XML 65 R43.htm IDEA: XBRL DOCUMENT v3.22.1
Financial risk management (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Financial Instruments [Line Items]  
Summary of Aging of Groups Trade Receivables

The aging of the Group’s trade receivables is as follows:

 

 

 

2021

 

 

2020

 

Current

 

 

78,771

 

 

 

55,086

 

1-30 days past due

 

 

18,387

 

 

 

10,473

 

31-60 days past due

 

 

4,268

 

 

 

1,726

 

61-90 days past due

 

 

1,159

 

 

 

2,154

 

91- days past due

 

 

3,817

 

 

 

2,569

 

Gross carrying amount

 

 

106,402

 

 

 

72,009

 

Allowance for expected credit losses

 

 

(883

)

 

 

(712

)

Net carrying amount

 

 

105,519

 

 

 

71,297

 

Summary of Financial Liabilities into Maturity Groupings based on Contractual Maturities

The tables below analyze the Group’s financial liabilities into maturity groupings based on their contractual maturities for:

a) all non-derivative financial liabilities:

b) and net settled derivative financial instruments for which the contractual maturities represent the timing of the cash flows.

The amounts disclosed in the table are the contractual undiscounted cash flows. Balances due within 12 months equal their carrying balances as the impact of discounting is not significant. For interest rate swaps, the cash flows have been estimated using forward interest rates applicable at the end of the reporting period.

 

December 31, 2021

 

Less than

3 months

 

 

Between

3 months

and

1 year

 

 

Between 1

and 2

years

 

 

Between

2 and

5 years

 

 

After

5 years

 

 

Total

contractual

cash flows

 

 

Carrying

amount

 

Non-derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

93,043

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93,043

 

 

 

93,043

 

Liabilities to credit institutions

 

 

1,240

 

 

 

4,904

 

 

 

 

 

 

 

 

 

 

 

 

6,144

 

 

 

5,987

 

Lease liabilities

 

 

4,275

 

 

 

12,826

 

 

 

19,134

 

 

 

39,702

 

 

 

200,327

 

 

 

276,265

 

 

 

143,219

 

Total non-derivatives

 

 

98,558

 

 

 

17,730

 

 

 

19,134

 

 

 

39,702

 

 

 

200,327

 

 

 

375,452

 

 

 

242,249

 

 

December 31, 2020

 

Less than

3 months

 

 

Between

3 months

and

1 year

 

 

Between 1

and 2

years

 

 

Between

2 and

5 years

 

 

After

5 years

 

 

Total

contractual

cash flows

 

 

Carrying

amount

 

Non-derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade payables

 

 

45,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,295

 

 

 

45,295

 

Liabilities to credit institutions

 

 

3,802

 

 

 

5,553

 

 

 

96,703

 

 

 

 

 

 

 

 

 

106,058

 

 

 

95,990

 

Bank overdraft facility

 

 

1,197

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,197

 

 

 

1,197

 

Shareholder loans

 

 

 

 

 

108,401

 

 

 

 

 

 

 

 

 

 

 

 

108,401

 

 

 

106,118

 

Lease liabilities

 

 

1,917

 

 

 

5,751

 

 

 

5,696

 

 

 

12,693

 

 

 

12,429

 

 

 

38,486

 

 

 

30,144

 

Total non-derivatives

 

 

52,211

 

 

 

119,705

 

 

 

102,399

 

 

 

12,693

 

 

 

12,429

 

 

 

299,437

 

 

 

278,744

 

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps—net settled

 

 

17

 

 

 

51

 

 

 

67

 

 

 

146

 

 

 

9

 

 

 

290

 

 

 

189

 

Total derivatives

 

 

17

 

 

 

51

 

 

 

67

 

 

 

146

 

 

 

9

 

 

 

290

 

 

 

189

 

 

Trade receivables [member]  
Disclosure Of Financial Instruments [Line Items]  
Summary of Allowance for Expected Credit Losses of Trade Receivables

The movements in the Group’s allowance for expected credit losses of trade receivables are as follows:

 

 

 

2021

 

 

2020

 

As at January 1

 

 

(712

)

 

 

(2,557

)

Increase of allowance recognized in statement of

   operations during the year

 

 

(490

)

 

 

(552

)

Receivables written off during the year as

   uncollectible

 

 

 

 

 

2,569

 

Unused amount reversed

 

 

290

 

 

 

104

 

Translation differences

 

 

29

 

 

 

(276

)

As at December 31

 

 

(883

)

 

 

(712

)

Currency Risk  
Disclosure Of Financial Instruments [Line Items]  
Summary of Exposure to Foreign Currency Risk

The Group’s primary exposure to foreign currency risk at the end of the reporting period, expressed in thousands of USD was as follows:

 

 

 

As at December 31, 2021

 

 

 

SEK/USD

 

 

SEK/EUR

 

 

SEK/GBP

 

 

SEK/CNY

 

Trade receivables

 

 

 

 

 

9,220

 

 

 

382

 

 

 

 

Short-term deposits

 

 

 

 

 

 

 

 

 

 

 

78,766

 

Liabilities to credit institutions

 

 

 

 

 

(5,314

)

 

 

 

 

 

 

Trade payables

 

 

(723

)

 

 

(14,732

)

 

 

(1,238

)

 

 

 

Lease liabilities

 

 

 

 

 

(2,903

)

 

 

 

 

 

 

Total

 

 

(723

)

 

 

(13,729

)

 

 

(856

)

 

 

78,766

 

 

 

 

As at December 31, 2020

 

 

 

SEK/USD

 

 

SEK/EUR

 

 

SEK/GBP

 

 

SEK/CNY

 

Trade receivables

 

 

 

 

 

6,113

 

 

 

135

 

 

 

 

Liabilities to credit institutions

 

 

 

 

 

(8,041

)

 

 

 

 

 

 

Shareholder loans

 

 

(40,284

)

 

 

(45,427

)

 

 

 

 

 

 

Trade payables

 

 

(4,154

)

 

 

(10,856

)

 

 

(302

)

 

 

 

Lease liabilities

 

 

 

 

 

(3,074

)

 

 

 

 

 

 

Derivatives

 

 

 

 

 

 

 

 

(27,273

)

 

 

 

Total

 

 

(44,438

)

 

 

(61,285

)

 

 

(27,440

)

 

 

 

 

 

 

Summary of Sensitivity Analysis

The Group is primarily exposed to changes in USD/SEK, EUR/SEK, GBP/SEK and CNY/SEK exchange rates. The Group’s risk exposure in foreign currencies:

 

 

 

Impact on loss

before tax

 

 

 

2021

 

2020

 

 

2019

 

USD/SEK exchange rate—increase/decrease 10 %

 

+/- 72

 

+/- 4,444

 

 

+/- 1,700

 

EUR/SEK exchange rate—increase/decrease 10 %

 

+/- 1,211

 

+/- 6,129

 

 

+/- 1,451

 

GBP/SEK exchange rate—increase/decrease 10 %

 

+/- 63

 

+/- 2,786

 

 

+/- 116

 

CNY/SEK exchange rate—increase/decrease 10 %

 

+/- 7,877

 

 

 

 

 

 

Interest rate risk [member]  
Disclosure Of Financial Instruments [Line Items]  
Summary of Sensitivity Analysis

Profit or loss is sensitive to higher/lower interest expense primarily from liabilities to credit institutions as a result of changes in interest rates.

 

 

 

Impact on loss

before tax

 

 

2021

 

2020

 

2019

Interest rates - increase/decrease by 100 basis points

 

+/- 60

 

+/- 996

 

+/- 721

Fair value/price risk [member]  
Disclosure Of Financial Instruments [Line Items]  
Summary of Sensitivity Analysis

Profit or loss is sensitive to changes in fair value from short-term investments.

 

 

 

Impact on loss

before tax

 

 

 

2021

 

2020

 

 

2019

 

Fair value - increase/decrease by 10%

 

+/- 25