XML 88 R44.htm IDEA: XBRL DOCUMENT v3.23.1
Financial risk management (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure Of Financial Instruments [Line Items]  
Summary of Aging of Groups Trade Receivables

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

 

 

 

2022

 

 

2021

 

Current

 

 

83,020

 

 

 

78,771

 

1-30 days past due

 

 

9,739

 

 

 

18,387

 

31-60 days past due

 

 

4,630

 

 

 

4,268

 

61-90 days past due

 

 

1,431

 

 

 

1,159

 

91- days past due

 

 

5,865

 

 

 

3,817

 

Gross carrying amount

 

 

104,685

 

 

 

106,402

 

Allowance for expected credit losses

 

 

(3,730

)

 

 

(883

)

Net carrying amount

 

 

100,955

 

 

 

105,519

 

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

 

December 31, 2022

 

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

 

 

82,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82,516

 

 

 

82,516

 

Liabilities to credit institutions

 

 

49,327

 

 

 

1,127

 

 

 

1,443

 

 

 

1,376

 

 

 

 

 

 

53,273

 

 

 

52,590

 

Lease liabilities

 

 

4,671

 

 

 

14,015

 

 

 

13,328

 

 

 

35,201

 

 

 

113,277

 

 

 

180,492

 

 

 

99,108

 

Total non-derivatives

 

 

136,514

 

 

 

15,142

 

 

 

14,771

 

 

 

36,577

 

 

 

113,277

 

 

 

316,281

 

 

 

234,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps - net settled

 

 

388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388

 

 

 

316

 

Total derivatives

 

 

388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

388

 

 

 

316

 

 

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

 

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:

 

 

 

2022

 

 

2021

 

As at January 1

 

 

(883

)

 

 

(712

)

Increase of allowance recognized in statement of
   operations during the year

 

 

(3,666

)

 

 

(490

)

Receivables written off during the year as uncollectible

 

 

205

 

 

 

 

Unused amount reversed

 

 

578

 

 

 

290

 

Translation differences

 

 

36

 

 

 

29

 

As at December 31

 

 

(3,730

)

 

 

(883

)

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, 2022

 

 

 

SEK/USD

 

 

SEK/EUR

 

 

SEK/GBP

 

 

SEK/CNY

 

Trade receivables

 

 

 

 

 

6,864

 

 

 

25

 

 

 

 

Short-term deposits

 

 

 

 

 

 

 

 

 

 

 

4,315

 

Liabilities to credit institutions

 

 

 

 

 

(4,002

)

 

 

 

 

 

 

Trade payables

 

 

(942

)

 

 

(15,944

)

 

 

 

 

 

 

Lease liabilities

 

 

 

 

 

(2,615

)

 

 

 

 

 

 

Total

 

 

(942

)

 

 

(15,697

)

 

 

25

 

 

 

4,315

 

 

 

 

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

 

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

 

 

 

2022

 

2021

 

2020

 

USD/SEK exchange rate—increase/decrease 10 %

 

+/- 94

 

+/- 72

 

+/- 4,444

 

EUR/SEK exchange rate—increase/decrease 10 %

 

+/- 1,471

 

+/- 1,211

 

+/- 6,129

 

GBP/SEK exchange rate—increase/decrease 10 %

 

+/- 17

 

+/- 63

 

+/- 2,786

 

CNY/SEK exchange rate—increase/decrease 10 %

 

+/- 3,003

 

+/- 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

 

 

2022

 

2021

 

2020

Interest rates - increase/decrease by 100 basis points

 

+/- 526

 

+/- 60

 

+/- 996

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

 

 

 

2022

 

 

2021

 

2020

 

Fair value - increase/decrease by 10%

 

 

 

 

+/- 25