63642010 2024-01-01 2024-12-31 63642010 2024-01-01 2024-12-31 1 63642010 2024-01-01 2024-12-31 1 63642010 2024-01-01 2024-12-31 2 63642010 2024-01-01 2024-12-31 3 63642010 2024-01-01 2024-12-31 4 63642010 2024-01-01 2024-12-31 1 63642010 2024-01-01 2024-12-31 2 63642010 2023-01-01 2023-12-31 63642010 2024-12-31 63642010 2023-12-31 63642010 2023-12-31 fsa:ContributedCapitalMember 63642010 2023-12-31 fsa:RetainedEarningsMember 63642010 2024-01-01 2024-12-31 fsa:ContributedCapitalMember 63642010 2024-01-01 2024-12-31 fsa:RetainedEarningsMember 63642010 2024-12-31 fsa:ContributedCapitalMember 63642010 2024-12-31 fsa:RetainedEarningsMember iso4217:DKK xbrli:pure Sonny Lyngsø The Executive and Supervisory Boards have today considered and adopted the Annual Report of Papyro-Tex A/S for the financial year 1 January - 31 December 2024. The Annual Report is prepared in accordance with the Danish Financial Statements Act. In our opinion, the Financial Statements give a true and fair view of the financial position at 31 December 2024 of the Company and of the results of the Company's operations for 2024. In our opinion, Management's Review includes a true and fair account of the matters addressed in the Review. We recommend that the Annual Report be adopted at the Annual General Meeting. Herlev, Lene Becher Jensen Sonny Lyngsø Peter Graham Watt Elisabeth Palm Pedersen Chairman Lene Becher Jensen To the Shareholder of Papyro-Tex A/S Opinion We have audited the financial statements of Papyro-Tex A/S for the financial year 01.01.2024 – 31.12.2024, which comprise the income statement, balance sheet, statement of changes in equity, and notes, including a summary of significant accounting policies. The financial statements are prepared in accordance with the Danish Financial Statements Act. In our opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2024 and of the results of its operations for the financial year 01.01.2024 – 31.12.2024 in accordance with the Danish Financial Statements Act. Basis for opinion We conducted our audit in accordance with International Standards on Auditing (ISAs) and additional requirements applicable in Denmark. Our responsibilities under those standards and requirements are further described in the "Auditor’s responsibilities for the audit of the financial statements" section of this auditor’s report. We are independent of the Entity in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Management's responsibilities for the financial statements Management is responsible for the preparation of financial statements that give a true and fair view in accordance with the Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, Management is responsible for assessing the Entity’s ability to continue as a going concern, for disclosing, as applicable, matters related to going concern, and for using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the Entity or to cease operations or has no realistic alternative but to do so. Auditor's responsibilities for the audit of the financial statements Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional judgement and maintain professional skepticism throughout the audit. We also: • Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. • Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Entity’s internal control. • Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management. • Conclude on the appropriateness of Management’s use of the going concern basis of accounting in preparing the financial statements, and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Entity’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Entity to cease to continue as a going concern. • Evaluate the overall presentation, structure and content of the financial statements, including the disclosures in the notes, and whether the financial statements represent the underlying transactions and events in a manner that gives a true and fair view. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. Statement on management commentary Management is responsible for the management commentary. Our opinion on the financial statements does not cover the management commentary, and we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the management commentary and, in doing so, consider whether the management commentary is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether the management commentary provides the information required by relevant law and regulations. Based on the work we have performed, we conclude that the management commentary is in accordance with the financial statements and has been prepared in accordance with the requirements in the relevant law and regulations. We did not identify any material misstatement of the management commentary. Copenhagen, Deloitte Statsautoriseret Revisionspartnerselskab 33963556 Henrik Wolff Mikkelsen Leon Thomas Ravn Fagerlind State Authorised Public Accountant State Authorised Public Accountant mne33747 mne49914 Papyro-Tex A/S Skinderskovvej 32 - 36 DK 2730 Herlev 63642010 Herlev Weidekampsgade 6 DK 0900 København C Seen over a five-year period, the development of the Company is described by the following financial highlights: 2024 2023 2022 2021 2020 TDKK TDKK TDKK TDKK TDKK Key figures Profit/loss Gross profit 83.433 52.185 65.571 60.736 53.568 Operating profit 15.252 14.027 -6.084 9.317 1.853 Net financials -975 -2.468 -1.190 -187 -1.043 Net profit for the year 11.160 9.076 -5.594 7.260 606 Balance sheet Balance sheet total 93.823 110.992 150.414 140.653 137.848 Equity 74.718 63.330 54.077 59.495 52.011 Investment in property, plant and equipment 0 1.089 6.652 4.216 6.338 Average number of employees 43 43 64 61 63 Ratios Return on assets 16,26% 12,64% -4,00% 6,60% 1,30% Solvency ratio 79,64% 57,06% 36,00% 42,30% 37,70% Return on equity 16,17% 15,46% -10,30% 13,00% 1,20% The ratios have been compiled in accordance with the recommendations and guidelines issued by the CFA Society Denmark. For definitions, see the description of accounting policies in note 14. Development in the year The income statement of the Company for 2024 shows a profit of TDKK 11.160, and at 31 December 2024 the balance sheet of the Company shows equity of TDKK 74.718. The Company closed our site in Herlev in December 2024 and stopped associated production activity. This followed a strategic decision to outsource production of the ostomy care product films produced from this location to build resilience and improve productivity across our manufacturing network and drive a range of efficiencies. There is no change to Convatec’s commitment to manufacturing and commercial operations in Denmark, and our other locations in the country are not impacted. Papyro-Tex A/S have had in 2024 a higher sale than expected and the profit are above the expected level. The reason for this is high last time delivery. In 2024, no investments were made in production equipment, buildings, regulatory environmental improvements and energy savings. Targets and expectations for the year ahead The production will cease and the building will be put up for sale in 2025, the activity in the Company will be minimised. The Company will continue until the ongoing tax appeal regarding transfer pricing for the years 2014 and 2015 has been closed. Research and development All research and development have ceased. External environment and quality control In 2024, Papyro-Tex A/S has retained the environmental approval and safety document prepared in accordance with the public risk order guideline. In 2024, no deviations have been observed in accordance with the environmental approval self-regulation conditions. In 2024, Papyro-Tex A/S has been re-certified according to the new ISO9001:2015 by Bureau VERITAS Denmark. Subsequent events No events materially affecting the assessment of the Annual Report have occurred after the balance sheet date. Main activity Papyro-Tex A/S manufactures Barrier Film for the Convatec’s ostomy care products. 83433000 51041000 33059000 29461000 35122000 7553000 15252000 14027000 127000 213000 1102000 2681000 14277000 11559000 3117000 2483000 11160000 9076000 5016000 5361000 0 34459000 0 318000 5016000 40138000 6871000 6871000 11887000 47009000 0 47911000 0 47911000 3031000 502000 73564000 12596000 3600000 0 102000 1232000 80297000 14330000 1639000 1742000 81936000 63983000 93823000 110992000 20000000 20000000 54718000 43330000 74718000 63330000 0 8339000 0 3687000 0 12026000 153000 2717000 0 24136000 10397000 1019000 8555000 7764000 19105000 35636000 19105000 35636000 93823000 110992000 20000000 43330000 63330000 0 228000 228000 0 0 0 0 0 0 0 11160000 11160000 20000000 54718000 74718000 1. Staff expenses Wages and salaries 29.237 25.614 Pensions 3.376 3.298 Other social security expenses 446 549 33.059 29.461 43 43 Remuneration to the Executive Board has not been disclosed in accordance with section 98 B(3) of the Danish Financial Statements Act. ConvaTec PLC has implemented different share-based compensation programs which include the Company’s Executive Board, other key management persons and other eligible employees. Share-based compensation programs are granted on a yearly basis over a fixed period. Share-based compensation programs entitle the Executive Board, other key management persons and other eligible employees to buy shares in the ConvaTec PLC per agreement at a pre-agreed price. 2. Depreciation of property, plant and equipment Depreciation of property, plant and equipment 6.479 7.553 Impairment losses 28.643 0 35.122 7.553 3. Financial income Other financial income 50 45 Exchange gains 77 168 127 213 4. Financial expenses Interest paid to group enterprises 1.034 2.540 Other financial expenses 14 6 Exchange loss 54 135 1.102 2.681 5. Tax on profit/loss for the year Current tax for the year 10.397 1.019 Deferred tax for the year -7.293 1.464 Tax (expense)/income for the year 3.116 2.483 6. Property, plant and equipment Production Other fixtures Land and equipment, and fittings, buildings tools and tools and machinery equipment TDKK TDKK TDKK Cost at 1 January 34.887 141.393 2.234 Additions for the year 0 0 0 Disposals for the year 0 0 0 Transfers for the year 0 0 0 Cost at 31 December 34.887 141.393 2.234 Depreciation at 1 January 29.526 106.934 1.916 Depreciation and impairment for the year 344 34.459 318 Reversal of impairment and 0 0 0 depreciation of sold assets Depreciation at 31 December 29.870 141.393 2.234 Carrying amount at 31 December 5.017 0 0 7. Other receivables 2024 2023 TDKK TDKK Cost at 1 January 6.871 6.871 Additions for the year, net 0 0 Cost at 31 December 6.871 6.871 The Company is subject to an ongoing tax audit regarding transfer pricing for the years 2014 and 2015. A ruling was received in July 2020, which has been appealed to the Danish Tax Appeal Agency. The Company has paid-in the adjusted corporate tax including interests, which has been included in the financial statements as other receivables, as Management expects a full refund of the amounts paid. 8. Equity The share capital consists of 20,000 shares of a nominal value of TDKK 1. No shares carry any special rights. There have been no changes in the share capital during the last 5 years. 11160000 9076000 10. Deferred tax asset 2024 2023 TDKK TDKK Provision for deferred tax at 1 January 3.687 2.223 Amounts recognised in the income statement for the -7.286 1.464 year Deferred tax asset at 31 December -3.599 3.687 Property, plant and equipment -2.920 3.647 Inventories -1 1.949 Share based payment -36 -29 Accounting provisions -642 -1.880 -3.599 3.687 Deferred tax asset has been provided at 22% corresponding to the current tax rate. 11. Other Payables 0 64 Guarantee provisions 8.555 7.700 Other payables 8.555 7.764 12. Contingent assets, liabilities and other financial obligations Charges and security Investments in group enterprises 0 0 Land and buildings with a carrying amount of 5.016 5.361 Plant and machinery with a carrying amount of 0 34.777 The Company has not provided any security or other collateral in assets at 31 December 2024 Other contingent liabilities The Company is party to a national Danish joint taxation scheme with ConvaTec Denmark Holdings ApS as the administration company. Consequently, the Company is jointly liable for corporation taxes for the jointly taxed companies and for any obligations to withhold tax at source on interest, royalties and dividends for the jointly taxed companies. Lease obligations Rental and lease obligations until maturity 79 99 13. Related parties Controlling interest BasisConvaTec Denmark Holdings ApS Immediate parentConvaTec Holdings U.K. Limited Intermediate parentConvaTec Group Holdings Limited Intermediate parentConvaTec Group PLC Ultimate parentTransactions Trade with related parties, including trade with the parent company, is based on market terms. Consolidated Financial Statements The Company is included in the Group Annual Report of the Ultimate Parent: Name Place of registered officeConvaTec Group PLC UKThe Group Annual Report of ConvaTec Group PLC may be obtained at the following address: 3 Forbury Place, 23 Forbury Road, Reading, United Kingdom. 14. Accounting Policies The Annual Report of Papyro-Tex A/S for 2024 has been prepared in accordance with the provisions of the Danish Financial Statements Act applying to medium sized enterprises of reporting class C. The Financial Statements for 2024 are presented in TDKK. Recognition and measurement Revenues are recognised in the income statement as earned. Furthermore, value adjustments of financial assets and liabilities measured at fair value or amortised cost are recognised. Moreover, all expenses incurred to achieve the earnings for the year are recognised in the income statement, including depreciation, amortisation, impairment losses and provisions as well as reversals due to changed accounting estimates of amounts that have previously been recognised in the income statement. Assets are recognised in the balance sheet when it is probable that future economic benefits attributable to the asset will flow to the Company, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when it is probable that future economic benefits will flow out of the Company, and the value of the liability can be measured reliably. Assets and liabilities are initially measured at cost. Subsequently, assets and liabilities are measured as described for each item below. Recognition and measurement take into account predictable losses and risks occurring before the presentation of the Annual Report which confirm or invalidate affairs and conditions existing at the balance sheet date. Translation policies Transactions in foreign currencies are translated at the exchange rates at the dates of transaction. Exchange differences arising due to differences between the transaction date rates and the rates at the dates of payment are recognised in financial income and expenses in the income statement. Where foreign exchange transactions are considered hedging of future cash flows, the value adjustments are recognised directly in equity. Receivables, payables and other monetary items in foreign currencies that have not been settled at the balance sheet date are translated at the exchange rates at the balance sheet date. Any differences between the exchange rates at the balance sheet date and the rates at the time when the receivable or the debt arose are recognised in financial income and expenses in the income statement. Fixed assets acquired in foreign currencies are measured at the transaction date rates. Revenue Revenue from the sale of goods is recognised when the risks and rewards relating to the goods sold have been transferred to the customer, the revenue can be measured reliably and it is probable that the economic benefits relating to the sale will flow to the Company. Revenue is measured at the consideration received and is recognised exclusive of VAT and net of discounts relating to sales. Expenses for raw materials and consumables Expenses for raw materials and consumables comprise the raw materials and consumables consumed to achieve revenue for the year. Other external expenses Other external expenses comprise expenses for premises, sales and distribution as well as corporate expenses, etc. Gross profit/loss With reference to section 32 of the Danish Financial Statements Act, revenue has not been disclosed in the Annual Report. Staff expenses Staff expenses comprise wages and salaries as well as payroll expenses. Depreciation Depreciation comprises depreciation of property, plant and equipment. Financial income and expenses Financial income and expenses are recognised in the income statement at the amounts relating to the financial year. Tax on profit/loss for the year Tax for the year consists of current tax for the year and changes in deferred tax for the year. The tax attributable to the loss for the year is recognised in the income statement, whereas the tax attributable to equity transactions is recognised directly in equity. The Company is jointly taxed with Danish group enterprises. The tax effect of the joint taxation is allocated to enterprises in proportion to their taxable incomes. Balance Sheet Property, plant and equipment Land and buildings, plant and machinery as well as other fixtures and fittings, tools and equipment are measured at cost less accumulated depreciation and impairment losses. Land is not depreciated. Cost comprises the acquisition price, costs directly attributable to the acquisition and preparation costs of the asset until the time when it is ready to be put for use. For self-manufactured assets, cost comprises direct and indirect costs of materials, components, sub suppliers and labour costs. Interest expenses are not included in the cost. The basis of depreciation is cost less estimated residual value after the end of useful life. Straight-line depreciation is made on the basis of the following estimated useful lives of the assets: Buildings 25 years Plant and machinery 5 - 10 years Other fixtures and fittings, tools and equipment 4 years Depreciation period and residual value are reassessed annually. Land is not depreciated. Impairment of fixed assets The carrying amounts of property, plant and equipment are reviewed on an annual basis to determine whether there is any indication of impairment other than that expressed by depreciation. If so, the asset is written down to its lower recoverable amount. Inventories Inventories are measured at the lower of cost under the FIFO method and net realisable value. The net realisable value of inventories is calculated at the amount expected to be generated by sale of the inventories in the process of normal operations with deduction of selling expenses. The net realisable value is determined allowing for marketability, obsolescence and development in expected selling price. The cost of goods for resale, raw materials and consumables equals landed cost. The cost of finished goods and work in progress comprises the cost of raw materials, consumables and direct labour with addition of indirect production costs. Indirect production costs comprise the cost of indirect materials and labour as well as maintenance and depreciation of the machinery, factory buildings and equipment used in the manufacturing process as well as costs of factory administration and management. Receivables Receivables are measured in the balance sheet at the lower of amortised cost and net realisable value, which corresponds to nominal value less provisions for bad debts. Deferred tax assets and liabilities Deferred income tax is measured using the balance sheet liability method in respect of temporary differences arising between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes on the basis of the intended use of the asset and settlement of the liability, respectively. Deferred tax assets are measured at the value at which the asset is expected to be realised, either by elimination in tax on future earnings or by set-off against deferred tax liabilities within the same legal tax entity. Deferred tax is measured on the basis of the tax rules and tax rates that will be effective under the legislation at the balance sheet date when the deferred tax is expected to crystallise as current tax. Any changes in deferred tax due to changes to tax rates are recognised in the income statement or in equity if the deferred tax relates to items recognised in equity. Current tax receivables and liabilities Current tax liabilities and receivables are recognised in the balance sheet as the expected taxable income for the year adjusted for tax on taxable incomes for prior years and tax paid on account. Extra payments and repayment under the on-account taxation scheme are recognised in the income statement in financial income and expenses Financial debts Debts are measured at amortised cost, substantially corresponding to nominal value. Financial Highlights Explanation of financial ratios Return on assets Profit/loss before financials x 100 ───────────────── Total assets Solvency ratio Equity at year end x 100 ────────────── Total assets at year end Return on equity Net profit/loss for the year x 100 ──────────────── Average equity true Cash flow statement With reference to section 86(4) of the Danish Financial Statements Act and to the cash flow statement included in the consolidated financial statements of ConvaTec Group PLC, the Company has not prepared a cash flow statement. Annual report Auditor's report on audited financial statements ParsePort XBRL Converter 2024-01-01 2024-12-31 2023-01-01 2023-12-31 2025-07-08 Regnskabsklasse C, mellemstor virksomhed 2025-07-08 33963556 Deloitte Statsautoriseret Revisionspartnerselskab Weidekampsgade 6 2300 Copenhagen S Opinion Basis for Opinion 2025-07-08 33963556 Deloitte Statsautoriseret Revisionspartnerselskab Weidekampsgade 6 0900 København C DK