AI assistant
Studsvik — Interim / Quarterly Report 2020
Apr 29, 2020
3208_10-q_2020-04-29_0d1a4a56-ab70-4742-bbfd-dffc1af33fd3.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer




INTERIM REPORT first quarter
2020










- Sales in the first quarter increased in local currencies by 7 per cent and amounted to SEK 152.9 (139.9) million.
- Operating profit for the quarter amounted to SEK 3.5 (–18.6) million.
- The free cash flow during the quarter was SEK 24.1 (–33.0) million.
| January March 2020 |
January March 2019 |
Full year 2019 |
|
|---|---|---|---|
| Sales. SEK million | 152.9 | 139.9 | 654.0 |
| Operating profit. SEK million | 3.5 | –18.6 | –10.4 |
| Profit after tax. SEK million | –0.5 | –23.1 | –28.0 |
| Free cash flow. SEK million | 24.1 | –33.0 | –38.8 |
| Net debt. SEK million | 56.0 | 76.9 | 82.9 |
| Net debt/equity ratio. % | 17.4 | 25.2 | 27.4 |
| Profit per share after tax. SEK | –0.06 | –2.81 | –3.41 |
| Equity per share. SEK | 39.25 | 37.05 | 36.84 |


Sales
Sales in the quarter in local currencies were 7 per cent higher than the previous year and amounted to SEK 152.9 (139.9) million.
Market activity continues to be good. All business areas, apart from Waste Management Technology, have higher sales figures than last year.
Profit
Operating profit improved to SEK 3.5 million (–18.6). The improved performance is mainly attributable to the development in the German operations, but all business areas report improved earnings.
The operating margin for the quarter was 2.3 (–13.3) per cent.
Net financial income for the quarter was SEK 0.5 (–4.7) million. Profit/loss after tax improved to SEK –0.5 (–23.1) million.
Cash flow and financing
The free cash flow was SEK 24.1 (–33.0) million. Cash and cash equivalents including the unutilized portion of the overdraft facility amounted to SEK 92.0 million as compared to previous year SEK 73.4 million.
Fuel and Materials Technology
Sales increased to SEK 47.1 (42.4) million. In local currencies this was an increase of 11 per cent.
Operating profit improved to SEK 3.2 (0.3) million. The operating margin was 6.8 (0.7) per cent. The improved performance is due to increased sales and lower costs.
Waste Management Technology
Sales decreased to SEK 12.4 (16.3) million. In local currencies this means a decrease of 26 per cent. The reduced sales are due to the extensive restructuring of operations that was implemented in 2019. Operating profit in the quarter improved to SEK –1.9 (–5.5) million, which is mainly a consequence of discontinuing unprofitable operations.
The operating margin in the quarter was –15.3 (–33.7) per cent.
Scandpower
Sales increased to SEK 29.7 (24.3) million. In local currencies this was an increase of 18 per cent. During the quarter, several contracts were concluded for software and sales of consultancy services.
Operating profit improved to SEK 3.4 (1.0) million. The operating margin was 11.4 (4.1) per cent.
Germany
Sales increased to SEK 59.5 (52.2) million. This means an increase in local currencies of 11 per cent.
Operating profit improved to SEK 1.3 (–11.9) million. Capacity utilization in the quarter was good, but was weakened somewhat towards the end of March, due to the effects of the new coronavirus. In addition, earnings were positively impacted by increased prices to customers and an improved sales mix.
The operating margin was 2.2 (–22.8) per cent.
Investments
Capital expenditure investments amounted to SEK 4.9 (6.8) million. The investments are mainly related to core operations in Fuel and Materials Technology.
Financial position and liquidity
Net interest-bearing debt has decreased to SEK 56.0 million (76.9). The net debt/equity ratio at the close of the quarter was 17.4 (25.2) per cent.
Personnel
The average number of employees decreased to 529 (556). The decrease is primarily attributable to the German and British operations.
Parent company
Operations in the parent company consist of coordination of the Group. Sales in the quarter were SEK 3.2 (3.2) million. Operating profit was SEK –2.7 (–3.8) million.
Profit after financial items was SEK 10.6 (0.8) million. Net financial income includes revaluation of intra-group loans of SEK 12.2 (6.5) million. Cash and cash equivalents including current investments amounted to SEK 0.0 (15.9) million and interestbearing liabilities to SEK 124.0 (150.3) million.
Events after the balance sheet date
Norwegian authorities have announced their intention to enter into a contract with Studsvik for transport and treatment of nuclear fuel from the JEEP I- reactor in Kjeller. The order value is estimated to be about NOK 150 million and the services will be supplied over a 13-year period. A contract is expected to be signed in the third quarter.
In mid-April, the Land and Environment Court of Appeal handed down its decision not to grant leave to appeal regarding guarantees for future waste management costs. Studsvik intends to submit new facts that have emerged to the Land and Environment Court to induce the court to review its decision.

Risks and uncertainties
An overall analysis of the Group's risks and how they are dealt with is given in the Annual Report, which is available on the company's website. Apart from these, there are additional risks referring to the new coronavirus.
Effects of the coronavirus
In March, the Group's earnings were negatively impacted by about SEK 3 million. There are more risks related to the coronavirus for the second quarter. Customers may wish to postpone business, there may be continued temporary staff reductions in some customers' facilities in Germany and sickness in operations that cannot be conducted remotely.
The Executive Group Management is following developments closely and is prepared to take further measures as necessary to reduce the negative effects on operations. The company acts in compliance with decisions and recommendations issued by governments and authorities in the respective markets, with the health and safety of employees as its highest priority.
Accounting policies
Studsvik applies the International Financial Reporting Standards (IFRS) approved by the EU. This interim report was prepared for the Group in accordance with IAS 34 Interim Financial Reporting and the Swedish Annual Accounts Act. For the parent company, the Swedish Financial Reporting Board recommendation RFR 2 Accounting for Legal Entities and the Annual Accounts Act are applied. The accounting policies applied are in line with what is stated in the Annual Report for 2019, with the exception of new standards and revisions of standards and interpretations to be applied to the financial year starting on January 1, 2020 and that were not already applied when preparing the 2019 Annual Report.
Stockholm, April 29, 2020 Camilla Hoflund President/CEO
This report has not been reviewed by the company's auditors.
Time Schedule for Financial Information
Interim report January-June 2020 July 21, 2020 Interim report January-September 2020 October 23, 2020 Year-End Report 2019 February 2021
For further information, please contact
Claes Engvall, Chief Financial Officer, tel +46 72 231 04 58 or Camilla Hoflund, President and Chief Executive Officer, tel +46 155 22 10 66.
The interim report will be presented at a conference call to be held in English, on April 29 at 1.00 pm. Further information for those interested in participating is available at www.studsvik.com.
This information is information that Studsvik AB is obliged to disclose pursuant to the EU Market Abuse Regulation. The information was released for public disclosure, through the agency of the contact persons above, on April 29, 2020, at 11.00 am.



| Amounts in SEK million | January March 2020 |
January March 2019 |
Full year |
|---|---|---|---|
| 2019 | |||
| Net sales | 152.9 | 139.9 | 654.0 |
| Cost of services sold | –116.4 | –119.4 | –496.9 |
| Gross profit | 36.5 | 20.5 | 157.1 |
| Selling and marketing expenses | –10.5 | –12.0 | –51.1 |
| Administrative expenses | –21.0 | –25.4 | –102.0 |
| Research and development costs | –2.3 | –1.7 | –8.8 |
| Share in earnings from associated companies | 1.4 | 1.8 | 9.5 |
| Other operating income | 2.3 | 1.7 | 4.8 |
| Other operating expenses | –2.9 | –3.5 | –19.9 |
| Operating profit | 3.5 | –18.6 | –10.4 |
| Financial income | 1.7 | 0.6 | 9.6 |
| Financial expenses | –1.2 | –5.3 | –22.0 |
| Profit/loss before tax | 4.0 | –23.3 | –22.8 |
| Income tax | –4.5 | 0.2 | –5.2 |
| NET PROFIT/LOSS FOR THE PERIOD | –0.5 | –23.1 | –28.0 |
| Other comprehensive income | |||
| Items that may later be reversed in the income statement | |||
| Translation differences on foreign subsidiaries | 20.4 | 11.2 | 13.3 |
| Cash flow hedging | –0.1 | 0.3 | 1.6 |
| Income tax on items recognized in other comprehensive income | 0.0 | –0.1 | –0.3 |
| Other comprehensive income for the period. net after tax | 20.3 | 11.4 | 14.6 |
| Total profit/loss and other comprehensive income for the period |
19.8 | –11.7 | –13.4 |
| Income for the period attributable to | |||
| Parent company's shareholders | –0.5 | –23.1 | –28.0 |
| Non-controlling interests | – | – | – |
| Total comprehensive income attributable to | |||
| Parent company's shareholders | 19.8 | –11.7 | –13.4 |
| Non-controlling interests | – | – | 0.0 |
| Earnings per share calculated on income attributable to | |||
| the parent company's shareholders during the period. SEK | –0.06 | –2.81 | –3.41 |
| Earnings per share (There is no dilution effect) | –0.06 | –2.81 | –3.41 |

Group statement of financial position
| Amounts in SEK million | March 2020 | March 2019 | December 2019 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets | 208.4 | 196.0 | 193.1 |
| Property, plant and equipment | 142.8 | 149.8 | 147.4 |
| Other non-current assets | 186.9 | 172.1 | 183.5 |
| Total non-current assets | 538.1 | 517.9 | 524.0 |
| Inventories | 2.1 | 1.1 | 1.2 |
| Trade receivables | 114.8 | 120.3 | 160.0 |
| Other current receivables | 83.4 | 124.2 | 82.8 |
| Cash and cash equivalents | 68.0 | 73.4 | 40.2 |
| Total current assets | 268.3 | 319.0 | 284.2 |
| TOTAL ASSETS | 806.4 | 836.9 | 808.2 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to parent company's shareholders | 322.2 | 304.1 | 302.4 |
| Non-controlling interests | 0.4 | 0.4 | 0.4 |
| Total equity | 322.6 | 304.5 | 302.8 |
| Borrowing | 46.0 | 48.0 | 46.5 |
| Provisions and other non-current liabilities | 155.6 | 173.7 | 155.9 |
| Total non-current liabilities | 201.6 | 221.7 | 202.4 |
| Trade and other payables | 204.2 | 208.4 | 226.4 |
| Borrowing | 78.0 | 102.3 | 76.6 |
| Total current liabilities | 282.2 | 310.7 | 303.0 |
| TOTAL EQUITY AND LIABILITIES | 806.4 | 836.9 | 808.2 |
Changes in equity
| Amounts in SEK million | ||
|---|---|---|
| Amounts in SEK million | Equity attributable |
||||||
|---|---|---|---|---|---|---|---|
| Other | to the parent | Non | |||||
| Share | contributed | Retained | company's | controlling | |||
| capital | capital | Reserves | earnings | shareholders | interest | Total equity | |
| Equity at December 31, 2018 | 8.2 | 225.3 | 23.8 | 58.5 | 315.8 | 0.4 | 316.2 |
| Changes January 1 – March 30, 2019 | – | – | 11.4 | –23.1 | –11.7 | 0.0 | –11.7 |
| Comprehensive income for the period | |||||||
| Equity at March 31, 2019 | 8.2 | 225.3 | 35.2 | 35.4 | 304.1 | 0.4 | 304.5 |
| Changes April 1 – December 31, 2019 | – | – | 3.2 | –4.8 | –1.7 | 0.0 | –1.7 |
| Comprehensive income for the period | |||||||
| Equity at December 31, 2019 | 8.2 | 225.3 | 38.4 | 30.6 | 302.4 | 0.4 | 302.8 |
| Changes January 1 – March 31, 2020 Comprehensive income for the period |
– | – | 20.3 | –0.5 | 19.8 | 0.0 | 19.8 |
| Equity at March 31, 2020 | 8.2 | 225.3 | 58.7 | 30.1 | 322.2 | 0.4 | 322.6 |


Group statement of cash flow
| Amounts in SEK million | January March 2020 |
Januray March 2019 |
Full year 2019 |
|---|---|---|---|
| Cash flow from operating activities | |||
| Operating profit | 3.5 | –18.6 | –10.4 |
| Adjustment for non-cash items | 3.4 | –2.5 | 0.9 |
| Financial items, net | –1.1 | –4.5 | –9.2 |
| Income tax paid | –2.5 | –4.0 | –9.7 |
| Cash flow from operating activities before change in working capital |
3.3 | –29.6 | –28.4 |
| Change in working capital | 21.1 | 0.5 | 14.9 |
| Cash flow from operating activities | 24.4 | –29.1 | –13.5 |
| Investing activities | |||
| Acquisition of property, plant and equipment | –4.9 | –6.8 | –32.7 |
| Disposal of non-current assets | – | – | 0.1 |
| Dividend from associated companies | 4.6 | 2.9 | 7.3 |
| Other cash flow from investing activities | – | – | – |
| Cash flow from investment activities | –0.3 | –3.9 | –25.3 |
| Free cash flow | 24.1 | –33.0 | –38.8 |
| Financing activities | |||
| Change in borrowing | 0.5 | –53.0 | –81.0 |
| Cash flow from financing activities | 0.5 | –53.0 | –81.0 |
| Changes in cash and cash equivalents | 24.6 | –86.0 | –119.8 |
| Cash and cash equivalents at the beginning of the period | 40.2 | 155.5 | 155.5 |
| Translation difference | 3.2 | 3.9 | 4.5 |
| Cash and cash equivalents at the end of the period | 68.0 | 73.s4 | 40.2 |

Financial ratios for the Group
| Amounts in SEK million | ||||
|---|---|---|---|---|
| ------------------------ | -- | -- | -- | -- |
| Amounts in SEK million | March | March | December |
|---|---|---|---|
| 2020 | 2019 | 2019 | |
| Margins | |||
| Operating margin, % | 2.3 | –13.3 | –1.6 |
| Profit margin, % | 2.6 | –16.7 | –3.5 |
| Return on investment | |||
| Return on capital employed, % | 1.2 | –3.7 | –0.2 |
| Return on equity, % | –0.2 | –7.4 | –9.0 |
| Capital structure | |||
| Capital employed | 446.6 | 454.8 | 425.9 |
| Equity | 322.6 | 304.5 | 302.8 |
| Net debt | 56.0 | 76.9 | 82.9 |
| Net debt/equity ratio, % | 17.4 | 25.2 | 27.4 |
| Equity/assets ratio, % | 40.0 | 36.4 | 37.5 |
| Employees | |||
| Average number of employees | 529 | 556 | 552 |
| Net sales per employee | 1.2 | 1.0 | 1.2 |
| Data per share | January | January | Full year |
|---|---|---|---|
| March 2020 | March 2019 | 2019 | |
| Number of shares at the end of the period | 8,218,611 | 8,218,611 | 8,218,611 |
| Average number of shares | 8,218,611 | 8,218,611 | 8,218,611 |
| Earnings per share before and after dilution | –0.06 | –2.81 | –3.41 |
| Equity per share, SEK | 39.25 | 37.05 | 36.84 |
Net sales per geographical area
| Amounts in SEK million | January | January | Full year |
|---|---|---|---|
| March | March | ||
| 2020 | 2019 | 2019 | |
| Sweden | 27.0 | 26.4 | 113.7 |
| Europe | 100.7 | 89.6 | 417.7 |
| North America | 22.2 | 14.3 | 86.9 |
| Asia | 3.0 | 9.6 | 35.7 |
| Other | – | – | – |
| Total | 152.9 | 139.9 | 654.0 |
Quarterly review
| Amounts in SEK million | 2018 | 2019 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Continuing operations | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | |
| Net sales | 197.4 | 174.0 | 167.2 | 187.6 | 139.9 | 160.3 | 151.2 | 202.6 | 152.9 | |
| Operating expenses | –175.2 | –172.0 | −157.7 | −187.9 | –158.5 | –168.4 | –155.3 | –182.2 | –149.4 | |
| Operating profit | 22.2 | 2.0 | 9.5 | −0.3 | –18.6 | –8.1 | –4.1 | 20.4 | 3.5 | |
| Financial items, net | –3.6 | –4.4 | −3.4 | −3.5 | –4.7 | –1.1 | –0.2 | –6.4 | 0.5 | |
| Profit/loss after financial items |
18.6 | –2.4 | 6.1 | −3.8 | –23.3 | –9.2 | –4.3 | 14.0 | 4.0 |


Financial data per segment
| Amounts in SEK million January - March 2020 |
Fuel- and Materials Technology |
Waste Management Technology |
Scandpower | Germany | Other | Elimination | Group |
|---|---|---|---|---|---|---|---|
| External sales revenue | 46.6 | 12.1 | 27.3 | 59.3 | 7.6 | – | 152.9 |
| Revenue from segment | 0.5 | 0.3 | 2.4 | 0.2 | 3.5 | –6.9 | – |
| Operating profit | 3.2 | –1.9 | 3.4 | 1.3 | –2.5 | – | 3.5 |
| Items affecting comparability | – | – | – | – | – | – | – |
| Adjusted operating profit | 3.2 | –1.9 | 3.4 | 1.3 | –2.5 | – | 3.5 |
| Assets | 188.6 | 160.5 | 171.8 | 239.5 | 410.7 | –364.7 | 806.4 |
| Liabilities | 161.1 | 146.6 | 60.4 | 221.5 | 258.9 | –364.7 | 483.8 |
| Investments | 2.7 | 1.8 | 0.1 | 0.1 | 0.2 | – | 4.9 |
| Depreciation/amortization | 2.8 | 0.7 | 0.9 | 1.0 | 1.6 | – | 7.0 |
| Average number of employees | 109 | 37 | 34 | 330 | 19 | – | 529 |
| Fuel- and | Waste | ||||||
| Materials | Management | ||||||
| January - March 2019 | Technology | Technology | Scandpower | Germany | Other | Elimination | Group |
| External sales revenue | 41.8 | 13.7 | 24.0 | 51.1 | 9.3 | – | 139.9 |
| Revenue from segment | 0.6 | 2.6 | 0.3 | 1.1 | 4.9 | –9.5 | – |
| Operating profit | 0.3 | –5.5 | 1.0 | –11.9 | –2.5 | – | –18.6 |
| Items affecting comparability | – | – | – | – | – | – | – |
| Adjusted operating profit | 0.3 | –5.5 | 1.0 | –11.9 | –2.5 | – | –18.6 |
| Assets | 205.5 | 168.8 | 143.7 | 226.0 | 415.0 | –322.1 | 836.9 |
| Liabilities | 171.7 | 138.8 | 45.8 | 215.4 | 282.8 | –322.1 | 532.4 |
| Investments | 5.1 | 0.4 | 0.2 | 0.0 | 1.1 | – | 6.8 |
| Depreciation/amortization | 3.3 | 1.1 | 0.7 | 1.1 | 0.9 | – | 7.1 |
| Average number of employees | 104 | 50 | 34 | 349 | 19 | – | 556 |
| Fuel- and | Waste | ||||||
| Materials | Management | ||||||
| Full year 2019 | Technology | Technology | Scandpower | Germany | Other | Elimination | Group |
| External sales revenue | 196.8 | 49.7 | 118.5 | 258.5 | 30.5 | – | 654.0 |
| Revenue from segment | 3.3 | 7.1 | 11.6 | 4.5 | 20.4 | –46.9 | – |
| Operating profit | 25.3 | –33.,6 | 13.0 | –1.0 | –14.1 | – | –10.4 |
| Items affecting comparability | – | 14.0 | – | – | 0.8 | – | 14.8 |
| Adjusted operating profit | 25.3 | –19.6 | 13.0 | –1.0 | –13.3 | – | 4.4 |
| Assets | 206.4 | 157.7 | 170.4 | 222.0 | 381.7 | –330.0 | 808.2 |
| Liabilities | 168.6 | 141.5 | 67.1 | 205.6 | 252.6 | –330.0 | 505.4 |
| Investments | 22.9 | 4.2 | 1.3 | 1.7 | 2.6 | – | 32.7 |
| Depreciation/amortization | 12.9 | 3.8 | 3.5 | 4.4 | 4.4 | – | 29.0 |
| Average number of employees | 104 | 46 | 35 | 349 | 18 | – | 552 |


Financial data per segment cont. - External sales per country Amounts in SEK million
| Fuel- and | Waste | |||||
|---|---|---|---|---|---|---|
| Materials | Management | |||||
| January - March 2020 | Technology | Technology | Scandpower | Germany | Other | Total |
| Sales from | ||||||
| Germany | – | – | 7.8 | 53.7 | – | 61.5 |
| Switzerland | – | – | – | 5.6 | – | 5.6 |
| United Kingdom | – | 2.5 | – | – | – | 2.5 |
| USA | – | 5.3 | 14.2 | – | – | 19.5 |
| Sweden | 46.6 | 4.3 | 5.3 | – | 7.6 | 63.8 |
| France | – | – | – | – | – | – |
| Japan | – | – | – | – | – | – |
| China | – | – | – | – | – | – |
| Total | 46.6 | 12.1 | 27.3 | 59.3 | 7.6 | 152.9 |
| Fuel- and | Waste | |||||
| Materials | Management | |||||
| January - March 2019 | Technology | Technology | Scandpower | Germany | Other | Total |
| Sales from | – | |||||
| Germany | – | – | 8.2 | 49.5 | – | 57.7 |
| Switzerland | – | – | – | 1.6 | – | 1.6 |
| United Kingdom | – | 8.0 | – | – | – | 8.0 |
| USA | – | 2.7 | 10.1 | – | – | 12.8 |
| Sweden | 41.4 | 3.0 | 5.7 | – | 9.3 | 59.4 |
| France | – | – | – | – | – | – |
| Japan | 0.4 | – | – | – | – | 0.4 |
| China | – | – | – | – | – | – |
| Total | 41.8 | 13.7 | 24.0 | 51.1 | 9.3 | 139.9 |
| Fuel- and | Waste | |||||
| Materials | Management | |||||
| Full year 2019 | Technology | Technology | Scandpower | Germany | Other | Total |
| Sales from | ||||||
| Germany | – | – | 24.3 | 237.6 | – | 261.9 |
| Switzerland | – | – | – | 20.9 | – | 20.9 |
| United Kingdom | – | 16.9 | – | – | – | 16.9 |
| USA | – | 16.5 | 66.6 | – | – | 83.1 |
| Sweden | 188.3 | 16.3 | 22.3 | – | 30.5 | 257.4 |
| France | – | – | – | – | – | – |
| Japan | 8.5 | – | – | – | – | 8.5 |
| China | – | – | 5.3 | – | – | 5.3 |
| Total | 196.8 | 49.7 | 118.5 | 258.5 | 30.5 | 654.0 |


| Parent company income statement | January March |
January March |
Full year |
|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2019 |
| Net sales | 3.2 | 3.2 | 13.9 |
| Cost of services sold | – | – | – |
| Gross profit | 3.2 | 3.2 | 13.9 |
| Other operating income and costs | –5.9 | –7.0 | –29.1 |
| Operating profit | –2.7 | –3.8 | –15.2 |
| Result from participations in Group companies | – | – | –48.4 |
| Net financial items | 13.3 | 4.6 | –1.1 |
| Profit/loss before tax | 10.6 | 0.8 | –64.7 |
| Income tax | –2.0 | – | –0.4 |
| NET PROFIT/LOSS FOR THE PERIOD | 8.6 | 0.8 | –65.1 |
Parent company balance sheet
| Amounts in SEK million | March | March | December | |
|---|---|---|---|---|
| 2020 | 2019 | 2019 | ||
| ASSETS | ||||
| Intangible assets | 0.3 | 1.0 | 0.5 | |
| Financial non-current assets | 580.6 | 608.0 | 554.6 | |
| Total non-current assets | 580.9 | 609.0 | 555.1 | |
| Current assets | 9.4 | 18.6 | 13.3 | |
| Cash and cash equivalents | – | 15.9 | 0.0 | |
| Total current assets | 9.4 | 34.5 | 13.3 | |
| TOTAL ASSETS | 590.3 | 643.5 | 568.4 | |
| EQUITY AND LIABILITIES | ||||
| Equity | 120.3 | 177.5 | 111.6 | |
| Non-current liabilities | 133.5 | 120.6 | 130.2 | |
| Current liabilities | 336.5 | 345.4 | 326.6 | |
| Total liabilities | 470.0 | 466.0 | 456.8 | |
| TOTAL EQUITY AND LIABILITIES | 590.3 | 643.5 | 568.4 |

Note 1 Fair value estimation
The tables below show financial instruments at fair value on the basis of their classification in the fair value hierarchy. The definition of the various levels can be found in the Annual Report, Note 2.3. The tables below refer to total operations.
| The Group's assets and liabilities measured at fair value as at March 31, 2020 (MSEK) | Level 1 | Level 2 | Level 3 |
|---|---|---|---|
| Assets | |||
| Financial assets at fair value through profit or loss | 18.5 | 15.6 | |
| Derivatives used for hedging | 0.0 | ||
| Liabilities | |||
| Derivatives used for hedging | 0.2 | ||
| The Group's assets and liabilities measured at fair value as at March 31, 2019 (MSEK) | Level 1 | Level 2 | Level 3 |
| Assets | |||
| Financial assets at fair value through profit or loss | 14.9 | 14.2 | |
| Derivatives used for hedging | 2.5 | ||
| Liabilities | |||
| Derivatives used for hedging | 3.6 | ||
| Fair value of the Group's borrowings (MSEK) | December 31, 2019 | December 31, 2098 | |
| Non-current loans | 46.0 | 46.5 | |
| Current loans | 78.0 | 76.6 | |
| Total loans | 124.0 | 123.1 |
Reconciliations of key ratios

| Return on capital employed Amounts in SEK million |
March 2020 |
March 2019 |
Full year 2019 |
|---|---|---|---|
| Profit/loss after financial items | 4.0 | –23.3 | –22.8 |
| Financial costs according to the income statement | 1.2 | 5.3 | 22.0 |
| Total | 5.2 | –18.0 | –0.8 |
| Balance sheet total | 808.2 | 900.6 | 900.6 |
| Provisions and other long-term liabilities | –155.9 | –166.6 | –166.6 |
| Trade and other payables | –226.4 | –217.9 | –217.9 |
| Opening capital employed | 425.9 | 516.1 | 516.1 |
| Balance sheet total | 806.4 | 836.9 | 808.2 |
| Provisions and other long-term liabilities | –155.6 | –173.7 | –155.9 |
| Trade and other payables | –204.2 | –208.4 | –226.4 |
| Closing capital employed | 446.6 | 454.8 | 425.9 |
| Average capital employed | 436.3 | 485.5 | 471.0 |
| Return on capital employed | 1.2 | –3.7 | –0.2 |
| Return on equity | March | March | Full year |
|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2019 |
| Net profit/loss for the year | –0.5 | –23.1 | –28.0 |
| Total | –0.5 | –23.1 | –28.0 |
| Opening equity | 302.8 | 316.2 | 316.2 |
| Closing equity | 322.6 | 304.5 | 302.8 |
| Return on equity | –0.2 | –7.4 | –9.0 |
| Net debt Amounts in SEK million |
March 2020 |
March 2019 |
Full year 2019 |
|---|---|---|---|
| Current borrowing | 78.0 | 102.3 | 76.6 |
| Non-current borrowing | 46.0 | 48.0 | 46.5 |
| Total liabilities | 124.0 | 150.3 | 123.1 |
| Cash and cash equivalents | 68.0 | 73.4 | 40.2 |
| Net debt | 56.0 | 76.9 | 82.9 |

Definitions of key figures and ratios
Some key figures and ratios used by company management and analysts to assess the Group's development have not been prepared in accordance with IFRS (International Financial Reporting Standards). The company management considers that these key figures and ratios make it easier for investors to analyze the Group's development.
Equity
The total of non-restricted and restricted equity at the end of the year. Average equity capital has been calculated as opening balance plus closing balance of equity capital, divided by two.
Equity per share
Equity divided by the number of shares at the end of the period.
Free cash flow
Cash flow from operating activities (after change in operating profit) minus cash flow from investing activities.
Sales revenue per employee
Sales revenue divided by average number of employees. For quarterly reports net sales are estimated on a full year basis.
Investments
Total of the acquisition of business/subsidairies and acquisition of intangible assest and property, plant and equipment.
Average number of employees
Average number of employees at the end of each month.
Net debt
Total long-term and short-term borrowing less cash and cash equivalents.
Net debt-equity ratio
Interest-bearing net debt divided by equity including non-controlling interests.
Earnings per share
Profit for the year divided by the average number of shares. The average number of shares has been calculated as a weighted average of all shares in issue for the year.
Return on equity
Profit for the year as a percentage of average equity.
Return on capital employed
Profit/loss after financial items with financial expenses, fair value losses and foreign exchange losses added back, as a percentage of average capital employed. For the comparison year, capital employed has been adjusted by estimated values for operations held for sale, and only calculated on the closing balance.
Interest coverage ratio
Profit after financial income divided by the financial expenses.
Operating margin
Operating result after amortization as a percentage of net sales.
Equity/assets ratio
Equity including non-controlling interests as a percentage of the balance sheet total.
Capital employed
Balance sheet total less non-interest-bearing liabilities. Average capital employed has been calculated as opening balance plus closing balance of capital employed, divided by two.
Profit margin
Profit before tax as a percentage of net sales.


| Major shareholders, March 31, 2020 | |||
|---|---|---|---|
| Number of shares | Share, % | ||
| The Karinen Family | 1,769,552 | 21.5 % | |
| Briban Invest AB | 1,285,492 | 15.6 % | |
| Peter Gyllenhammar AB | 988,210 | 12.0 % | |
| Avanza Pensionsförsäkring AB | 612,880 | 7.6 % | |
| The Girell Family | 403,800 | 4.9 % | |
| Caceis Bank, Switzerland Branch | 363,879 | 4.4 % | |
| Malte Edenius | 250,000 | 3.0 % | |
| Nordnet Pensionsförsäkring AB | 216,348 | 2.7 % | |
| Leif Lundin | 201,000 | 2.4 % | |
| SIX SIS AB | 128,113 | 1.6 % | |
| Total ten largest shareholders - holdings | 6,219,274 | 75.7 % | |
| Other shareholders | 1,999,337 | 24.3 % | |
| Total | 8,218,611 | 100.0 % |
The Studsvik share

Facts about Studsvik
Studsvik offers a range of advanced technical services to the global nuclear power industry. Studsvik's business focus areas are fuel and materials technology, reactor analysis software and technical platforms for handling, conditioning and volume reduction of radioactive waste. The company has over 70 years nuclear technology and radiological service experience. Studsvik has 530 employees in 7 countries and the company's shares are listed on the Nasdaq Stockholm.
This report is a translation of the Swedish statutory report. In the event of any discrepancies between this document and the Swedish original, the latter shall govern. The content of this interim report may not, in whole or part, be reproduced or stored in a machine-readable medium without the previous permission of Studsvik AB (publ).

Studsvik AB (publ) SE-611 82 Nyköping Telephone +46 155 22 10 00 www.studsvik.com