Quarterly Report • Aug 25, 2021
Quarterly Report
Open in ViewerOpens in native device viewer

"The financial result in the quarter does not live up to its potential and has been negatively affected by a number of organizational and leadership shortcomings. I and the Board of Scandi Standard are confident that we will tackle the current challenges and create shareholder value in line with our potential over time."
Otto Drakenberg, Interim managing director and CEO
| MSEK | Q2 2021 | Q2 2020 | Δ | H1 2021 | H1 2020 | Δ | R12M | 2020 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 2,564 | 2,448 | 5% | 5,033 | 4,926 | 2% | 10,048 | 9,940 |
| EBITDA | 167 | 192 | -13% | 348 | 351 | -1% | 695 | 699 |
| Operating income (EBIT) | 75 | 105 | -28% | 163 | 179 | -9% | 334 | 351 |
| EBITDA margin % | 6.5% | 7.8% | -1.3ppt | 6.9% | 7.1% | -0.2ppt | 6.9% | 7.0% |
| EBIT margin % | 2.9% | 4.3% | -1.3ppt | 3.2% | 3.6% | -0.4ppt | 3.3% | 3.5% |
| Non-comparable items1) | -4 | 0 | - | -4 | 0 | - | -63 | -59 |
| Adjusted EBITDA1) | 171 | 192 | -11% | 352 | 351 | 0% | 756 | 756 |
| Adjusted operating income (Adj. EBIT)1) | 79 | 105 | -24% | 167 | 179 | -7% | 397 | 410 |
| Adjusted EBITDA margin1) % | 6.7% | 7.8% | -1.2ppt | 7.0% | 7.1% | -0.1ppt | 7.5% | 7.6% |
| Adjusted EBIT margin1) % | 3.1% | 4.3% | -1.2ppt | 3.3% | 3.6% | -0.3ppt | 4.0% | 4.1% |
| Income after finance net | 51 | 85 | -40% | 123 | 127 | -3% | 256 | 260 |
| Income for the period | 41 | 73 | -44% | 95 | 108 | -12% | 195 | 208 |
| Earnings per share, SEK | 0.61 | 1.19 | -48% | 1.44 | 1.70 | -15% | 2.90 | 3.16 |
| Return on capital employed % | 7.9% | 9.3% | -0.5ppt | 7.9% | 9.3% | -1.4ppt | 7.9% | 8.4% |
| Return on equity % | 10.1% | 12.8% | -2.8ppt | 10.1% | 12.8% | -2.8ppt | 10.1% | 11.5% |
| Operating cash flow | 57 | 166 | -66% | 166 | 260 | -36% | 383 | 476 |
| Net interest-bearing debt | -1,967 | -2,058 | -4% | -1,967 | -2,058 | -4% | -1,967 | -1,933 |
| NIBD/Adj. EBITDA | -2.6 | -2.8 | -6% | -2.6 | -2.8 | -6% | -2.6 | -2.6 |
| Feed efficiency (kg feed/live weight) | 1.52 | 1.52 | 0% | 1.52 | 1.53 | -1% | 1.52 | 1.52 |
| Lost time injuries per million hours worked (LTI) | 39.5 | 32.5 | 22% | 36.3 | 31.1 | 17% | 34.6 | 31.0 |
1) Restated non-comparable items. see note 6 and 8.
Scandi Standard reports another quarter of growth as net sales increased by 5 percent to MSEK 2,564 (2,448), equivalent to 7 percent growth in local currency. Profitability is unsatisfactory, particularly due to negative result in our Ready-to-cook business in Denmark and continued effects from bird flu. Raw material prices for feed are at historic high levels in the whole Group. The general approach we have with clients to adjust product prices for changes in feed raw material prices forms a good hedge to the largest cyclical driver for our industry, although there are some phasing effects. In addition, costs relating to management changes impacted the result negatively. Adjusted operating income (adjusted EBIT) decreased to MSEK 79 (105), implying a margin of 3.1 (4.3) percent.
My assessment of Scandi Standard after the first weeks as interim managing director and CEO of Scandi Standard is that the company has strong growth potential, based on both external and internal factors. From an external perspective we experience a market which shows strong opportunities for development and our products match increasing preference for tasty, healthy, sustainable, and affordable products. Internally, the company possesses many of the prerequisites required to take full advantage of these opportunities, including financial resources and high industry competence within the organisation. The financial result in the quarter does not live up to its potential and has been negatively affected by a number of organizational and leadership shortcomings. We are now in the process of resolving these and I am confident that Scandi Standard will capitalize on the dynamic opportunities in our markets and therefore be able to deliver significant improvements in growth and profitability.
One of the challenges during the quarter is the deviations from company standards linked to animal welfare and food safety in the Swedish production facility. The public attention around these deviations, contributed to reduced sales in June by 7 percent within Ready-to-cook Sweden. The main part of deviations identified in the Swedish operations have been rectified during the summer. Our goal is for deviations from the company's standards to be at the lowest possible levels. This is a central part of our continuous improvement work. The deviations from the company's standards are a failure that we take very seriously. After having thoroughly investigated the deviations, I am confident that they never threatened consumers health and safety. Also, no increase in complaints has been recorded during the period.
A group-wide investigation was initiated in June with the intention to develop an action plan to prevent and handle deviations in production and quality processes in all our markets. Even if some of these measures may have a short-term impact on results, I am confident that this will put us in a better position for profitable growth in the longer term.
During August, an increasing number of cases of Covid-19 were registered in the production site in Ireland, which has led to significant disruptions in production. These are expected to continue throughout the third quarter. The health and safety of employees has the highest priority, and the management is working on an action plan to reduce the extent of the infection and at the same time guarantee the highest possible animal welfare. Further, the heat wave in Sweden during July caused disruptions in production and delivery, leading to reduced revenues within Ready-to-cook Sweden of 12 percent in July.

1) Pro forma including Manor Farm
2) Recalculated for IFRS16
I am confident that a structured and open approach to continuous improvements within sustainability will reinforce consumer confidence and form a competitive advantage for Scandi Standard over time.
The Ready-to-cook business in Denmark continued to struggle, largely due to increasing costs for purchase of live birds combined with stock clearance at low export prices in a difficult export market, The Ready-tocook business in Denmark reported a negative adjusted EBIT of MSEK - 35 (-23) in the quarter and a number of measures have been implemented to start restoring profitability.
I am pleased to see that our Ready-to-eat business reports a significant improvement in both sales and operating income. The improvement is mainly driven by increased sales within the Foodservice sales channel, as restrictions related to the Covid-19 pandemic have been eased.
Given the overall unsatisfactory financial performance, we are working hard at designing a broad, group wide improvement program aimed at creating shareholder value through profitable growth, improved efficiency, and returns. The ambition is to revert with details on the program including expected financial effects during the second half year of 2021. At this time, the Board will also come back to the question of a second dividend that was announced in the report for the first quarter of 2021.
Scandi Standard has a strong balance sheet, a solid financing, and significant available liquidity. Our capital investments amounted to MSEK 89 (78) for the quarter and our estimate for 2021 is MSEK 400. Focus for the 2021 investments are a combination of maintenance, efficiency, capacity and ESG investments.
I and the Board of Scandi Standard are confident that we will tackle the current challenges, and that the improvement program that is now taking shape and being implemented will create shareholder value in line with our potential over time. The strong competence inherent in our organisation, coupled with re-enforced clear leadership bodes well for successful execution of the actions and changes required over the coming months. Although our short-term focus will be directed on the current challenges, it is our clear ambition to reap the full potential we see in the market environment.
Otto Drakenberg, Interim managing director and CEO

Net sales amounted to MSEK 2,564 (2,448). At constant exchange rates net sales increased by 7 percent. Net Sales to Retail sales channel continued to grow, albeit at a slower growth rate than before, while net sales to Food service increased strongly as previous year was strongly negatively affected by the Covid-19 pandemic.
Operating income (EBIT) for the Group amounted to MSEK 75 (105), corresponding to an operating margin (EBIT margin) of 2.9 (4.3) percent. The operating income included MSEK -4 (0) of non-comparable items consisting of an adjustment of the earn-out debt attributable to the acquisition of Manor Farm. Adjusted operating income (adj. EBIT) amounted hereby to MSEK 79 (105), corresponding to an adjusted operating margin (adj. EBIT margin) of 3.1 (4.3) percent.
The decrease in results was mainly driven by lower results in Ready-tocook, partly due to Bird flu impacting export sales negatively as well as higher feed costs and one-off costs related to severance pay for senior management in Sweden and in Ireland.
Finance net for the Group of MSEK -24 (-19) refers to interest expenses for interest-bearing liabilities of MSEK -9 (-10), interest on leasing of MSEK -3 (-6) and currency/other items MSEK -12 (-3) whereof MSEK -8 (-) refers to a change in value of a share in a pension fund.
Tax expenses for the Group amounted to MSEK -10 (-12) corresponding to an effective tax rate of approximately 20 (15) percent. The increased tax rate was explained by Ireland which stood for a smaller share of the Groups income for the period compared to the corresponding quarter last year.
Income for the period for the Group decreased by 44 percent to MSEK 41 (73). Earnings per share was SEK 0.61 (1.19).
Net interest-bearing debt (NIBD) for the Group was MSEK 1,967, an increase by MSEK 34 from the 31st of December 2020. Operating cash flow decreased in the quarter to MSEK 57 (166) negatively affected by lower EBITDA, unchanged working capital compared to a positive change last year, and higher capital expenditure compared to last year, as the investment rate was reduced last year due to the Covid-19 pandemic. Total change in net interest-bearing debt during the quarter was MSEK -25 (76) driven by lower operating cash flow, dividend of MSEK 81 (-) and by higher tax payments compared to the corresponding quarter last year when the local authorities in some countries last year approved a deferral of certain tax payments to due to the Covid-19 pandemic.
Total equity attributable to the owners of the parent company as of 30 June 2021 amounted to MSEK 1,895 (1,837). The equity to assets ratio amounted to 29.2 (28.1) percent. Return on equity was 10.1 (12.8) percent.
The financial target for adjusted EBITDA margin is 10 percent. During the last twelve-month period, the company's ad sted D amounted to 7.5 percent, slightly below year 2020 and 2019 level, and below the o any's target.
The financial target for net interest-bearing debt in relation to adjusted EBITDA is 2.0-2.5x. As of June 30 2021, net interest-bearing debt in relation to adjusted EBITDA was 2.6, slightly above the target range.
| MSEK | Q2 2021 | Q2 2020 | R12M | 2020 |
|---|---|---|---|---|
| Net sales | 2,564 | 2,448 | 10,048 | 9,940 |
| EBITDA | 167 | 192 | 695 | 699 |
| Depreciation | -80 | -75 | -314 | -300 |
| EBITA | 88 | 117 | 381 | 398 |
| Amortisation | -12 | -13 | -49 | -50 |
| EBIT2) | 75 | 105 | 334 | 351 |
| EBITDA margin, % | 6.5% | 7.8% | 6.9% | 7.0% |
| EBITA margin, % | 3.4% | 4.8% | 3.8% | 4.0% |
| EBIT margin, % | 2.9% | 4.3% | 3.3% | 3.5% |
| Non-comparable items1) | -4 | 0 | -63 | -59 |
| Adj. EBITDA1) | 171 | 192 | 756 | 756 |
| Adj. EBIT1) | 79 | 105 | 397 | 410 |
| Adj. EBITDA margin, %1) | 6.7% | 7.8% | 7.5% | 7.6% |
| Adj. EBIT margin, %1) | 3.1% | 4.3% | 4.0% | 4.1% |
| Chicken processed (tonne lw) 3) | 100,586 | 95,338 | 389,584 | 382,257 |
Adj. EBIT/kg 0.7 1.1 0.9 0.9
1) Restated non-comparable items. see note 6 and 8
2) Costs related to bird flu and severance packages have been recognized in the quarter with MSEK 27 (17), see note 7.
3). Live Weight, tonnes

| MSEK | Q2 2021 | Q2 2020 | R12M | 2020 |
|---|---|---|---|---|
| Finance income | 0 | 0 | 0 | 0 |
| Finance expenses | -24 | -20 | -78 | -91 |
| Finance net | -24 | -19 | -78 | -90 |
| Income after finance net | 51 | 85 | 256 | 260 |
| Income tax expenses | -10 | -12 | -62 | -52 |
| Income tax expenses % | -20% | -15% | -24% | -20% |
| Income for the period | 41 | 73 | 195 | 208 |
| Earnings per share, SEK | 0.61 | 1.19 | 2.90 | 3.16 |
| MSEK | Q2 2021 | Q2 2020 | R12M | 2020 |
|---|---|---|---|---|
| Opening balance NIBD | -1,941 | -2,134 | -2,058 | -2,200 |
| EBITDA | 167 | 192 | 695 | 699 |
| Change in working capital | 0 | 69 | 94 | 143 |
| Net capital expenditure | -89 | -78 | -381 | -355 |
| Other operating items | -22 | -17 | -25 | -10 |
| Operating cash flow | 57 | 166 | 383 | 476 |
| Paid finance items, net | -17 | -22 | -70 | -76 |
| Paid tax | -27 | -7 | -73 | -41 |
| Dividend | -81 | - | -81 | - |
| Business combinations | - | - | -116 | -104 |
| 1) Other items |
43 | -61 | 49 | 12 |
| Change in NIBD | -25 | 76 | 91 | 267 |
| Closing balance NIBD | -1,967 | -2,058 | -1,967 | -1,933 |
1) Other items mainly consist of effects from changes in foreign exchange rates and net change of leasing assets
| Financial targets 1) | Q2 2021 | R12M | Target |
|---|---|---|---|
| Adj. EBITDA margin, % | 6.7% | 7.5% | 10% |
| NIBD/Adj. EBITDA | 2.6x | 2.6x | 2.0-2.5x |
1) Target for Net sales and dividend is measured and evaluated on annual basis
| Ready-to-cook 1) | Ready-to-eat 2) | Other 3) | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| MSEK unless stated otherwise | Q2 2021 | Q2 2020 | Q2 2021 | Q2 2020 | Q2 2021 | Q2 2020 | Q2 2021 | Q2 2020 | |
| Net sales | 1,943 | 1,912 | 536 | 426 | 85 | 110 | 2,564 | 2,448 | |
| EBITDA | 142 | 170 | 47 | 21 | -21 | 0 | 167 | 192 | |
| Depreciation | -64 | -60 | -12 | -12 | -4 | -3 | -80 | -75 | |
| EBITA | 77 | 111 | 35 | 9 | -24 | -3 | 88 | 117 | |
| Amortisation | -12 | -13 | 0 | 0 | 0 | 0 | -12 | -13 | |
| EBIT | 65 | 98 | 35 | 9 | -24 | -3 | 75 | 105 | |
| EBITDA margin, % | 7.3% | 8.9% | 8.7% | 5.0% | -24.6% | 0.6% | 6.5% | 7.8% | |
| EBITA margin, % | 4.0% | 5.8% | 6.5% | 2.2% | -28.7% | -2.2% | 3.4% | 4.8% | |
| EBIT margin, % | 3.3% | 5.1% | 6.5% | 2.2% | -28.8% | -2.2% | 2.9% | 4.3% | |
| Non-comparable items 4) | 0 | 0 | 0 | 0 | -4 | 0 | -4 | 0 | |
| Adj. EBITDA4) | 142 | 170 | 47 | 21 | -17 | 0 | 171 | 192 | |
| Adj. EBIT4) | 65 | 98 | 35 | 9 | -20 | -3 | 79 | 105 | |
| Adj. EBITDA margin, %4) | 7.3% | 8.9% | 8.7% | 5.0% | -19.9% | 0.6% | 6.7% | 7.8% | |
| Adj. EBIT margin, %4) | 3.3% | 5.1% | 6.5% | 2.2% | -24.0% | -2.2% | 3.1% | 4.3% | |
| Capital employed | 4,230 | 4,291 | |||||||
| Return on capital employed | 7.9% | 9.3% | |||||||
| Chicken processed (LW) 5) | 100,586 | 95,338 | |||||||
| Net sales/kg | 25.5 | 25.7 | |||||||
| EBIT/kg | 0.7 | 1.1 | |||||||
| Net sales split | |||||||||
| Sweden | 535 | 519 | 115 | 93 | 14 | 17 | 664 | 630 | |
| Denmark | 382 | 419 | 344 | 272 | 42 | 59 | 767 | 749 | |
| Norway | 371 | 331 | 73 | 60 | 3 | 4 | 448 | 394 | |
| Ireland | 507 | 509 | 1 | 0 | 20 | 23 | 527 | 532 | |
| Finland | 148 | 135 | 4 | 2 | 6 | 7 | 158 | 143 | |
| Total Net sales per country | 1,943 | 1,912 | 536 | 426 | 85 | 110 | 2,564 | 2,448 | |
| Retail | 1,562 | 1,589 | 123 | 105 | 4 | 3 | 1,690 | 1,698 | |
| Export | 121 | 136 | 47 | 33 | 10 | 28 | 178 | 198 | |
| Foodservice | 139 | 95 | 340 | 272 | 2 | 2 | 481 | 369 | |
| Industry / Other | 121 | 93 | 26 | 16 | 69 | 76 | 216 | 184 | |
| Total Net sales sales channel | 1,943 | 1,912 | 536 | 426 | 85 | 110 | 2,564 | 2,448 | |
| Chilled | 1,606 | 1,539 | |||||||
| Frozen | 337 | 374 | |||||||
| Total Net sales sub segment | 1,943 | 1,912 | |||||||
| CO2 emissions 6) | 71.9 | 83.5 | |||||||
| Animal welfare indicator 7) | 6.2 | 8.7 | 6.2 | 8.7 | |||||
| Use of antibiotics (% of flocks treated) | 3.9 | 9.0 | 3.9 | 9.0 | |||||
| Feed efficiency 8) | 1.52 | 1.52 | 1.52 | 1.52 | |||||
| LTI per million hours worked 9) | 44.1 | 34.2 | 5.8 | 19.3 | 39.5 | 32.5 | |||
| Critical complaints 10) | 1 | 6 | 2 | 7 | 0 | 0 | 3 | 13 |
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 24 (6) in the quarter
4) Restated non-comparable items. see note 6 and 8
5) Live Weight, tonnes
6) g CO2e/kg product. Location-based method used for calculations. Emission factors from DEFRA 2020 and IEA 2018-2020
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) Feed conversion rate (kg feed/kg live weight). Includes only conventional chickens (approximately 85% of the Gro 's h ken he f res are based on far er's re orted f res n all o ntr es except in Sweden, where figures are country averages from Svensk Fågel
9) Injuries lead to absence at least the next day, per million hours worked
10) Includes recall from customers or consumers, presence of foreign objects in the product, allergens or incorrect content or sell by dates


Note, adjusted operating income in line with operating income as no noncomparable items was reported in the periods
Our vision is Better Chicken for a Better Life - at Scandi Standard, we contribute to sustainable food production, by providing healthy, innovative chicken products that are produced in a responsible and resource-efficient way. We see that there is full alignment between meeting increasing ESG expectations and requirements, and operational and financial success for the Group – with the ambition to be a clear sustainability leader in the global poultry space.
Scandi Standard experienced deviations from company standards linked to animal welfare and food safety in the Swedish production facility in the second quarter. The deviations were linked to the slaughtering process, as well as to the eviscerating and cleansing of the chicken, which led to occasional presence of contaminated carcasses. However, none of these deviations have led to animal suffering, or to jeopardizing the health and safety of consumers. Also, no increase in complaints has been recorded during the period. The deviations from the company's standards are something that was taken very seriously, and a detailed review was initiated to ensure good animal welfare and food safety.
Since the deviations were identified, intensive and systematic work has been done to rectify the deviations and close the action points and injunctions received from Swedish authorities, this has also involved ongoing investments to strengthen animal welfare. The goal has been to implement all items as soon as possible, at present we have resolved most of the items and are awaiting the a thor t es' a ro al. Together with the relevant authorities, work is now underway to close the remaining items as soon as possible, which is expected to take place during the autumn. In parallel with the action program in the Swedish operations, a group-wide investigation has been initiated, with the intention of developing an action plan to prevent and handle deficiencies in production and quality processes in all our markets. This is an issue that has a strong focus in our sustainability work. It is our conviction that a structured approach together with a high degree of transparency and reporting of KPIs to follow developments on these issues is the way forward.




| Sustainability Overview | Q2 2021 | Q2 2020 | Δ | 1H 2021 | 1H 2020 | Δ | 2021 Target |
|---|---|---|---|---|---|---|---|
| CO2 emissions (g CO2e/kg product)1) | 71.9 | 83.5 | -14% | 76.8 | 85.5 | -10% | 72.9 |
| Animal welfare indicator (foot score)2) | 6.2 | 8.7 | -29% | 10.4 | 12.2 | -15% | 8.0 |
| Use of antibiotics (% of flocks treated) | 3.9 | 9.0 | -56% | 5.0 | 8.2 | -39% | 5.7 |
| Feed efficiency (kg feed/live weight)3) | 1.52 | 1.52 | 0% | 1.52 | 1.53 | -1% | 1.50 |
| LTI per million hours worked4) | 39.5 | 32.5 | 22% | 36.3 | 31.1 | 17% | 27.6 |
| Critical complaints5) | 3 | 13 | -77% | 4 | 19 | -79% | 0 |
1) g CO2e/kg product. Location-based method used for calculations. Emission factors from DEFRA 2020 and IEA 2018-2020
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) Feed conversion rate (kg feed/kg live weight). Includes only con ent onal h kens a rox ately of the Gro 's h ken he f res are based on far er's re orted f res n all
countries except in Sweden, where figures are country averages from Svensk Fågel 4) Injuries lead to absence at least the next day, per million hours worked
5) Includes recall from customers or consumers, presence of foreign objects in the product, allergens or incorrect content or sell by dates
| MSEK | Q2 2021 Q2 2020 | Δ | R12M | 2020 | |
|---|---|---|---|---|---|
| Net sales | 1,943 | 1,912 | 2% | 7,689 | 7,622 |
| EBITDA | 142 | 170 | -17% | 596 | 615 |
| Depreciation | -64 | -60 | 8% | -252 | -239 |
| EBITA | 77 | 111 | -30% | 344 | 376 |
| Amortisation | -12 | -13 | -2% | -49 | -49 |
| EBIT | 65 | 98 | -34% | 295 | 326 |
| EBITDA margin, % | 7.3% | 8.9% -1.6ppt | 7.7% | 8.1% | |
| EBITA margin, % | 4.0% | 5.8% -1.8ppt | 4.5% | 4.9% | |
| EBIT margin, % | 3.3% | 5.1% -1.8ppt | 3.8% | 4.3% | |
| Non-comparable items1) | - | - | - | -7 | -7 |
| Adj. EBITDA1) | 142 | 170 | -17% | 603 | 622 |
| Adj. EBIT1) | 65 | 98 | -34% | 302 | 333 |
| Adj. EBITDA margin, %1) | 7.3% | 8.9% -1.6ppt | 7.8% | 8.2% | |
| Adj. EBIT margin, %1) | 3.3% | 5.1% -1.8ppt | 3.9% | 4.4% | |
| Animal welfare indicator2) | 6.2 | 8.7 | -29% | 9.3 | 10.2 |
| LTI per million hours worked3) | 44.1 | 34.2 | 29% | 37.9 | 34.9 |
| Critical complaints4) | 1 | 6 | -83% | 3 | 9 |
1) Restated non-comparable items. see note 6 and 8
2) Foot score; leading industry indicator for animal welfare 3) Injuries lead to absence at least the next day, per million hours worked
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) increased by 2 percent from MSEK 1,912 to MSEK 1,943. In fixed currency the growth in net sales was 3 percent. Finland delivering 16 percent net sales growth in local currency, Norway grew 8 percent, Sweden 6 percent and Ireland 4 percent while Denmark decreased with 5 percent in local currency.
Chilled products increased net sales with 4 percent and constituted 83 percent of net sales for RTC. Frozen sales declined with 10 percent driven by lower export prices and constituted 17 percent of net sales for RTC.
Sales to Retail decreased with 2 percent and now represents 80 percent of total net sales for RTC. The development deviates from the consumer trend that has been noted the last year as we now compare versus strong growth during the beginning of the Covid-19 pandemic last year.
Contrary to Retail, the Food service sales channel is showing strong growth by 47 percent and constituted 7 percent of net sales for RTC. This compared to the very weak quarter last year strongly affected by the Covid-19 pandemic in all countries.
Deviations from company standards linked to animal welfare and food safety in the Swedish production facility and the public attention around these deviations contributed to reduced sales in June by 7 percent within Ready-to-cook Sweden after strong growth at the start of the quarter.
Net sales for the Export sales channel declined with 11 percent, now representing 6 percent of total RTC net sales. Prices in the global export markets continues to be impacted negatively by the Covid-19 pandemic and Bird flu. Further prevalence of Bird flu in Denmark, Sweden and Ireland has led to reduced market access to some of the core export markets in Asia and Africa which has further worsened the pricing situation also for Europe. Pricing in the export markets has hence been at historic low levels although some strengthening has been detected in the second half of the quarter. Export restrictions related to the Bird flu is expected to be partially lifted as of end of the third quarter.
Ready-to-cook: Change in EBIT Q2 2020 – Q2 2021 (MSEK)

Operating income (EBIT) for RTC decreased by MSEK 33 to MSEK 65 (98) corresponding to an operating income margin (EBIT margin) of 3.3 (5.1) percent.
The segment result was positively affected by positive mix effects predominantly in Norway but also in Sweden, Ireland and Finland.
The positive mix effect was partly offset by the negative effect on the business due to bird flu. The negative effect is estimated at MSEK 14, primarily driven by lower export prices and thus reduced sales but also some inventory write-downs.
At the same time cost of goods sold (COGS) developed negatively and the cost increase exceeded the positive mix effect. The costs were driven by increased production cost and waste in Sweden related to correcting deviations from the o any's standards but also increased feed prices in Ireland where the price increase has not yet been transferred to customers to the same extent as in other markets, increased insurance cost and cost for severance packages related to restructuring of the Irish operations.
In addition, Denmark has continued to have high cost of production and costs for the purchase of birds that has not been optimized as well as sales at low export prices, which impacts cost of gods sold (COGS) negatively. In total RTC Denmark operating income for the period was MSEK -35 (-23).
The operating expenses increased with MSEK 11 driven by bad dept expense in Sweden related to Export customers and increased marketing costs compared with low marketing costs last year because of the Covid-19 pandemic.
Depreciation increased by MSEK 6 due to high investment level in previous years, and currency impacted positively by MSEK 3. Adjusted operating income was in line with operating income as no noncomparable items were reported in the quarter.
Lost time injuries (LTI) for the RTC business were increasing in the second quarter, 44.1 per million hours worked compared to 34.2 in the second quarter 2020. The target for the group is to decrease injuries with 10 percent during 2021 and measures to reach this ambitious target has been implemented. Only one critical complaint was reported for RTC during the second quarter, an improvement compared with the same quarter previous year.

Segment Ready-to-cook (RTC): s the Gro 's lar est rod t ate ory and ons sts 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 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 consists of the external net sales.
| MSEK | Q2 2021 Q2 2020 | Δ | R12M | 2020 | |
|---|---|---|---|---|---|
| Net sales | 536 | 426 | 26% | 1,989 | 1,911 |
| EBITDA | 47 | 21 | 120% | 179 | 141 |
| Depreciation | -12 | -12 | 1% | -47 | -47 |
| EBITA | 35 | 9 | 273% | 132 | 94 |
| Amortisation | - | - | - | 1 | 1 |
| EBIT | 35 | 9 | 273% | 134 | 95 |
| EBITDA margin, % | 8.7% | 5.0% 3.7ppt | 9.0% | 7.4% | |
| EBITA margin, % | 6.5% | 2.2% 4.3ppt | 6.7% | 4.9% | |
| EBIT margin, % | 6.5% | 2.2% 4.3ppt | 6.7% | 5.0% | |
| Non-comparable items1) | - | - | - | 0 | 0 |
| Adj. EBITDA1) | 47 | 21 | 120% | 179 | 141 |
| Adj. EBIT1) | 35 | 9 | 273% | 134 | 95 |
| Adj. EBITDA margin, %1) | 8.7% | 5.0% 3.7ppt | 9.0% | 7.4% | |
| Adj. EBIT margin, %1) | 6.5% | 2.2% 4.3ppt | 6.7% | 5.0% | |
| LTI per million hours | |||||
| worked2) | 5.8 | 19.3 | -70% | 11.4 | 11.5 |
| Critical complaints3) | 2 | 7 | -71% | 8 | 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 26 percent from MSEK 426 to MSEK 536. In fixed currency the increase was 29 percent.
Net sales grew double digit in percent in all markets. Denmark remains the largest market and represents 64 percent of the total net sales for Ready-to-eat. A large part of the sales is to QSR (quick service restaurants) in Nordic and Europe.
The Foodservice sales channel increased with 25 percent and now represent 63 percent of net sales for RTE. The increase is driven by the same quarter last year being negatively affected by Covid-19 pandemic.
Retail sales channel continued to grow and increased its net sales by 18 percent. The Retail sales channel now constituted 23 percent of total RTE net sales.
The Export sales channel increased in net sales with 42 percent, and now represent 9 percent of net sales for RTE. The increase is mainly driven by the market in the UK reopening in the second quarter, compared to being completely closed in the same quarter previous year. The export business within RTE does not deal in surplus sales in the same way as is the case for RTC and has not been negatively impacted by the declining export prices in the same way as RTC.

Operating income (EBIT) for RTE increased significantly by MSEK 26 to MSEK 35 (9) corresponding to an operating margin (EBIT margin) of 6.5 (2.2) percent. The same quarter previous year was very negatively affected by the Covid-19 pandemic.
The period showed a positive volume effect mainly driven by the strong volume growth in Denmark.
The segment also showed a positive price/mix effect in all countries, primarily driven by better average prices in Retail and Export compared with a challenging second quarter last during due to the Covid-19 pandemic.
Production costs was in second quarter 2020 negatively impacted by temporary closure of production lines due to Covid-19 pandemic impact on sales.
The operating expenses increased by MSEK 2 driven by increased labor costs.
Depreciation increased slightly driven by investments in the Swedish production and currency impacted the result negatively by MSEK 1.
Adjusted operating income was in line with operating income as no noncomparable items was reported.
5.8 lost time injuries per million hours worked were reported for the RTE business in the second quarter 2021. This is a clear improvement versus 2020. Generally, the injury frequency is lower in the RTE segment than for RTC, but measures are continuously being implemented to further improve performance.
The number of critical complains decreased to 2 in the second quarter compared to 7 in the second quarter 2020, which is historically low levels for the RTE business.

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.
Net sales decreased to MSEK 85 (110) with an operating income (EBIT) of MSEK -1 (4). The decrease in operating income (EBIT) was driven by reduced prices in fur animal feed.
Group costs of MSEK 24 (6) were recognised in the Group operating income (EBIT). The increase was primarily driven by costs for severance pay for former CEO (8 MSEK) and non-comparable items consisting of an adjustment of the earn-out debt attributable to the acquisition of Manor Farm (MSEK 4).
The average number of fulltime employees in the second quarter 2021 was 3,275 (3,254) and 3,223 (3,271) in the first half of the year.
During the second quarter 2021 an amount of MSEK 2 of governmental support has been recognized in profit. The received government support refers to compensation for increased sick leave.
| 2021-06 | 2020-06 | |
|---|---|---|
| DKK/SEK | 1.36 | 1.43 |
| NOK/SEK | 1.00 | 0.99 |
| EUR/SEK | 10.13 | 10.66 |
Net sales amounted to MSEK 5,033 (4,926). At constant exchange rates net sales increased by 5 percent. During the first quarter net sales to Retail sales channel increased while net sales to Food service decreased. During the second quarter 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 163 (179), corresponding to an operating margin (EBIT margin) of 3.2 (3.6) percent. The operating income included MSEK -4 (0) of non-comparable items consisting of an adjustment of the earn-out debt attributable to the acquisition of Manor Farm. Adjusted operating income (adj. EBIT) for the Group amounted hereby to MSEK 167 (179), corresponding to an adjusted operating margin (adj. EBIT margin) of 3.3 (3.6) percent.
The decrease in operating income is mainly driven by lower results in Ready-to-cook, while Ready-to-eat has improved its results. The operating income was also affected by one-off costs during the period related to severance and legal costs.
Finance net for the Group amounted to MSEK -40 (-53), which is an improvement compared with the same period previous year. The improvement refers to lower interest expenses for interest-bearing liabilities of MSEK -19 (-22), lower interest on leasing of MSEK -6 (-10) and currency/other items of MSEK - 16 (-21).
Tax expenses for the Group amounted to MSEK 27 (18) corresponding to an effective tax rate of approximately 22 (16) percent. The increased tax rate was explained by a ne at e ad st ent of the re o s year's tax expense in Ireland.
Income for the period for the Group decreased by 12 percent to MSEK 95 (108). Earnings per share was SEK 1.44 (1.70).
Net interest-bearing debt (NIBD) for the Group was MSEK 1,967, an increase by MSEK 34 from the 31st of December 2020. The operating cash flow for the first half year decreased to MSEK 166 (260) negatively affected by lower positive change of working capital and higher capital expenditure as the Group reduced the investment rate during the beginning of the Covid-19 pandemic last year. Total change in net interest-bearing debt during the first half year was MSEK -33 (142) driven by low operating cash flow, dividend of MSEK 81 (-), repurchase of own shares of MSEK 32 (-) for the long-term incentive programs (LTIP) which is included in other items, and by higher tax payments compared to the corresponding period previous 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 30 June 2021 amounted to MSEK 1,895 (1,837). The equity to assets ratio amounted to 29.2 (28.1) percent. Return on equity was 10.1 (12.8) percent.
The financial target for adjusted EBITDA margin is 10 percent. During the last twelve- onth er od the o any's ad sted D amounted to 7,5 percent, slightly below 2020 and 2019 level, and below target.
The financial target for net interest-bearing debt in relation to adjusted EBITDA is 2.0-2.5x. As of June 30 2021, net interest-bearing debt in relation to adjusted EBITDA was 2,6, slightly above the target range.
| MSEK | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|
| Net sales | 5,033 | 4,926 | 10,048 | 9,940 |
| EBITDA | 348 | 351 | 695 | 699 |
| Depreciation | -160 | -146 | -314 | -300 |
| EBITA | 188 | 205 | 381 | 398 |
| Amortisation | -25 | -26 | -49 | -50 |
| EBIT | 163 | 179 | 334 | 351 |
| EBITDA margin, % | 6.9% | 7.1% | 6.9% | 7.0% |
| EBITA margin, % | 3.7% | 4.2% | 3.8% | 4.0% |
| EBIT margin, % | 3.2% | 3.6% | 3.3% | 3.5% |
| Non-comparable items1) | -4 | 0 | -63 | -59 |
| Adj. EBITDA1) | 352 | 351 | 756 | 756 |
| Adj. EBIT1) | 167 | 179 | 397 | 410 |
| Adj. EBITDA margin, %1) | 7.0% | 7.1% | 7.5% | 7.6% |
| Adj. EBIT margin, %1) | 3.3% | 3.6% | 4.0% | 4.1% |
| Chicken processed (tonne lw) 3) | 194,345 | 189,017 | 389,584 | 382,257 |
Adj. EBIT/kg 0.8 0.9 0.9 0.9
1) Restated non-comparable items. see note 6 and 8
2) Costs related to bird flu and Covid-19 pandemic has been recognized in the quarter with MSEK 27 (42), see note 7.
3) Live Weight, tons

| MSEK | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|
| Finance income | 0 | 0 | 0 | 0 |
| Finance expenses | -41 | -53 | -78 | -91 |
| Finance net | -40 | -53 | -78 | -90 |
| Income after finance net | 123 | 127 | 256 | 260 |
| Income tax expenses | -27 | -18 | -62 | -52 |
| Income tax expenses % | -22% | -16% | -24% | -20% |
| Income for the period | 95 | 108 | 195 | 208 |
| Earnings per share, SEK | 1.44 | 1.70 | 2.90 | 3.16 |
| MSEK | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|
| Opening balance NIBD | -1,933 | -2,200 | -2,058 | -2,200 |
| EBITDA | 348 | 351 | 695 | 699 |
| Change in working capital | 73 | 122 | 94 | 143 |
| Net capital expenditure | -207 | -181 | -381 | -355 |
| Other operating items | -48 | -32 | -25 | -10 |
| Operating cash flow | 166 | 260 | 383 | 476 |
| Paid finance items, net | -36 | -42 | -70 | -76 |
| Paid tax | -55 | -23 | -73 | -41 |
| Dividend | -81 | - | -81 | - |
| Business combinations | -12 | - | -116 | -104 |
| Other items1) | -15 | -52 | 49 | 12 |
| Change in NIBD | -33 | 142 | 91 | 267 |
| Closing balance NIBD | -1,967 | -2,058 | -1,967 | -1,933 |
1) Other items mainly consist of effects from changes in foreign exchange rates and net change of leasing assets.
| Financial targets 1) | H1 2021 | R12M | Target |
|---|---|---|---|
| Adj. EBITDA margin, % | 7.0% | 7.5% | 10% |
| NIBD/Adj. EBITDA | 2.6x | 2.6x | 2.0-2.5x |
1) Target for Net sales and dividend is measured and evaluated on annual basis
and tandards' r sks and n erta nt es are des r bed on a 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 ande nder the head n "V r s ande " wh h s 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 Gro 's production capacity is adapted to demand. A detailed analysis of the expected liquidity and financial position is made and updated continuously. Crisis package from governments may be applicable in some cases.
During August, an increasing number of cases of Covid-19 were registered in the production site in Ireland, which has led to significant disruptions in production. These are expected to continue throughout the third quarter. The health and safety of employees has the highest priority, and the management is implementing measures to reduce the extent of the infection and at the same time guarantee the highest possible animal welfare.
Disruptions in production and delivery as a result of the heat wave in Sweden during July caused reduced revenues within Ready-to-cook Sweden of 12 percent in July.
At the annual general meeting in Scandi Standard on 7 May 2021, it was resolved in accordance with all submitted proposals including, among other things, a dividend of SEK 1.25 per share, election of Johan Bygge as a new chairman of the board and Cecilia Lannebo as a new board member as well as re-election of Michael Parker, Heléne Vibbleus, Öystein Engebretsen and Henrik Hjalmarsson. Further, it was resolved on re-election of the auditor, implementation of a long-term incentive program (LTIP 2021), authorisation for the board to resolve on issues, acquisitions and transfers of ordinary shares as well as amendments to the articles of association.
On May 31 2021, the Board announced that Leif Bergvall Hansen was leaving Scandi Standard when the Board dismissed him as President and CEO of Scandi Standard on the same day.
On June 3 2021, the Board announced that Otto Drakenberg, has been appointed as interim managing director and CEO of Scandi Standard until a permanent managing director and CEO has been recruited. Otto has extensive experience from leading business transformations, as CEO of Selecta, Swegro and Twilfit, and as Chairman of the Board of Swegro and Spendrups.
This interim report for the second quarter and first half of 2021 provides a fair overview of the operations, position and results of the Parent Company and the Group, and describes material risks and uncertainties faced by the Parent Company and the companies that are included in the Group.
Stockholm, 25 August 2021
Johan Bygge Michael Parker Heléne Vibbleus Chairman of the Board Board member Board member
Øystein Engebretsen Henrik Hjalmarsson Cecilia Lannebo
Board member Board member Board member
Otto Drakenberg Interim managing director and CEO
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Net sales | 2,564 | 2,448 | 5,033 | 4,926 | 10,048 | 9,940 |
| Other operating revenues | 3 | 2 | 9 | 7 | 23 | 21 |
| Changes in inventories of finished goods and work in | ||||||
| progress | 0 | 5 | -55 | 16 | -42 | 30 |
| Raw materials and consumables | -1,516 | -1,438 | -2,964 | -2,906 | -5,956 | -5,898 |
| Cost of personnel | -551 | -526 | -1,046 | -1,031 | -2,082 | -2,067 |
| Depreciation, amortisation and impairment | -92 | -87 | -185 | -172 | -363 | -350 |
| Other operating expenses | -333 | -300 | -629 | -661 | -1,295 | -1,327 |
| Share of income of associates | 0 | 0 | 0 | 0 | 2 | 2 |
| Operating income | 75 | 105 | 163 | 179 | 334 | 351 |
| Finance income | 0 | 0 | 0 | 0 | 0 | 0 |
| Finance expenses | -24 | -20 | -41 | -53 | -78 | -91 |
| Income after finance net | 51 | 85 | 123 | 127 | 256 | 260 |
| Tax on income for the period | -10 | -12 | -27 | -18 | -62 | -52 |
| Income for the period | 41 | 73 | 95 | 108 | 195 | 208 |
| Whereof attributable to: | ||||||
| Shareholders of the Parent Company | 40 | 78 | 94 | 111 | 190 | 207 |
| Non-controlling interests | 1 | -5 | 1 | -3 | 5 | 1 |
| Average number of shares | 65,245,422 | 65,438,187 | 65,250,346 | 65,414,794 | 65,426,835 | 65,501,968 |
| Earnings per share, SEK | 0.61 | 1.19 | 1.44 | 1.70 | 2.90 | 3.16 |
| Earnings per share after dilution, SEK | 0.61 | 1.19 | 1.44 | 1.70 | 2.90 | 3.16 |
| Number of shares at the end of the period | 66,060,890 | 66,060,890 | 66,060,890 | 66,060,890 | 66,060,890 | 66,060,890 |
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Income for the period | 41 | 73 | 95 | 108 | 195 | 208 |
| Other comprehensive income | ||||||
| Items that will not be reclassified to the income statement | ||||||
| Actuarial gains and losses in defined benefit pension plans | -7 | -2 | 11 | -2 | 25 | 12 |
| Tax on actuarial gains and losses | 1 | 0 | -2 | 1 | -5 | -3 |
| Total | -6 | -2 | 8 | -2 | 20 | 10 |
| Items that will or may be reclassified to the income statement |
||||||
| Cash flow hedges | 1 | 3 | -3 | -1 | 5 | 6 |
| Currency effects from conversion of foreign operations | -35 | -120 | 37 | -27 | -51 | -115 |
| Income from currency hedging of foreign operations | 6 | -1 | -8 | 11 | -4 | 16 |
| Tax attributable to items that will be reclassified to the | ||||||
| income statement | 0 | -1 | 1 | 0 | -1 | -1 |
| Total | -28 | -119 | 27 | -16 | -51 | -95 |
| Other comprehensive income for the period, net of tax | -33 | -121 | 35 | -18 | -31 | -85 |
| Total comprehensive income for the period | 8 | -47 | 131 | 90 | 164 | 123 |
| Whereof attributable to: | ||||||
| Shareholders of the Parent Company | 7 | -43 | 129 | 93 | 159 | 122 |
| Non-controlling interests | 1 | -5 | 1 | -3 | 5 | 1 |
| MSEK | Note | June 30, 2021 | June 30, 2020 | December 31, 2020 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Goodwill | 906 | 909 | 888 | |
| Other intangible assets | 861 | 924 | 878 | |
| Property plant and equipment | 1,928 | 1,810 | 1,817 | |
| Right-of-use assets | 433 | 487 | 455 | |
| Non-current leasing receivables | - | 7 | 0 | |
| Participations in associated companies | 44 | 42 | 43 | |
| Financial assets | 3 | 1 | 4 | 1 |
| Deferred tax assets | 38 | 39 | 41 | |
| Total non-current assets | 4,211 | 4,222 | 4,123 | |
| Current assets | ||||
| Biological assets | 106 | 102 | 103 | |
| Inventory | 663 | 733 | 713 | |
| Trade receivables | 3 | 938 | 905 | 818 |
| Other short-term receivables | 95 | 79 | 78 | |
| Prepaid expenses and accrued income | 109 | 117 | 131 | |
| Current leasing receivables | - | 3 | 0 | |
| Derivative instruments | 3 | - | 2 | 5 |
| Cash and cash equivalents | 3 | 358 | 366 | 413 |
| Total current assets | 2,269 | 2,306 | 2,262 | |
| TOTAL ASSETS | 6,480 | 6,528 | 6,385 | |
| EQUITY AND LIABILITIES | ||||
| Shareholder's equity | ||||
| Share capital | 1 | 1 | 1 | |
| Other contributed equity | 646 | 727 | 727 | |
| Reserves | 97 | 149 | 70 | |
| Retained earnings | 1,151 | 961 | 1,077 | |
| Capital and reserves attributable to owners | 1,895 | 1,837 | 1,875 | |
| Non-controlling interests | 2 | -2 | 1 | |
| Total equity | 1,897 | 1,835 | 1,876 | |
| Liabilities | ||||
| Non-current liabilities | ||||
| Non-current interest-bearing liabilities | 3 | 1,861 | 1,893 | 1,863 |
| Non-current leasing liabilities | 380 | 446 | 401 | |
| Derivative instruments | 3 | 10 | 19 | 15 |
| Provisions for pensions | 0 | 27 | 8 | |
| Other provisions | 8 | 6 | 7 | |
| Deferred tax liabilities Other non-current liabilities |
4 | 158 64 |
145 174 |
166 64 |
| Total non-current liabilities | 2,481 | 2,709 | 2,524 | |
| Current liabilities | ||||
| Current leasing liabilities | 72 | 66 | 73 | |
| Derivative instruments | 3 | 3 | -0 | - |
| Trade payables | 3 | 1,189 | 1,195 | 1,163 |
| Tax payables Other current liabilities |
4 | 24 373 |
34 320 |
29 342 |
| Accrued expenses and prepaid income | 444 | 369 | 378 | |
| Total current liabilities TOTAL EQUITY AND LIABILITIES |
2,103 6,480 |
1,984 6,528 |
1,985 6,385 |
|
Equity attributable to shareholders of the Parent Company
| MSEK | Note | Share capital |
Other contributed equity |
Reserves | Retained earnings |
Equity attributable to shareholders of the Parent Company |
Non controlling interests |
Total equity |
|---|---|---|---|---|---|---|---|---|
| Opening balance January 1, 2020 | 1 | 727 | 166 | 845 | 1,738 | 3 | 1,741 | |
| Income for the year Other comprehensive income for the year, |
207 | 207 | 1 | 208 | ||||
| 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 | |
| Closing balance December 31, 2020 | 1 | 727 | 70 | 1,077 | 1,875 | 1 | 1,876 | |
| Opening balance January 1, 2021 | 1 | 727 | 70 | 1,077 | 1,875 | 1 | 1,876 | |
| Income for the period | 94 | 94 | 1 | 95 | ||||
| Other comprehensive income, net after tax | 27 | 8 | 35 | - | 35 | |||
| Total comprehensive income | 27 | 102 | 129 | 1 | 130 | |||
| Dividend | -81 | -81 | - | -81 | ||||
| Long term incentive program (LTIP) | 4 | 4 | - | 4 | ||||
| Repurchase of own shares | -32 | -32 | - | -32 | ||||
| Total transactions with the owners | - | -81 | - | -28 | -109 | - | -109 | |
| Closing balance June 30, 2021 | 1 | 646 | 97 | 1,151 | 1,895 | 2 | 1,897 |
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| OPERATING ACTIVITIES | ||||||
| Operating income | 75 | 105 | 163 | 179 | 334 | 351 |
| Adjustment for non-cash items | 92 | 92 | 181 | 181 | 424 | 424 |
| Paid finance items, net | -17 | -22 | -36 | -42 | -70 | -76 |
| Paid current income tax | -27 | -7 | -55 | -23 | -73 | -41 |
| Cash flow from operating activities before changes in operating capital |
123 | 168 | 253 | 295 | 616 | 658 |
| Changes in inventories and biological assets | -1 | -8 | 54 | -15 | 52 | -16 |
| Changes in operating receivables | -39 | 2 | -90 | -21 | -56 | 13 |
| Changes in operating payables | 41 | 75 | 109 | 157 | 97 | 146 |
| Changes in working capital | 0 | 69 | 73 | 122 | 94 | 143 |
| Cash flow from operating activities | 124 | 237 | 326 | 417 | 710 | 801 |
| INVESTING ACTIVITIES | ||||||
| Business combinations | - | - | -12 | - | -116 | -104 |
| Investments in rights of use assets | -0 | -1 | -0 | -1 | -1 | -2 |
| Investment in property, plant and equipment | -89 | -78 | -207 | -181 | -381 | -355 |
| Cash flows used in investing activities | -89 | -80 | -219 | -182 | -498 | -461 |
| FINANCING ACTIVITIES | ||||||
| New loan | - | 60 | - | 60 | - | 60 |
| Repayment loan | -26 | -53 | -31 | -53 | -32 | -55 |
| Payments for amortisation of leasing liabilities | -22 | -20 | -44 | -40 | -86 | -82 |
| Dividend | -81 | - | -81 | - | -81 | - |
| Repurchase of own shares | - | - | -32 | - | - | - |
| Other | -1 | -18 | 21 | -24 | -9 | -25 |
| Cash flows in financing activities | -131 | -31 | -166 | -57 | -208 | -102 |
| Cash flows for the period | -96 | 127 | -60 | 177 | 1 | 238 |
| Cash and cash equivalents at beginning of the period | 458 | 250 | 413 | 194 | 366 | 194 |
| Currency effect in cash and cash equivalents | -4 | -11 | 5 | -5 | -8 | -19 |
| Cash flow for the period | -96 | 127 | -60 | 177 | 1 | 238 |
| Cash and cash equivalents at the end of the period | 358 | 366 | 358 | 366 | 358 | 413 |
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| Operating expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating income | 0 | 0 | 0 | 0 | 0 | 0 |
| Finance net | 5 | 7 | 10 | 13 | 25 | 29 |
| Income after finance net | 5 | 7 | 10 | 13 | 25 | 29 |
| Group contribution | - | - | - | - | -4 | -4 |
| Tax on income for the period | -1 | -1 | -1 | -1 | 0 | -0 |
| Income for the period | 4 | 6 | 9 | 12 | 21 | 25 |
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Income for the period | 4 | 6 | 9 | 12 | 21 | 25 |
| Other comprehensive income for the period, net of tax | - | - | - | - | - | - |
| Total comprehensive income for the period | 4 | 6 | 9 | 12 | 21 | 25 |
| MSEK Note |
June 30, 2021 | June 30, 2020 | December 31, 2020 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Investments in subsidiaries | 533 | 533 | 533 |
| Receivables from Group entities | 405 | 405 | 405 |
| Total non-current assets | 938 | 938 | 938 |
| Current assets | |||
| Receivables from Group entities | 32 | 30 | 27 |
| Cash and cash equivalents | 0 | 0 | 0 |
| Total current assets | 32 | 30 | 27 |
| TOTAL ASSETS | 970 | 968 | 965 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Restricted equity | |||
| Share capital | 1 | 1 | 1 |
| Non-restricted equity | |||
| Share premium account | 645 | 727 | 727 |
| Retained earnings | -27 | -20 | -20 |
| Income for the period | 9 | 12 | 25 |
| Total equity | 627 | 719 | 732 |
| Current liabilities | |||
| Tax payables | 1 | 1 | 0 |
| Liabilities to Group companies | 4 342 |
248 | 233 |
| Accrued expenses and prepaid income | 0 | 0 | 0 |
| Total current liabilities | 343 | 249 | 233 |
| TOTAL EQUITY AND LIABILITIES | 970 | 968 | 965 |
| MSEK | |
|---|---|
| Opening balance 1 January, 2020 | 707 |
| Income for the year | 25 |
| Other comprehensive income for the year, net after tax | - |
| Total comprehensive income | 25 |
| Closing balance December 31, 2020 | 732 |
| Opening balance 1 January, 2021 | 732 |
| Income for the period | 9 |
| Other comprehensive income for the period, net after tax | - |
| Total comprehensive income | 9 |
| Dividend | -81 |
| Repurchase of own shares | -32 |
| Total transactions with the owners | -113 |
| Closing balance 30 June, 2021 | 627 |
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 wed sh F nan al e ort n oard he Parent o any's a o nts ha e been re ared n a ordan e w th the Swedish Annual Accounts Act and recommendation RFR 2, Accounting for legal entities. issued by the Swedish Financial Reporting Board.
No changes ha e been ade n the Gro 's a o nt n and al at on r n les o ared w th the a o nt n and al at on r n les described in Note 1 of the Annual Report 2020.
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.
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 o any's shareholders he ro ram is of the same type as LTIP 2020. The programs 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. For more information about the Gro '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 hold n of treas ry shares thereby a o nts to 733,726 shares, which secure delivery of shares for all of the o any's n ent e ro ra s
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 ew and tandard's nternal 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.
he res ons b l ty for the Gro 's f nan al assets and l ab l t es ro s ons 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 intangible assets, apart from expendable equipment, is included in the segments' investments.
Segment Ready-to-cook (RTC): s the Gro 's lar est rod t se ent and ons sts of rod ts that are e ther h lled or frozen that ha e 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 segment consists 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 segment consists 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 a l at ons n l ne w th and tandard's a b t on s to t l ze the an al ent rely as t red es rod t on 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 | H1 2021 | H1 2020 | H1 2021 | H1 2020 | H1 2021 | H1 2020 | H1 2021 | H1 2020 |
| Net Sales | 3,880 | 3,811 | 980 | 902 | 173 | 213 | 5,033 | 4,926 |
| Operating income (EBIT) | 134 | 166 | 61 | 22 | -32 | -9 | 163 | 179 |
| Non-comparable items4) | 0 | 0 | 0 | 0 | -4 | 0 | -4 | 0 |
| Adjusted EBIT4) | 134 | 166 | 61 | 22 | -28 | -9 | 167 | 179 |
| Share of income of associates | 0 | 0 | 0 | 0 | ||||
| Finance income | 0 | 0 | ||||||
| Finance expenses | -41 | -53 | ||||||
| Tax on income for the period | -27 | -18 | ||||||
| Income for the period | 95 | 108 |
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 30 (13) in the first half year.
4) Restated non-comparable items. see note 6 and 8
| 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% |
and tandard's f nan al nstr ents by lass f at on and by le el n the fa r al e h erar hy as er 0 June 2021 and for the comparison period, are shown in the tables below.
| Valued at fair value | Derivatives used in hedge | ||
|---|---|---|---|
| June 30 2021, MSEK | Valued at amortised cost | through profit and loss¹ | accounting¹ |
| Assets | |||
| Other non-current financial assets | 1 | - | - |
| Trade receivables | 938 | - | - |
| Derivatives instruments | - | - | - |
| Cash and cash equivalents | 358 | - | - |
| Total financial assets | 1,298 | - | - |
| Liabilities | |||
| Non-current interest-bearing liabilities | 1,861 | - | - |
| Other non-current liabilities | - | - | - |
| Derivatives instruments | - | - | 12 |
| Current interest-bearing liabilities | - | - | - |
| Other current liabilities | - | 173 | - |
| Trade and other payables | 1,189 | - | - |
| Total financial liabilities | 3,049 | 173 | 12 |
| Valued at fair value | Derivatives used in hedge | ||
|---|---|---|---|
| June 30 2020, MSEK | Valued at amortised cost | through profit and loss¹ | accounting¹ |
| Assets | |||
| Other non-current financial assets | 4 | - | - |
| Trade receivables | 905 | - | - |
| Derivative instruments | - | - | 2 |
| Cash and cash equivalents | 366 | - | - |
| Total financial assets | 1,275 | - | 2 |
| Liabilities | |||
| Non-current interest-bearing liabilities | 1,893 | - | - |
| Other non-current liabilities | - | 119 | - |
| Derivative instruments | - | - | 19 |
| Current interest-bearing liabilities | - | - | - |
| Other current liabilities | - | 118 | - |
| Trade and other payables | 1,195 | - | - |
| Total financial liabilities | 3,087 | 237 | 19 |
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 30 June 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 30 June 2021, the derivatives amounted to MSEK -12 (-17).
For the Group's long-term borrowing, which as of 30 June 2021 amounted to MSEK 1,861 (1,893), 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 non-current liabilities and 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.
The part in other non-current liabilities and other current liabilities for the Group as per 30 June 2021 amounting to MSEK - (119) and MSEK 173 (118) respectively, refers to the additional purchase price related to performed acquisitions.
The current liabilities to Group entities in the Parent Company as per 30 June 2021 amounted to MSEK 342 (248).
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 fulfill its financial obligations.
| From Income Statement, MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 | |
|---|---|---|---|---|---|---|---|
| Net sales | A | 2,564 | 2,448 | 5,033 | 4,926 | 10,048 | 9,940 |
| Income for the period | B | 41 | 73 | 95 | 108 | 195 | 208 |
| + Reversal of tax on income for the year | 10 | 12 | 27 | 18 | 62 | 52 | |
| Income after finance net | C | 51 | 85 | 123 | 127 | 256 | 260 |
| + Reversal of financial expenses | 24 | 20 | 41 | 53 | 78 | 91 | |
| + Reversal of financial income | 0 | -0 | -0 | -0 | -0 | 0 | |
| Operating income (EBIT) | D | 75 | 105 | 163 | 179 | 334 | 351 |
| + Reversal of depreciation, amortisation and impairment |
92 | 87 | 185 | 172 | 363 | 350 | |
| + Reversal of share of income of associates | 0 | - | 0 | - | -2 | -2 | |
| EBITDA | E | 167 | 192 | 348 | 351 | 695 | 699 |
| Non-comparable items in income for the period (EBIT) | F | 4 | - | 4 | - | 63 | 59 |
| Adjusted income for the period (Adj. EBIT) | D+F | 79 | 105 | 167 | 179 | 397 | 410 |
| Adjusted operating margin (Adj. EBIT margin) | (D+F)/A | 3.1% | 4.3% | 3.3% | 3.6% | 4.0% | 4.1% |
| Non-comparable items in EBITDA | G | 4 | - | 4 | -0 | 61 | 57 |
| Adjusted EBITDA | E+G | 171 | 192 | 352 | 351 | 756 | 756 |
| Adjusted EBITDA margin % | (E+G)/A | 6.7% | 7.8% | 7.0% | 7.1% | 7.5% | 7.6% |
| From Statement of Cash Flow, MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Operating income (EBIT) | 75 | 105 | 163 | 179 | 334 | 351 |
| Adjustment for non-cash items | ||||||
| + Depreciation, amortisation and impairment | 92 | 87 | 185 | 172 | 363 | 350 |
| - Share of income of associates | 0 | - | 0 | - | -2 | -2 |
| EBITDA | 167 | 192 | 348 | 351 | 695 | 699 |
| Non-comparable items in EBITDA G |
4 | - | 4 | -0 | 61 | 57 |
| Adjusted EBITDA | 171 | 192 | 352 | 351 | 756 | 756 |
| From Balance Sheet, MSEK | June 30, 2021 | June 30, 2020 | December 31, 2020 | |
|---|---|---|---|---|
| Total assets | 6,480 | 6,528 | 6,385 | |
| Non-current non-interest-bearing liabilities | ||||
| Deferred tax liabilities | -158 | -145 | -166 | |
| Other non-current liabilities | -64 | -174 | -64 | |
| Total non-current non-interest-bearing liabilities | -222 | -319 | -230 | |
| Current non-interest-bearing liabilities | ||||
| Trade payables | -1,189 | -1,195 | -1,163 | |
| Tax payables | -24 | -34 | -29 | |
| Other current liabilities | -373 | -320 | -342 | |
| Accrued expenses and prepaid income | -444 | -369 | -378 | |
| Total current non-interest-bearing liabilities | -2,028 | -1,918 | -1,912 | |
| Capital employed | 4,230 | 4,291 | 4,243 | |
| Less: Cash and cash equivalents | -358 | -366 | -413 | |
| Operating capital | 3,872 | 3,926 | 3,830 | |
| Average capital employed | H | 4,261 | 4,244 | 4,204 |
| Average operating capital | I | 3,899 | 4,033 | 3,901 |
| Operating income (EBIT), R12M | 334 | 392 | 351 | |
| Adjusted operating income (Adj. EBIT), R12M | J | 397 | 409 | 410 |
| Financial income | K | 0 | 1 | 0 |
| Return on capital employed | (J+K)/H | 7.9% | 9.3% | 8.4% |
| Return on operating capital | J/I | 8.6% | 9.7% | 9.0% |
| Interest bearing liabilities | ||||
| Non-current interest-bearing liabilities | 1,861 | 1,893 | 1,863 | |
| Non-current leasing liabilities | 380 | 446 | 401 | |
| Derivates | 12 | 19 | 10 | |
| Current leasing liabilities | 72 | 66 | 73 | |
| Total interest-bearing liabilities | 2,325 | 2,424 | 2,346 | |
| Less: Cash and cash equivalents | -358 | -366 | -413 | |
| Net interest-bearing debt | 1,967 | 2,058 | 1,933 |
Items affecting comparability (non-comparable items) are transactions or events that rarely occur or are unusual in the ordinary business operations, and hen e are nl kely to o r a a n he Gro 's alternat e erformance measures, adjusted EBITDA, 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.
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Earn-out Debt adjustment 1) | -4 | - | -4 | -56 | -52 | |
| Restructuring of production2) | - | - | -7 | -7 | ||
| Total | -4 | - | -4 | -63 | -59 |
1) 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.
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.
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Ready-to-cook | - | - | - | - | -7 | -7 |
| Group cost | -4 | - | -4 | - | -56 | -52 |
| Total | -4 | - | -4 | - | -63 | -59 |
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. hese te s are not ad sted for n the Gro 's and the se ent's alternat e performance measures, adjusted EBITDA, adjusted EBITA and adjusted operating income (adjusted EBIT).
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Bird flu1) | -14 | - | -33 | - | -48 | -15 |
| Covid-19 pandemic2) | - | -17 | -8 | -43 | -24 | -60 |
| Strategy project3) | - | - | - | -16 | - | -16 |
| Severance package4) | -13 | - | -13 | -13 | ||
| Total | -27 | -17 | -54 | -59 | -85 | -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)Comprehensive strategy project in the Group aimed to review the business has resulted in a common Group strategy on medium-and long-term path.
4) Costs related to severance package for Scandi Standard general manager and Group CEO and senior management in Ireland
| MSEK | Q2 2021 | Q2 2020 | H1 2021 | H1 2020 | R12M | 2020 |
|---|---|---|---|---|---|---|
| Ready-to-cook | -19 | -5 | -38 | -34 | -66 | -63 |
| Ready-to-eat | - | -13 | -8 | -25 | -11 | -27 |
| Other | - | -1 | - | -1 | - | -1 |
| Group cost | -8 | - | -8 | - | -8 | |
| Total | -27 | -17 | -54 | -59 | -85 | -91 |
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).
| 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 |
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | |||
|---|---|---|---|---|---|---|---|---|---|---|
| MSEK | 2019 | 2019 | 2019 | 2019 | 2019 | 2020 | 2020 | 2020 | 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.
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.
Operating income before depreciation, amortisation and impairment and share of income of associates.
Operating income before amortisation and impairment and share of income of associates.
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.
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.
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.
Operating income last twelve months (R12M) plus interest income divided by average capital employed.
Income for the period last twelve months (R12M) divided by average total equity.
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.
Income for the period. attributable to the shareholders. divided by the average number of shares.
Adjusted income for the period. attributable to the shareholders. divided by the average number of shares.
Interest-bearing debt excluding arrangement fees less cash and cash equivalents.
Total inventory and operating receivables less non-interestbearing current liabilities.
Total assets less cash and cash equivalents and non-interestbearing liabilities. including deferred tax liabilities.
Total assets less non-interest-bearing liabilities. including deferred tax liabilities.
Net sales is gross sales less sales discounts and joint marketing allowances.
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 o any's anteens
Cost of goods sold.
Costs of raw materials and other consumables include the purchase costs of live chicken and other raw materials such as packaging etc.
Production costs include direct and indirect personnel costs related to production and other production related costs.
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.
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.
Ready-to-cook. Products that require cooking.
Ready-to-eat. Products that are cooked and may be consumed directly or after heating-up.
Rolling twelve months.
A conference call for investors, analysts and media will be held on 25 August 2021 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 replay of the conference call will be available on www.scandistandard.com afterwards.
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
| Interim report for Q3 2021 | November 12, 2021 |
|---|---|
| Interim report for Q4 2021 | February 11, 2022 |
| Interim report for Q1 2022 | April 29, 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 25 August 2021.
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, fluctuations in exchange rates and interest rates, political developments, the impact of competing products and their pricing, product development, commercialization and technological difficulties, products quality and safety, interruptions in supply, increased raw material costs, disease outbreaks, loss of major customer contracts and major customer credit losses.
The forward-look n state ents refle t the oard of D re tors' and ana e ent's rrent ews w th res e t to erta n f t re 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 state ents beyond what s req red nder the o any's re strat on contract with Nasdaq Stockholm, if and when circumstances arise that will lead to changes compared to the date when these statements were provided.
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 9 billion.
Scandi Standard AB (publ) Strandbergsgatan 55 104 25 Stockholm Reg no. 556921-0627 www.scandistandard.com

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.