND LIABILITIES 6,494 6,385

Consolidated statement of changes in equity

Equity attributable to shareholders of the Parent Company

Share Other
contributed
Retained Equity
attributable to
shareholders
of the Parent
Non
controlling
Total
MSEK Note capital equity Reserves earnings Company interests equity
Opening balance January 1, 2020 1 727 166 845 1,738 3 1,741
Income for the year 207 207 1 208
Other comprehensive income for the year,
net after tax
-96 10 -86 - -86
Total comprehensive income -96 217 121 1 122
Dividend -2 -2
Long term incentive program (LTIP) 15 15 - 15
Total transactions with the owners - - - 15 15 -2 13
1 727 70 1,077 1 1,876
Closing balance December 31, 2020 1,875
Opening balance January 1, 2021 1 727 70 1,077 1,875 1 1,876
Income for the period 104 104 -1 103
Other comprehensive income, net after tax 55 33 88 - 88
Total comprehensive income 55 138 193 -1 192
Dividend -81 -81 - -81
Long term incentive program (LTIP) -3 -3 - -3
Repurchase of own shares -32 -32 - -32
Total transactions with the owners - -81 - -35 -117 0 -117
Closing balance September 30, 2021 1 646 125 1 180 1 951 0 1 951

Consolidated statement of cash flows

MSEK Q4 2021 Q4 2020 2021 2020
OPERATING ACTIVITIES
Operating income 30 56 222 351
Adjustment for non-cash items 69 123 354 424
Paid finance items, net -17 -16 -69 -76
Paid current income tax 4 -1 -56 -41
Cash flow from operating activities before changes in
operating capital
87 162 451 658
Changes in inventories and biological assets -81 -62 -60 -16
Changes in operating receivables 162 145 64 13
Changes in operating payables -23 -168 158 146
Changes in working capital 59 -85 162 143
Cash flow from operating activities 145 77 613 801
INVESTING ACTIVITIES
Business combinations -136 - -171 -104
Investments in rights of use assets -1 0 -1 -2
Investment in property, plant and equipment -68 -94 -306 -355
Cash flows used in investing activities -205 -94 -478 -461
FINANCING ACTIVITIES
New loan - - - 60
Repayment loan - -1 -31 -55
Payments for amortisation of leasing liabilities -20 -20 -84 -82
Dividend - - -81 -
Repurchase of own shares - - -32 -
Other 10 -5 29 -25
Cash flows in financing activities -9 -26 -199 -102
Cash flows for the period -69 -43 -63 238
Cash and cash equivalents at beginning of the period 425 472 413 194
Currency effect in cash and cash equivalents -6 -17 1 -19
Cash flow for the period -69 -43 -63 238
Cash and cash equivalents at the end of the period 350 413 350 413

Parent Company income statement

MSEK Q4 2021 Q4 2020 2021 2020
Net sales - - - -
Operating expenses 0 0 0 0
Operating income 0 0 0 0
Finance net 5 7 9 29
Income after finance net 5 7 9 29
Group contribution 2 -4 2 -4
Tax on income for the period 2 2 0 -0
Income for the period 8 5 10 25

Parent Company statement of comprehensive income

MSEK Q4 2021 Q4 2020 2021 2020
Income for the period 8 5 10 25
Other comprehensive income for the period, net of tax - - - -
Total comprehensive income for the period 8 5 10 25

Parent Company statement of financial position

MSEK Note December 31, 2021 December 31, 2020
ASSETS
Non-current assets
Investments in subsidiaries 938 533
Receivables from Group entities - 405
Total non-current assets 938 938
Current assets
Receivables from Group entities 12 27
Cash and cash equivalents 0 0
Total current assets 12 27
TOTAL ASSETS 950 965
EQUITY AND LIABILITIES
Equity
Restricted equity
Share capital 1 1
Non-restricted equity
Share premium account 645 727
Retained earnings -27 -20
Income for the period 10 25
Total equity 629 732
Current liabilities
Tax payables 0 0
Liabilities to Group companies 4 320 233
Accrued expenses and prepaid income - 0
Total current liabilities 320 233
TOTAL EQUITY AND LIABILITIES 950 965

Parent Company statement of changes in equity

707
25
-
25
732
732
10
-
10
-81
-32
-113
629

Notes to the condensed consolidated financial information

Note 1. Accounting policies

Scandi Standard applies International Financial Reporting Standards (IFRS) as adopted by the European Union. This report has been prepared in accordance with IAS 34, Interim Financial Reporting, the Swedish Annual Accounts Act and recommendation RFR 1, Supplementary accounting principles for Groups issued by the Swedish inancial eportin Board. The Parent ompany's accounts ha e been prepared in accordance with the Swedish Annual Accounts Act and recommendation RFR 2, Accounting for legal entities. issued by the Swedish Financial Reporting Board. The same accounting policies and methods of computation have been applied for the Group and the Parent Company as in the latest annual report, with the exception of the following amended accounting policies.

New and amended accounting policies

The IFRS Interpretations Committee (IFRS IC) published an agenda decision in April 2021 on configuration or customisation costs in cloud computing arrangements. According to this agenda decision, it is clarified that certain configuration and customisation costs in a cloud computing arrangement do not meet the requirements to be reported as intangible assets. During the quarter, Scandi Standard has completed the review of the effects on the consolidated financial statements based on IFRS IC´s agenda decision and concluded that a retroactive application of this agenda decision does not ha e a si nificant effect on the roup's financial statements related to the current year or earlier periods. However, it has been concluded that the accounting in future periods for investments in cloud computing arrangements will be affected by IFRS ICs agenda decision. As a consequence, certain configuration and customisation costs in cloud computing arrangements that arises in 2022 and later will not meet the requirements to be reported as intangible assets. Such costs will accordingly be recognised as an expense by the Group when it receives the configuration or customisation services.

Amount and dates

Unless otherwise stated. amounts are indicated in millions of Swedish kronor (MSEK). All comparative figures in this report refer to the corresponding period of the previous year unless otherwise stated. Rounding errors may occur.

Long-term incentive program

The Annual General Meeting 2021 decided on a long-term incentive program (LTIP 2021) for key employees which is designed to promote the longterm value growth of the company and the Group and increase alignment between the interests of the participating individual in the program and the company's shareholders. The pro ram is of the same type as LTIP . The pro rams are equity-settled, share based compensation plans accounted for in accordance with IFRS 2, Share based payments. The programs are expensed over the vesting period (3 years). At the end of each reporting period the Group considers changes in the anticipated number of vested shares. Social charges related to the programs are recognized as a cash-settled instrument. or more information about the Group's lon -term incentive programs, see Notes 1 and 5 in the Annual Report 2020.

To secure the Scandi Standards obligation to provide conditional performance shares under LTIP, the company has during the first quarter of 2021 repurchased 540,000 shares at a price of SEK 60.90 per share, for a total of MSEK 32. The company has during the second quarter of 2021 delivered a total of 245,227 existing ordinary shares in the company to participants in the company's long-term incentive program that was established by the annual general meeting 2018 (LTIP 2018). Scandi Standard's holdin of treasury shares thereby amounts to 733,726 shares, which secure delivery of shares for all of the ompany's incenti e programs.

Note 2. Segment information

From the first quarter 2021 Scandi Standard manages and monitors its business based on the segments Ready-to-cook, Ready-to-eat and Other.

The Group has updated its operational structure to a more integrated matrix organization, i.e. managers are held responsible both for product segments and geographies. An integral part of the Company strategy for continued growth and value creation is to share best practice, capitalize on product development and drive scale efficiencies across the Group.

The successful expansion of the Ready-to-eat business, which has grown from sales of MSEK 500 to BNSEK 2 since 2015, has accentuated the rationale to follow up Ready-to-cook and Ready-to-eat separately, as they largely represent different skill sets and production processes. In 2020, Scandi Standard conducted a comprehensive strategic review, which further strengthened the view that an increased focus on these two reportable segments will be a better way to identify, nurture and spread best practice to support continued growth and value creation. Based on the strategic re iew Scandi Standard's internal organization has been aligned, including internal reporting and decision-making processes. Consequently, with effect from 1 January 2021, the segment reporting is updated to comprise the reportable segments Ready-to-cook and Ready-to-eat, as it best reflects how Scandi Standard primarily manages and monitors its operations.

The responsibility for the Group's financial assets and liabilities provisions for taxes, gains and losses on the re-measurement of financial instruments according to IFRS 9 and pension obligations according to IAS 19 are dealt with by the corporate functions and are not allocated to the segments. All capital expenditure on property plant and equipment and intan ible assets apart from expendable equipment is included in the se ments' investments.

Segment Ready-to-cook (RTC): is the Group's lar est product se ment and consists of products that are either chilled or fro en that have not been cooked. These include whole birds, cuts of meat, deboned and seasoned, or marinated products. Products are made available mainly via Retail and Foodservice to both domestic and export markets. The segment comprises RTC processing plants in all five countries, the feed business in Ireland, egg production in Norway, and the hatching business in Sweden. Net sales for the segments consist of the external net sales.

Segment Ready-to-eat (RTE): consists of products that have been cooked during processing and are ready to be consumed, either directly or after being heated up. Products range from grilled and pre-sliced chicken fillets with different seasoning to chicken nuggets. Sales are mainly to Retail and Foodservice sales channels, and part of the production is exported. The segment comprises RTE processing plants in Sweden, Denmark and Norway, combined with third-party production. Net sales for the segments consist of the external net sales. The operational result includes the integrated result for the group without internal margins.

Other: consists of ingredients, which is surplus products mainly for non-human consumption, and mainly used for industrial production of animal feed and other applications in line with Scandi Standard's ambition is to utilize the animal entirely, as it reduces production waste to almost zero and contributes to a lower carbon footprint. No individual part of Other is significant enough in size to constitute its own segment.

Ready-to-cook 1)
Ready-to-eat 2)
Other 3) Total
MSEK 2021 2020 2021 2020 2021 2020 2021 2020
Net Sales 7,611 7,622 2,112 1,911 377 408 10,101 9,940
Operating income (EBIT) 110 326 138 95 -26 -71 222 351
Non-comparable items4) 0 -7 0 0 9 -52 9 -59
Adjusted EBIT4) 110 333 138 95 -36 -19 213 410
Share of income of associates 2 2 2 2
Finance income 2 0
Finance expenses -83 -91
Tax on income for the period -37 -52
Income for the period 103 208

1) Includes feed in Ireland, hatching in Sweden, 100% consolidation of the 51% owned entity Rokkedal in Denmark. Net sales for the segment Ready-to-cook includes the external net sales

2) Net sales for the segment Ready-to-eat includes the external net sales. Operative result for the segment Ready-to-eat includes the integrated result for the group without internal margins 3) Other consist of ingredients business and group cost, see note 2 for definition of Other. Group cost was MSEK -39 (-78). The cost for was affected by non-comparable items of MSEK 9 (-52)

4) Restated non-comparable items. see note 6 and 8

Restated historical information for the new segments

Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Ready-to-cook, MSEK 2019 2019 2019 2019 2019 2020 2020 2020 2020 2020
Net sales 1,879 1,883 1,900 1,806 7,467 1,899 1,912 1,983 1,824 7,619
Adj. EBITDA 151 155 165 150 621 138 170 175 139 622
Adj. EBITA 99 103 112 97 411 81 111 117 74 382
Adj. EBIT 87 92 99 84 362 68 98 105 63 333
Non-comparable items 0 -7 0 0 -7 0 0 0 -7 -7
EBIT 87 83 99 84 352 68 98 105 56 326
Adjusted EBITDA margin 8.0% 8.2% 8.7% 8.3% 8.3% 7.3% 8.9% 8.8% 7.6% 8.2%
Adjusted EBITA margin 5.3% 5.5% 5.9% 5.4% 5.5% 4.2% 5.8% 5.9% 4.0% 5.0%
Adjusted EBIT margin 4.6% 4.9% 5.2% 4.7% 4.8% 3.6% 5.1% 5.3% 3.4% 4.4%
EBIT margin 4.6% 4.4% 5.2% 4.7% 4.7% 3.6% 5.1% 5.3% 3.0% 4.3%
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Ready-to-eat, MSEK 2019 2019 2019 2019 2019 2020 2020 2020 2020 2020
Net sales 489 498 542 514 2,042 476 426 532 476 1,911
Adj. EBITDA 37 34 42 25 139 26 21 55 39 141
Adj. EBITA 25 22 28 11 87 13 9 44 28 94
Adj. EBIT 25 21 28 11 85 13 9 44 29 95
Non-comparable items 0 0 0 0 0 0 0 0 0 0
EBIT 25 21 28 11 85 13 9 44 29 95
Adjusted EBITDA margin 7.7% 6.8% 7.8% 4.9% 6.8% 5.4% 5.0% 10.4% 8.2% 7.4%
Adjusted EBITA margin 5.2% 4.3% 5.2% 2.2% 4.2% 2.8% 2.2% 8.2% 5.8% 4.9%
Adjusted EBIT margin 5.1% 4.2% 5.2% 2.1% 4.2% 2.8% 2.2% 8.2% 6.1% 5.0%
EBIT margin 5.1% 4.2% 5.2% 2.1% 4.2% 2.8% 2.2% 8.2% 6.1% 5.0%
Other, MSEK Q1
2019
Q2
2019
Q3
2019
Q4
2019
2019 Q1
2020
Q2
2020
Q3
2020
Q4
2020
2020
Net sales 91 91 99 100 381 103 110 106 92 411
Adj. EBITDA 6 7 4 1 18 2 5 5 0 11
Adj. EBITA 4 4 3 0 11 1 4 4 -1 7
Adj. EBIT 4 4 3 0 11 1 4 4 -1 7
Non-comparable items 0 0 0 0 0 0 0 0 0 0
EBIT 4 6 3 0 13 1 4 4 -1 7
Adjusted EBITDA margin 6.5% 7.3% 4.3% 0.8% 4.6% 1.8% 4.3% 4.4% -0.5% 2.6%
Adjusted EBITA margin 4.3% 4.5% 2.9% 0.1% 2.9% 0.7% 3.3% 3.6% -1.2% 1.7%
Adjusted EBIT margin 4.3% 4.5% 2.9% 0.1% 2.9% 0.7% 3.3% 3.6% -1.2% 1.7%
EBIT margin 4.3% 6.7% 2.9% 0.1% 3.4% 0.6% 3.3% 3.6% -1.2% 1.7%
Group Cost, MSEK Q1
2019
Q2
2019
Q3
2019
Q4
2019
2019 Q1
2020
Q2
2020
Q3
2020
Q4
2020
2020
Net sales - - - - - - - - - -
Adj. EBITDA -5 -8 -5 -7 -24 -6 -4 -3 -5 -18
Adj. EBITA -5 -9 -5 -8 -26 -7 -6 -6 -7 -26
Adj. EBIT -5 -9 -5 -8 -26 -7 -6 -6 -7 -26
Non-comparable items 0 0 0 0 0 0 0 -31 -21 -52
EBIT -5 -9 -5 -8 -26 -7 -6 -37 -28 -78
Adjusted EBITDA margin - - - - - - - - - -
Adjusted EBITA margin - - - - - - - - - -
Adjusted EBIT margin - - - - - - - - - -
EBIT margin - - - - - - - - - -
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
TOTAL, MSEK 2019 2019 2019 2019 2019 2020 2020 2020 2020 2020
Net sales 2,458 2,472 2,541 2,420 9,891 2,479 2,448 2,621 2,393 9,940
Adj. EBITDA 190 187 207 169 753 159 192 232 173 756
Adj. EBITA 123 120 138 101 482 87 117 159 93 457
Adj. EBIT 110 108 125 87 431 75 105 147 83 410
Non-comparable items 0 -7 0 0 -7 0 0 -31 -28 -59
EBIT 110 101 125 87 424 75 105 116 56 351
Adjusted EBITDA margin 7.7% 7.6% 8.2% 7.0% 7.6% 6.4% 7.8% 8.8% 7.2% 7.6%
Adjusted EBITA margin 5.0% 4.9% 5.4% 4.2% 4.9% 3.5% 4.8% 6.1% 3.9% 4.6%
Adjusted EBIT margin 4.5% 4.4% 4.9% 3.6% 4.4% 3.0% 4.3% 5.6% 3.5% 4.1%
EBIT margin 4.5% 4.1% 4.9% 3.6% 4.3% 3.0% 4.3% 4.4% 2.3% 3.5%

Note 3. Accounting and valuation of financial instruments

Scandi Standard's financial instruments by classification and by le el in the fair alue hierarchy as per 0 December 2021 and for the comparison period, are shown in the tables below.

Valued at fair value Derivatives used in hedge
December 31 2021, MSEK Valued at amortised cost through profit and loss¹ accounting¹
Assets
Other non-current financial assets 3 - -
Trade receivables 811 - -
Derivatives instruments - - -
Cash and cash equivalents 350 - -
Total financial assets 1,164 - -
Liabilities
Non-current interest-bearing liabilities 1,884 - -
Other non-current liabilities - - -
Derivatives instruments - - 11
Current interest-bearing liabilities - - -
Other current liabilities - - -
Trade and other payables 1,291 - -
Total financial liabilities 3,175 - 11
Valued at fair value Derivatives used in hedge
December 31 2020, MSEK Valued at amortised cost through profit and loss¹ accounting¹
Assets
Other non-current financial assets 1 - -
Trade receivables 818 - -
Derivative instruments - - 5
Cash and cash equivalents 413 - -
Total financial assets 1,232 - 5
Liabilities
Non-current interest-bearing liabilities 1,863 - -
Other non-current liabilities - - -
Derivative instruments - - 15
Current interest-bearing liabilities - - -
Other current liabilities - 180 -
Trade and other payables 1,163 - -
Total financial liabilities 3,027 180 15

1) The valuation of the Groups financial assets and liabilities is performed in accordance with the fair-value hierarchy:

Level 1. Quoted prices (unadjusted) in active markets for identical instruments.

Level 2. Data other than quoted prices included within level 1 that are observable for the asset or liability either directly as prices or indirectly as derived from prices.

Level 3. Non-observable data for the asset or liability.

As of 31 December 2021, and at the end of the comparison period the Group had financial derivatives (level 2) measured at fair value on the balance sheet. The fair value of forward exchange contracts is estimated based on current forward rates at the reporting date, while interest rate swaps are valued using estimates of future discounted cash flows. As of 31 December 2021, the derivatives amounted to MSEK -11 (-10).

For the Group's long-term borrowing, which as of 31 December 2021 amounted to MSEK 1,884 (1,863), fair value is considered to be equal to the amortised cost as the borrowings are held at floating market rates and hence the booked value will be approximated as the fair value.

For other financial instruments, fair value is estimated at cost adjusted for any impairment. Other current liabilities (level 3) refers to the additional purchase price related to the acquisition of Manor Farm. The liability is valued at estimated fair value based on historic and future expected EBITDA.

Note 4. Other liabilities

The part in other current liabilities for the Group as per 31 December 2021 amounting to MSEK - (180) respectively, refers to the additional purchase price related to performed acquisitions.

The current liabilities to Group entities in the Parent Company as per 31 December 2021 amounted to MSEK 320 (233).

Note 5. Alternative KPIs

The Scandi Standard Group uses the below alternative KPIs. The Group believes that the presented alternative KPIs are useful when reading the financial statements in order to understand the Group's ability to generate results before investments, assess the Group's opportunities to dividends and strategic investments and to assess the Group's ability to fulfil its financial obligations.

From Income Statement, MSEK Q4 2021 Q4 2020 2021 2020
Net sales A 2,435 2,393 10,101 9,940
Income for the period B 4 21 103 208
+ Reversal of tax on income for the year 3 12 37 52
Income after finance net C 8 33 140 260
+ Reversal of financial expenses 23 23 83 91
+ Reversal of financial income -1 -0 -2 0
Operating income (EBIT) D 30 56 222 351
+ Reversal of depreciation, amortisation and
impairment 97 93 378 350
+ Reversal of share of income of associates 0 -2 -2 -2
EBITDA E 125 147 598 699
Non-comparable items in income for the period (EBIT) F -26 28 -9 59
Adjusted income for the period (Adj. EBIT) D+F 3 83 213 410
Adjusted operating margin (Adj. EBIT margin) (D+F)/A 0.1% 3.5% 2.1% 4.1%
Non-comparable items in EBITDA G -26 26 -9 57
Adjusted EBITDA E+G 98 173 589 756
Adjusted EBITDA margin % (E+G)/A 4.0% 7.2% 5.8% 7.6%
From Statement of Cash Flow, MSEK Q4 2021 Q4 2020 2021 2020
Operating activities
Operating income (EBIT) 30 56 222 351
Adjustment for non-cash items
+ Depreciation, amortisation and impairment 97 93 378 350
- Share of income of associates -2 -2 -2 -2
EBITDA 125 147 598 699
Non-comparable items in EBITDA
G
-26 26 -9 57
Adjusted EBITDA 98 173 589 756
From Balance Sheet, MSEK December 31, 2021 December 31, 2020
Total assets 6,494 6,385
Non-current non-interest-bearing liabilities
Deferred tax liabilities -178 -166
Other non-current liabilities -65 -64
Total non-current non-interest-bearing liabilities -243 -230
Current non-interest-bearing liabilities
Trade payables -1,291 -1,163
Tax payables -55 -29
Other current liabilities -179 -342
Accrued expenses and prepaid income -433 -378
Total current non-interest-bearing liabilities -1,958 -1,912
Capital employed 4,293 4,243
Less: Cash and cash equivalents -350 -413
Operating capital 3,943 3,830
Average capital employed H 4,268 4,204
Average operating capital I 3,887 3,901
Operating income (EBIT), R12M 222 351
Adjusted operating income (Adj. EBIT), R12M J 213 410
Financial income K 2 0
Return on capital employed (J+K)/H 5.2% 8.4%
Return on operating capital J/I 5.7% 9.0%
Interest bearing liabilities
Non-current interest-bearing liabilities 1,884 1,863
Non-current leasing liabilities 367 401
Derivates 11 10
Current leasing liabilities 68 73
Total interest-bearing liabilities 2,300 2,346
Less: Cash and cash equivalents -350 -413
Net interest-bearing debt 1,980 1,933

Note 6. Items affecting comparability (non-comparable items)

Items affecting comparability (non-comparable items) are transactions or events that rarely occur or are unusual in the ordinary business operations, and hence are unlikely to occur a ain. The Group's alternati e performance measures adjusted BIT adjusted EBITA and adjusted operating income (adjusted. EBIT), are adjusted for non-comparable items as presented in the tables below to facilitate the understanding of the underlying current trading of the ordinary business operations. For a definition of alternative performance measures see page 25.

Non-comparable items in operating income (EBIT)
MSEK Q4 2021 Q4 2020 2021 2020
Earn-out Debt adjustment 1) 26 -21 9 -52
Restructuring of production2) - -7 - -7
Total 26 -28 9 -59

1) Income of MSEK 22 related to decreased earn-out debt resulting from the final purchase price payment relating to the acquisition of Manor Farm and in last year an adjustment of the earn-out debt attributable to the acquisition of Manor Farm of MSEK 52. In addition, for the year, cost of MSEK -13 resulting from the final purchase price payment relating to the acquisition of the Finnish business.

2) Costs due to restructuring of a Swedish subsidiary during 2020, with terminating a long-term contract and write-downs of assets of MSEK 7.

Non-comparable items in operating income (EBIT) by segment

MSEK Q4 2021 Q4 2020 2021 2020
Ready-to-cook - -7 - -7
Group cost 26 -21 9 -52
Total 26 -28 9 -59

Note 7. Specific explanatory items (Exceptional items)

Specific explanatory items (Exceptional items) are transactions or events that do not qualify as non-comparable items as they are likely to occur from time to time in the ordinary business operations. Disclosures about these items are provided to facilitate the understanding and assessment of the financial result. These items are not adjusted for in the Group's and the se ment's alternati e performance measures adjusted BIT adjusted EBITA and adjusted operating income (adjusted EBIT).

Specific explanatory items (Exceptional items) in operating income (EBIT)
MSEK Q4 2021 Q4 2020 2021 2020
Bird flu1) -28 -15 -80 -15
Covid-19 pandemic2) - -16 -8 -60
Settlement supplier contract3) - - -17 -
Strategy project4) - - - -16
Severance package5) - - -19 -
One-time payment Afa Insurance6) 12 12
Total -16 -31 -112 -91

1) Cost related to bird flu – mainly price reductions.

2) Costs related to Covid-19 pandemic - Temporarily closing of production lines on products within Foodservice in Denmark, provision for bad debt, and inventory write-down. 3) Settlement related to supplier contract in Denmark.

4)Comprehensive strategy project in the Group aimed to review the business has resulted in a common Group strategy on medium-and long-term path.

5) Costs related to severance package for restructuring (Q3 2021), for Scandi Standard general manager and Group CEO and senior management in Ireland 6

) In October 2021, Swedish entities in the Scandi Standard Group received a one-time payment of MSEK 12 from Afa insurance.

Specific explanatory items (Exceptional items) in operating income (EBIT) by segments

MSEK Q4 2021 Q4 2020 2021 2020
Ready-to-cook -16 -28 -90 -63
Ready-to-eat - -3 -9 -27
Other - - - -1
Group cost - - -13 -
Total -16 -31 -112 -91

Note 8 Restatement non-comparable items

Scandi Standard has during the first quarter 2021 decided to implement a new definition for treatment of items affecting comparability, implying a stricter classification of such items. See table below for details on restated historical financial information related to items affecting comparability for the alternative performance measures adjusted EBITDA and adjusted operating income (adjusted EBIT).

Non-comparable items in the operating income (EBIT) 2019-2020

MSEK Q1
2019
Q2
2019
Q3
2019
Q4
2019
2019 Q1
2020
Q2
2020
Q3
2020
Q4
2020
2020
Bird flu1) -15 -15
Earn-out Debt adjustment 2) -31 -21 -52
Covid-19 pandemic3) -27 -17 -16 -60
Strategy project4) -16 -16
Restructuring5) -6 -5 -12
Restructuring of production6) -7 -7 -7 -7
Transaction costs7) -1 -1
Costs for incorrect inserts goods8) -6 -6
Other -4 -4
Total - -13 - -16 -30 -42 -17 -31 -59 -150

Non-comparable items in the operating income (EBIT) 2019-2020 Restated

MSEK Q1
2019
Q2
2019
Q3
2019
Q4
2019
2019 Q1
2020
Q2
2020
Q3
2020
Q4
2020
2020
Bird flu1)
Earn-out Debt adjustment 2) -31 -21 -52
Covid-19 pandemic3)
Strategy project4)
Restructuring5)
Restructuring of production6) -7 -7 -7 -7
Transaction costs7)
Costs for incorrect inserts goods8)
Other
Total - -7 - - -7 - - -31 -28 -59
MSEK Q1
2019
Q2
2019
Q3
2019
Q4
2019
2019 Q1
2020
Q2
2020
Q3
2020
Q4
2020
2020
Ready-to-cook -7 -7 -7 -7
Ready-to-eat
Other
Group cost -31 -21 -52
Total - -7 - - -7 - - -31 -28 -59

1) Cost related to bird flu - mainly inventory write-down.

2) Cost related to increased earn-out debt attributable to the acquisition of Manor Farm, mainly driven by the strong result development in Manor Farm in 2020 compared with the assessment made at the acquisition time. 3)Cost related to Covid-19 pandemic - Temporarily closing of production lines on products within Foodservice in Denmark (for the quarter and full year), provision for bad debt (for the quarter) and

inventory write-down (for the quarter and full year).

4) Comprehensive strategy project in the Group aimed to review the business has resulted in a common Group strategy on medium-and long-term path.

5) For 2019 restructuring costs in Denmark.

6) Closing of hatchery in Finland in the second quarter 2019. For 2020, costs due to restructuring of a Swedish subsidiary during the fourth quarter 2020, with terminating a long-term contract and write-downs of assets.

7) Deal fees mainly related to the acquisitions of Rokkedahl Food ApS in Denmark in 2018.

8) Costs incurred due to quality issues in purchased raw material that have not been covered by insurance.

Definitions

EBIT Operating income.

Adjusted operating income (Adj. EBIT)

Operating income (EBIT) adjusted for non-comparable items.

Operating margin (EBIT margin) Operating income (EBIT) as a percentage of net sales.

Adjusted operating margin (Adj. EBIT margin) Adjusted operating income (Adj. EBIT) as a percentage of net sales.

EBITDA

Operating income before depreciation, amortisation and impairment and share of income of associates.

EBITA

Operating income before amortisation and impairment and share of income of associates.

Adjusted EBITDA

Operating income before depreciation, amortisation and impairment and share of income of associates. adjusted for non-comparable items.

EBITDA margin EBITDA as a percentage of net sales.

Adjusted EBITDA margin Adjusted EBITDA as a percentage of net sales.

Adjusted EBITA

Operating income before amortisation and impairment and share of income of associates. adjusted for non-comparable items.

Adjusted EBITA margin Adjusted EBITA as a percentage of net sales.

Adjusted return on operating capital (ROC) Adjusted operating income last twelve months (R12M) divided by average operating capital.

Return on operating capital (ROC)

Operating income last twelve months (R12M) divided by average operating capital.

Adjusted return on capital employed (ROCE) Adjusted operating income last twelve months (R12M) plus interest income divided by average capital employed.

Return on capital employed (ROCE)

Operating income last twelve months (R12M) plus interest income divided by average capital employed.

Return on equity

Income for the period last twelve months (R12M) divided by average total equity.

Operating cash flow

Cash flow from operating activities excluding paid finance items net and paid current income tax. with the addition of net capital expenditure and net increase in leasing assets.

Adjusted operating cash flow Cash flow adjusted for non-comparable items.

Adjusted income for the period Income for the period adjusted for non-comparable items.

Earnings per share (EPS)

Income for the period. attributable to the shareholders. divided by the average number of shares.

Adjusted earnings per share (EPS)

Adjusted income for the period. attributable to the shareholders. divided by the average number of shares.

Net interest-bearing debt (NIBID)

Interest-bearing debt excluding arrangement fees less cash and cash equivalents.

Working capital

Total inventory and operating receivables less non-interestbearing current liabilities.

Operating capital

Total assets less cash and cash equivalents and non-interestbearing liabilities. including deferred tax liabilities.

Capital employed

Total assets less non-interest-bearing liabilities. including deferred tax liabilities.

Net sales

Net sales is gross sales less sales discounts and joint marketing allowances.

Other operating revenues

Other operating revenue is revenue not related to sales of chicken, instead such as rent of excess land/buildings to other users and payment by non-employees for use of the ompany's canteens.

COGS

Cost of goods sold.

Raw materials and consumables

Costs of raw materials and other consumables include the purchase costs of live chicken and other raw materials such as packaging etc.

Production costs

Production costs include direct and indirect personnel costs related to production and other production related costs.

Other operating expenses

Other operating expenses include marketing, Group personnel and other administrative costs.

Items affecting comparability (non-comparable items) Transactions or events that rarely occur or are unusual in the ordinary business operations, and hence are unlikely to occur again.

Specific Explanatory items (exceptional items)

Transactions or events that do not qualify as non-comparable items as they are likely to occur from time to time in the ordinary business. Disclosure about these items are useful to understand and assess the performance of the business.

RTC

Ready-to-cook. Products that require cooking.

RTE

Ready-to-eat. Products that are cooked and may be consumed directly or after heating-up.

R12M

Rolling twelve months.

Conference Call

A conference call for investors, analysts and media will be held on 11 February 2022 at 8.30 AM CET.

Dial-in numbers: UK: 020 3936 2999 Sweden: 010 884 80 16 US: +1 646 664 1960 Other countries: +44 20 3936 2999

Slides used in the conference call can be downloaded at www.scandistandard.com under Investor Relations. A recording of the conference call will be available on www.scandistandard.com afterwards.

Further information

For further information, please contact: Otto Drakenberg, Interim managing director and CEO Tel: + 46 70-864 55 04

Julia Lagerqvist, CFO Tel: +46 72 402 84 02

Henrik Heiberg, Head of M&A, Financing & IR Tel: +47 917 47 724

Financial calendar

Annual General Meeting May 4, 2022
Interim report for Q1 2022 May 4, 2022
Interim report for Q2 2022 August 25, 2022
Interim report for Q3 2022 October 28, 2022

This interim report comprises information which Scandi Standard is required to disclose pursuant to EU market abuse regulation and the Securities Markets Act. It was released for publication at 07:30 AM CET on 11 February 2022.

Forward looking statement

This report contains forward-looking statements and the actual outcome could be materially different. Factors that could have a material effect on the actual outcome include, but are not limited to, general business conditions, product demand, available credits, available insurance, fluctuations in exchange rates and interest rates, political developments, the impact of competing products and their pricing, product development, commercialization and technological difficulties, availability of production facilities, products quality and safety, interruptions in supply, increased raw material costs, disease outbreaks, loss of major customer contracts and major customer credit losses, impact of the Covid-19 pandemic and government decisions.

The forward-lookin statements reflect the Board of irectors' and mana ement's current iews with respect to certain future e ents and potential financial performance. Although the Board of Directors and the management believe that the expectations reflected in such forwardlooking statements are reasonable, no assurance can be given that such expectations will prove to have been correct. This report does not imply that the Company has undertaken to revise these forward-looking statements, beyond what is required under the company's re istration contract with Nasdaq Stockholm, if and when circumstances arise that will lead to changes compared to the date when these statements were provided.

About Scandi Standard

Scandi Standard is the leading producer of chicken-based food products in the Nordic region and Ireland. The company produces, markets and sells ready to eat, chilled and frozen products under the well-known brands Kronfågel, Danpo, Den Stolte Hane, Manor Farm and Naapurin Maalaiskana. Eggs are also produced and sold in Norway. We are approximately 3,000 employees with annual sales of more than SEK 10 billion.

Scandi Standard AB (publ) Strandbergsgatan 55 104 25 Stockholm Reg no. 556921-0627 www.scandistandard.com

Talk to a Data Expert

Have a question? We'll get back to you promptly.