Årsrapport 30700228 EY Godkendt Revisionspartnerselskab Værkmestergade 25 Postboks 330, 8100 Aarhus C 2022-01-01 2022-12-31 2021-01-01 2021-12-31 25834844 Fertin Pharma A/S Dandyvej 19 7100 Vejle 2001-01-02 Vejle 72151300 +4572151301 www.fertin.com PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab 33771231 Munkebjergvænget 1, 3rd and 4th floor 5230 Odense 2023-06-30 Michael Henrik Thomsen Regnskabsklasse C, stor virksomhed Revisionspåtegning Grundlag for konklusion Konklusion 2023-06-30 2023-06-30 CaseWare Working Papers Vejle Peter Halling Managing director Michael Henrik Thomsen Chairman Peter Halling Lene Lind Bo Korsgaard Jensen Gitte Lorenzen Odense Henrik Forthoft Lind Brian Petersen State Authorised Public Accountant mne34169 State Authorised Public Accountant mne33722 991000000 882000000 813000000 54000000 241000000 342000000 245000000 185000000 Earnings before interest, taxes, depreciation and amortisation (EBITDA) Earnings before interest, taxes, depreciation and amortisation (EBITDA) Earnings before interest, taxes, depreciation and amortisation (EBITDA) Earnings before interest, taxes, depreciation and amortisation (EBITDA) Earnings before interest, taxes, depreciation and amortisation (EBITDA) 192000000 138000000 91000000 -39000000 -41000000 -26000000 -25000000 -19000000 155000000 81000000 46000000 1998000000 1894000000 2004000000 -158000000 -123000000 -61000000 -70000000 -217000000 770000000 778000000 896000000 39.6 39 102.2 90.9 130 Current ratio Current ratio Current ratio Current ratio Current ratio 26.5 33.7 38.5 41.1 44.7 -14.3 5.2 20 9.7 5.5 622 569 674 892580000 932545000 867416000 771161000 25164000 161384000 39516000 19854000 60457000 45182000 -74809000 96348000 -24831000 -13069000 134000 1144000 14083000 29513000 -113589000 54910000 -22213000 17268000 -91376000 37642000 149497000 138100000 78819000 83167000 193508000 151271000 421824000 372538000 486193000 496378000 445169000 485050000 4680000 6709000 159000 286000 240272000 136164000 1176473000 1124587000 65747000 79711000 65747000 79711000 1664044000 1576836000 144678000 124065000 30001000 13392000 43917000 61293000 218596000 198750000 156794000 146069000 177215000 55830000 355000 4284000 6072000 3291000 340436000 209474000 26399000 36428000 585431000 444652000 2249475000 2021488000 70511000 70510000 267929000 234984000 9525000 3209000 248380000 372701000 0 0 596345000 681404000 139981000 160726000 139981000 160726000 36898000 37195000 36898000 37195000 439000 0 84883000 97041000 1237235000 950661000 0 7006000 153694000 87455000 1476251000 1142163000 1513149000 1179358000 2249475000 2021488000 70510000 206148000 -3613000 367081000 130000000 0 0 427000 0 0 28836000 0 8806000 0 0 -6395000 3186000 0 0 130000000 70510000 234984000 3209000 372701000 0 1000 0 112000 0 0 32945000 0 -124321000 0 0 -6204000 0 0 70511000 267929000 9525000 248380000 0 32615000 27579000 0 23585000 96397000 93191000 129012000 144355000 129012000 144355000 638000 290000 70000 162000 289000 1204000 0 5000 134000 1139000 6159000 2216000 7924000 27297000 0 7006000 -20745000 10262000 -1468000 0 -22213000 17268000 299174000 131281000 175563000 -505000 0 -10000 0 0 11423000 0 0 60401000 29587000 10077000 -29587000 328256000 141358000 217790000 161074000 48114000 24282000 -505000 0 0 18190000 14425000 0 178759000 62539000 24282000 149497000 78819000 193508000 787982000 1130032000 43767000 65839000 136164000 382000 -202000 0 0 0 0 0 0 0 158360000 18452000 25003000 720000 0 -54252000 806816000 1154833000 44487000 65839000 240272000 291720000 644876000 37058000 65552000 0 266000 -96000 0 1000 0 28637000 64884000 2749000 127000 0 320623000 709664000 39807000 65680000 0 486193000 445169000 4680000 159000 240272000 132001000 14624000 146625000 -52290000 281000 -24831000 339000 -4377000 -80878000 65747000 Fertin Pharma R&D India Pvt. Ltd. Ltd. India 100 Fertin India Private Ltd. Ltd. India 100 Tab Labs Inc. Ltd. Canada 100 Vectura Fertin Pharma Private Limited India 99.99 70511 70511000 70510000 70510000 70510000 70510000 70500000 0 0 0 10000 70510000 70510000 70510000 70510000 160726000 150464000 139981000 160726000 90963000 81961000 70958000 71463000 5194000 7917000 -11162000 -615000 -15972000 0 37337000 439000 36898000 34903000 409825000 361530000 34183000 31042000 7986000 5938000 451994000 398510000 451994000 398510000 690 654 32945000 28836000 -124321000 8806000 Today, the Board of Directors and the Executive Board have discussed and approved the annual report of Fertin Pharma A/S for the financial year 1 January - 31 December 2022. 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 of the Company at 31 December 2022 and of the results of the Company's operations for the financial year 1 January - 31 December 2022. Further, in our opinion, the Management's review gives a fair review of the matters discussed in the Management's review. We recommend that the annual report be approved at the annual general meeting. To the shareholder of Fertin Pharma A/S In our opinion, the Financial Statements give a true and fair view of the financial position of the Company at 31 December 2022, and of the results of the Company’s operations for the financial year 1 January - 31 December 2022 in accordance with the Danish Financial Statements Act. We have audited the Financial Statements of Fertin Pharma A/S for the financial year 1 January - 31 December 2022, which comprise income statement, balance sheet, statement of changes in equity and notes, including a summary of significant accounting policies (“financial statements”). We conducted our audit in accordance with International Standards on Auditing (ISAs) and the 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 our report. We are independent of the Company 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 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 Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. 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 judgment 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 Company’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 Company’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 Company to cease to continue as a going concern. Evaluate the overall presentation, structure and contents of the financial statements, including the disclosures, 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. Management is responsible for Management’s Review. Our opinion on the financial statements does not cover Management’s Review, 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 Management’s Review and, in doing so, consider whether Management’s Review is materially inconsistent with the financial statements or our knowledge obtained during the audit, or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether Management’s Review provides the information required under the Danish Financial Statements Act. Based on the work we have performed, in our view, Management’s Review is in accordance with the Financial Statements and has been prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement in Management’s Review. The financial ratios stated under "Financial highlights" have been calculated as follows: Ordinary operating profit/loss Profit/loss before financial items adjusted for other operating income and other operating expenses Current ratio Current assets x 100 Current liabilities Equity ratio Equity, year-end x 100 Total equity and liabilities, year-end Return on equity Profit/loss after tax x 100 Average equity Business Activities Fertin Pharma A/S (“Fertin Pharma” or the “Company”) is a specialist Contract Development and Manufacturing Organization (“CDMO”) offering innovative, high-quality pharmaceutical and nutraceutical products for oral and intra-oral delivery. The Company’s current main product formats (“delivery systems”) are chewing gum, lozenges, powders, fast dissolvable tablets, Zapliq® chewables, and Zapliq® chewing gum. Fertin Pharma is the world’s largest independent developer and manufacturer of medicated chewing gum and has over recent years expanded into other specialized solid dosage oral and intra-oral delivery systems. The Company strives to develop innovative oral and intra-oral delivery systems that offer convenient and pleasurable delivery of active pharmaceutical ingredients (“APIs") and nutraceutical ingredients (“AIs") to patients and consumers. In 2022, the largest category continues to be high-quality chewing gum and lozenges systems applied within Nicotine Replacement Therapy (“NRT”) category. Following the current diversification strategy, Fertin Pharma is still utilizing its highly flexible delivery systems to grow business outside the NRT category, applying a wider range of APIs and AIs for OTC pharma and nutraceutical categories. The Company is headquartered in Vejle, Denmark, where it owns and operates US FDA and EU GMP approved R&D and manufacturing facilities. Furthermore, Fertin Pharma owns and operates commercial, R&D, and manufacturing facilities in India and Canada. In 2022 the company has merged with its sister-company, NordicCan A/S. The new entity continuous under Fertin Pharma A/S name. Business Review and Outlook In 2022, following the COVID-19 pandemic and customer’s related general hesitation in bringing new products to market, Fertin Pharma has realigned its focus in execution of the planned diversification of the business, aimed at growing the product and customer base across delivery platforms, API’s, and nutraceutical ingredients as well as geographies. During 2022, the business has still been challenged by delayed effects from COVID-19 and freight crisis, impacting sales of existing products across all categories as well as having resulted in customers postponing and - in some cases - cancelling their planned commercial launches of new products. Positively, we have – during 2022 – seen a material increase in customers interest in revitalising projects aimed at bringing new products to the market. The NRT category still forms the backbone of the business and has also proven to be the least affected by COVID-19 pandemic, compared to products in other categories more recently introduced to the market. Following PMI’s acquisition of Fertin Pharma, the Company has been highly engaged in supporting PMI’s strategy towards a smoke-free future. These added activities have materially impacted the Company’s cost structure. Apart from the effects described in the previous sections, the 2022 financial result has been materially affected by extraordinary inflation in energy and raw material prices, compared to previous years. Despite the negative effects from COVID-19 and extraordinary inflation, the Company has continued execute the planned investment program in R&D and CAPEX throughout 2022, supporting the diversification strategy and future growth. Moreover, initiatives have been implemented to manage the increased costs. Management expects the 2023 result to continue to be materially impacted by additional negative development in raw materials and energy prices. However, as a consequence of the implemented initiatives and stronger customer demand, management expects the 2023 result to improve beyond 2022. Revenue expected in the range of 900 to 1,100 mDKK. Fertin Pharma reported revenue of 893 MDKK in 2022 (2021: 933 MDKK) and EBITDA of 54 MDKK (2021: 241 MDKK). As expected, this year’s result (EBITDA) has been materially impacted by extraordinary inflation effects and the increased costs to support PMIs strategy, compared to previous years. Overall, the financial result of the year is regarded in line with expectations but not satisfactory. Investments In 2022 investments have been focused on increased manufacturing capacity for pharmaceutical products and expanded R&D capabilities, supporting the development in demand from existing and new customers. It is essential for the Company’s continued growth to attract and retain highly educated employees with expertise in the development and production of pharmaceutical and nutraceutical products. The Company offers both internal and external training programmes. Currency risks The Company primarily invoices in DKK and EUR and most goods purchased are denominated in DKK or EUR and to a lesser extent USD. Any identified significant risks are hedged using financial instruments. Interest-rate risks Revolving credit facilities are based on floating interest rates. Credit risks In accordance with the Company's policy for assuming credit risks, all major customers and other business partners are credit rated. The credit risk relating to individual customers or partners is considered relatively low. Investments in research and development activities have been as expected. The external and internal environmental impact is considered low. The Company’s report on social responsibility matters including gender balance can be found at the following link: https://www.fertin.com/sustainability/ Apart from coherence with the Company’s Code of Conduct and general GDPR legislation, Management does not find it relevant to implement additional, independent policies on data ethical code of conduct. In forming this opinion, Management has put emphasis to the fact that the Company does not engage in comprehensive or larger scale collection, storage, or analysis of external personnel data, as a part of the Company’s main activity. As a part of PMI’s overall financial strategy and structures, 1.267 mDKK of the parent companies (Claudio Holdco A/S) short-term intercompany debt has been converted to a long-term intercompany loan as per 1 March 2023. In addition the Group has been granted a 1.900 mDKK short-term intercompany facility to support the continues development of the company, incl. support to the overall PMI strategy. The annual report of Fertin Pharma A/S for 2022 has been prepared in accordance with the provisions in the Danish Financial Statements Act applying to large reporting class C entities. In accordance with section 112(2) of the Danish Financial Statements Act, the Company has not prepared consolidated financial statements. The Company has changed its presentation methodology of the intangible and tangible asset notes (Note 10 and 11) which has resulted in an adjustment to the Intangible asset note (note 10) of DKK 505 thousand to cost on Completed development projects, and DKK 505 thousand to amortization of Completed development costs and DKK -10 thousand to Development project in progress and prepapayments. Additionally, the change in methodology has resulted in an adjustment to the Tangible asset note (note 11) of DKK 382 thousand to costs on Land and buildings, DKK 266 thousand to depreciation of Land and Buildings, DKK -202 thousand to cost of Equipment and machinery, and DKK -96 thousand to Equipment of Machinery. The change has not had any impact on profit/loss after tax, total assets, or equity. Apart from the above changes in presentation methodology, the accounting policies are consistent with those of last year. With reference to section 86(4) of the Danish Financial Statements Act, no cash flow statement has been prepared. The Company's cash flows are reflected in the consolidated cash flow statement for the higher-ranking parent company Phillip Morris International Inc. Reporting currency The financial statements are presented in Danish kroner (DKK'000). Intra-group business combinations The book value method is applied to business combinations such as acquisition and disposal of investments, mergers, demergers, contributions of assets and share conversions, etc. in which entities controlled by the parent company are involved, provided that the combination is considered completed at the time of acquisition without any restatement of comparative figures. Differences between the agreed consideration and the carrying amount of the acquiree are recognised directly in equity. In vertical and reverse vertical intra-group mergers, the group method is used to merge the companies. This adds the companies together at the revaluation value calculated in the consolidated financial statements or would have been calculated in the consolidated financial statements of the parent company involved in the merger. The group method is implemented as if the companies had been merged from the time when the parent company acquired shares in the companies covered by the merger, and therefore comparative figures have been adjusted. On initial recognition, transactions denominated in foreign currencies are translated at the exchange rate at the transaction date. Foreign exchange differences arising between the exchange rates at the transaction date and the date of payment are recognised in the income statement as financial income or financial expenses. Receivables and payables and other monetary items denominated in foreign currencies are translated at the exchange rate at the balance sheet date. The difference between the exchange rates at the balance sheet date and the date at which the receivable or payable arose or was recognised in the most recent financial statements is recognised in the income statement as financial income or financial expenses. The Company has chosen IAS 11/IAS 18 as interpretation for revenue recognition. Income from the sale of goods for resale and finished goods, is recognised in revenue when the most significant rewards and risks have been transferred to the buyer and provided the income can be measured reliably and payment is expected to be received. The date of the transfer of the most significant rewards and risks is based on standardised terms of delivery based on Incoterms® 2010. Revenue is measured at the fair value of the agreed consideration excluding VAT and taxes charged on behalf of third parties. All discounts and rebates granted are recognised in revenue. Production costs comprise costs incurred in generating the revenue for the year. Such costs include direct and indirect costs of raw materials, consumables and production staff, rent and leases, as well as depreciation on production plant. Production costs also comprise research and development costs that do not qualify for capitalisation and amortisation of capitalised development costs. Also, provision for losses on construction contracts is recognised. Distribution costs comprise costs related to the distribution of goods sold in the year and to sales campaigns, etc. carried out in the year, including costs related to sales staff, advertising and exhibitions. Administrative expenses include expenses incurred in the year for company management and administration, including expenses relating to administrative staff, Management, office premises and expenses as well as amortisation/depreciation of assets used for administrative purposes. The item comprises amortisation/depreciation and impairment of intangible assets and property, plant and equipment. The basis of amortisation, which is calculated as cost less any residual value, is amortised on a straight line basis over the expected useful life. The expected useful lives of the assets are as follows: Completed development projects 5-20 years Software 3-10 years Depreciation is based on the residual value of the asset and is reduced by impairment losses, if any. The depreciation period and the residual value are determined at the acquisition date and are reassessed annually. Where the residual value exceeds the carrying amount of the asset, no further depreciation charges are recognised. In the case of changes in the depreciation period or the residual value, the effect on the depreciation charges is recognised prospectively as a change in accounting estimates. Where individual components of an item of property, plant and equipment have different useful lives, they are accounted for as separate items, which are depreciated separately. Buildings 10-70 years Equipment and machinery 5-20 years Fixtures and fittings, plant and other equipment 3-5 years Leasehold improvements 6-30 years Depreciation is based on the residual value of the asset and is reduced by impairment losses, if any. The depreciation period and the residual value are determined at the acquisition date and are reassessed annually. Where the residual value exceeds the carrying amount of the asset, no further depreciation charges are recognised. In the case of changes in the depreciation period or the residual value, the effect on the depreciation charges is recognised prospectively as a change in accounting estimates. Land is not depreciated. The income statement includes the proportional share of the underlying companies' profit or loss after elimination of internal profit/loss and after tax. In group entities, the full elimination of internal profit and loss is carried out without regard to ownership shares. Financial income and expenses are recognised in the income statement at the amounts that relate to the financial reporting period. The items comprise interest income and expenses, e.g. from group entities and associates, declared dividends from other securities and investments, financial expenses relating to finance leases, realised and unrealised capital gains and losses relating to other securities and investments, exchange gains and losses and amortisation of financial assets and liabilities. Tax for the year includes current tax on the year's expected taxable income and the year's deferred tax adjustments. The portion of the tax for the year that relates to the profit/loss for the year is recognised in the income statement, whereas the portion that relates to transactions taken to equity is recognised in equity. The entity is jointly taxed with other group entities. The total Danish income tax charge is allocated between profit/loss-making Danish entities in proportion to their taxable income (full absorption). Jointly taxed entities entitled to a tax refund are reimbursed by the management company based on the rates applicable to interest allowances, and jointly taxed entities which have paid too little tax pay a surcharge according to the rates applicable to interest surcharges to the management company. Other intangible assets include development projects and other acquired intangible rights, including software licences, distribution rights and development projects. Investment in software programs includes the cost of direct software cost and internally as externally related labour cost regarding the development process. Other intangible assets are measured at cost less accumulated amortisation and impairment losses. Development costs comprise expenses, salaries and amortisation directly or indirectly attributable to development activities. Some external customers are paying for part of the development costs. These payments are offset against the booked asset. Development projects that are clearly defined and identifiable, where the technical feasibility, sufficient resources and a potential future market or development opportunities are identifiable and where the Company intends to produce, market or use the project, are recognised as intangible assets provided that the cost can be measured reliably and that there is sufficient assurance that future earnings can cover production costs, selling costs, administrative expenses and development costs. Other development costs are recognised in the income statement as incurred. Development costs that are recognised in the balance sheet are measured at cost less accumulated amortisation and impairment losses. On completion of a development project, development costs are amortised on a straight-line basis over the estimated useful life. The amortisation period is usually 5 years and cannot exceed 20 years. Patents and licences are measured at cost less accumulated amortisation and impairment losses. Patents are amortised on a straight line basis over the remaining term of the patent, and licences are amortised over the term of the licence, but not exceeding 20 years. Gains and losses on the sale of intangible assets are recognised in the income statement under "Other operating income" or "Other operating expenses", respectively. Gains and losses are calculated as the difference between the selling price less selling expenses and the carrying amount at the time of sale. Property, plant and equipment Items of property, plant and equipment are measured at cost less accumulated depreciation and impairment losses. Cost includes the acquisition price and costs directly related to the acquisition until the time at which the asset is ready for use. The cost of self constructed assets includes the cost of direct materials and labour, etc. directly used in the production process and a portion of the relating production overheads. Gains or losses are calculated as the difference between the selling price less selling costs and the carrying amount at the date of disposal. Gains and losses from the disposal of property, plant and equipment are recognised in the income statement as other operating income or other operating expenses. The Company has chosen IAS 17 as interpretation for classification and recognition of leases. Leases that do not transfer substantially all the risks and rewards incident to the ownership to the Company are classified as operating leases. Payments relating to operating leases and any other rent agreements are recognised in the income statement over the term of the lease. The Company's aggregate liabilities relating to operating leases and other rent agreements are disclosed under "Contingent liabilities". Equity investments in subsidiaries are measured according to the equity method. On initial recognition, equity investments in subsidiaries are measured at cost, i.e. plus transaction costs. The cost is allocated in accordance with the acquisition method. The cost is adjusted by shares of profit/loss after tax calculated in accordance with the Group's accounting policies less or plus unrealised intra-group gains/losses. Identified increases in value and goodwill, if any, compared to the underlying entity's net asset value are amortised in accordance with the accounting policies for the assets and liabilities to which they can be attributed. Negative goodwill is recognised in the income statement. Dividend received is deduced from the carrying amount. Equity investments in group entities measured at net asset value are subject to impairment test requirements if there is any indication of impairment. Gains and losses on disposal of group entities and associates are made up as the difference between the sales price and the carrying amount of net assets at the date of disposal including non-amortised goodwill and anticipated costs of disposal. Gains or losses are recognised in the income statement as financial income or financial expenses. The carrying amount of intangible assets, property, plant and equipment and investments in group entities and associates is assessed for impairment on an annual basis. Impairment tests are conducted on assets or groups of assets when there is evidence of impairment. The carrying amount of impaired assets is reduced to the higher of the net selling price and the value in use (recoverable amount). The recoverable amount is the higher of the net selling price of an asset and its value in use. The value in use is calculated as the present value of the expected net cash flows from the use of the asset or the group of assets and the expected net cash flows from the disposal of the asset or the group of assets after the end of the useful life. Previously recognised impairment losses are reversed when the reason for recognition no longer exists. Impairment losses on goodwill are not reversed. Inventories are measured at cost in accordance with the FIFO method. Where the net realisable value is lower than cost, inventories are written down to this lower value. The net realisable value of inventories is calculated as the sales amount less costs of completion and expenses required to effect the sale and is determined taking into account marketability, obsolescence and development in the expected selling price. The cost of raw materials and consumables comprises the cost of acquisition plus delivery costs. The cost of finished goods and work in progress includes the cost of raw materials, consumables, direct labour and indirect production overheads. Indirect production overheads include the indirect cost of material and labour as well as maintenance and depreciation of production machinery, buildings and equipment and expenses relating to plant administration and management. Borrowing costs are not recognised in the sales price. The Company has chosen IAS 39 as interpretation for impairment write-down of financial receivables. Receivables are measured at amortised cost. An impairment loss is recognised if there is objective evidence that a receivable or a group of receivables is impaired. If there is objective evidence that an individual receivable has been impaired, an impairment loss is recognised on an individual basis. Receivables in respect of which there is no objective evidence of individual impairment are tested for objective evidence of impairment on a portfolio basis. The portfolios are primarily based on the debtors' domicile and credit ratings in line with the Company's risk management policy. The objective evidence applied to portfolios is determined based on historical loss experience. Impairment losses are calculated as the difference between the carrying amount of the receivables and the present value of the expected cash flows, including the realisable value of any collateral received. The effective interest rate for the individual receivable or portfolio is used as discount rate. Prepayments recognised under "Assets" comprise prepaid expenses regarding subsequent financial reporting years. Cash comprises of cash. Reserve for development costs The reserve for development costs comprises recognised development costs. The reserve cannot be used to distribute dividend or cover losses. The reserve will be reduced or dissolved if the recognised development costs are amortised or are no longer part of the Company's operations by a transfer directly to the distributable reserves under equity. Translation reserve The translation reserve comprises the share of foreign exchange differences arising on translation of financial statements of entities that have a functional currency other than DKK, foreign exchange adjustments of assets and liabilities considered part of the Company's net investments in such entities and foreign exchange adjustments regarding hedging transactions that hedge the Company's net investments in such entities. The reserve is dissolved on the sale of foreign entities or if the conditions for effective hedging no longer exist. When equity investments in group entities and associates in the parent company financial statements are subject to the limitation requirement in the net revaluation reserve according to the equity method, foreign exchange adjustments will be included in this equity reserve instead. Proposed dividends Dividend proposed for the year is recognised as a liability once adopted at the annual general meeting (declaration date). Dividends expected to be distributed for the financial year are presented as a separate item under "Equity". Dividend proposed for the year is recognised as a liability once adopted at the annual general meeting (declaration date). Dividends expected to be distributed for the financial year are presented as a separate item under "Equity". Current tax payables and receivables are recognised in the balance sheet as the estimated income tax charge for the year, adjusted for prior-year taxes and tax paid on account. Deferred tax is measured according to the liability method on all temporary differences between the carrying amount and the tax base of assets and liabilities. However, deferred tax is not recognised on temporary differences relating to goodwill which is not deductible for tax purposes and on office premises and other items where temporary differences, apart from business combinations, arise at the date of acquisition without affecting either profit/loss for the year or taxable income. Where alternative tax rules can be applied to determine the tax base, deferred tax is measured based on Management's intended use of the asset or settlement of the liability, respectively. Deferred tax is measured according to the tax rules and at the tax rates applicable at the balance sheet date when the deferred tax is expected to crystallise as current tax. Deferred tax assets are recognised at the expected value of their utilisation; either as a set-off against tax on future income or as a set-off against deferred tax liabilities in the same legal tax entity. Changes in deferred tax due to changes in the tax rate are recognised in the income statement. The Company has chosen IAS 39 as interpretation for liabilities. Financial liabilities are recognised at the date of borrowing at the net proceeds received less transaction costs paid. On subsequent recognition, financial liabilities are measured at amortised cost, corresponding to the capitalised value, using the effective interest rate. Accordingly, the difference between the proceeds and the nominal value is recognised in the income statement over the term of the loan. Financial liabilities also include the capitalised residual lease liability in respect of finance leases. Other liabilities are measured at net realisable value. The allocation of revenue to activities and geographical markets is disclosed where these activities and markets differ significantly in the organisation of sales of goods and services. As per 31 December 2022, the companies liquidity ratio is below 100, which could indicate uncertainties around the companies liquidity. The company’s structural financing is anchored in PMI’s overall financial strategy and structure and hence based on intercompany loans from the PMI-group and funded through the parent company, Claudio Holdco A/S. As a part of this strategy, 1.267 mDKK of the parent companies (Claudio Holdco A/S) short-term intercompany debt has been converted to a long-term intercompany loan as per 1 March 2023. In addition the Group has been granted a 1.900 mDKK short-term intercompany facility to support the continues development of the company, incl. support to the overall PMI strategy. It is Managements assessment that the provided funding is sufficient to support the companies strategic business plans for the coming year. As a part of PMI’s overall financial strategy and structures, 1.267 mDKK of the parent companies (Claudio Holdco A/S) short-term intercompany debt has been converted to a long-term intercompany loan as per 1 March 2023. In addition the Group has been granted a 1.900 mDKK short-term intercompany facility to support the continues development of the company, incl. support to the overall PMI strategy. Breakdown of revenue by business segment: Pharma products 762,538 859,488 Non-Pharma products 130,042 73,057 892,580 932,545 Breakdown of revenue by geographical segment: North America 498,840 594,154 Europe 277,635 233,612 South East Asia 107,941 104,565 Other countries 8,164 214 892,580 932,545 Amortisation/depreciation and impairment of intangible assets and property, plant and equipment is recognised in the income statement under the following items: Production costs 114,685 131,213 Distribution costs 456 424 Administrative expenses 13,871 12,718 129,012 144,355 Development of medical products is defined as products with an active pharmaceutical ingredient requiring regulatory approval for the product to be developed, manufactured and sold legally. Development projects regarding medical products include salaries, wages and other costs for development and test of products for customers. The carrying amount of completed projects is DKK 149,497 thousand. The impairment test shows a higher commercial value. The carrying amount of projects in progress is DKK 193,508 thousand. The impairment test shows a higher commercial value. Prepayments include accrual of expenses relating to subsequent financial years, including insurance, building taxes, IT licenses and others. Deferred tax primarily relates to the temporary differences between the carrying amount and the tax base of intangible assets and property, plant and equipment. Staff costs are recognised as follows in the financial statements: Production costs 396,483 363,029 Distribution costs 27,361 15,171 Administrative expenses 28,150 20,310 451,994 398,510 By reference to section 98b(3), (ii), of the Danish Financial Statements Act, remuneration to Management for 2022 is not disclosed. For 2021 the remuneration of Management was DKK 7,630 thousand. Remuneration of Management is aggregated for the Board of Directors and the Executive Board since the Executive Board consists of one director. Part of the remuneration of the Company's Management is paid by the parent company, which is reimbursed by Fertin Pharma A/S. The Company has no incentive programmes. Other contingent liabilities The Company is jointly taxed with Phillip Morris ApS, which acts as management company, and is jointly and severally liable with other jointly taxed group entities for payment of income taxes for the income year 2022 onwards as well as withholding taxes on interest, royalties and dividends falling due for payment on or after 16 September 2021. Other rent and lease liabilities: Rent and lease liabilities 8,450 8,878 Rental and leasing obligations include rent obligations, as well as operational leases for cars, IT equipment and machines. Within 1 year, DKK 4,879 thousand (2021: DKK 4,582 thousand) is due, and in the period 1-5 years DKK 3,571 thousand (2021: 4,284 thousand) is due. The Company has not provided any security or other collateral in assets at 31 December 2022. Parties exercising control Related party Domicile Basis for control Claudio Bidco A/S Vejle, Denmark Ownership Vectura Fertin Pharma Inc. New York, USA Ownership Phillip Morris International Inc. New York, USA Ultimate ownership Information about consolidated financial statements Parent Domicile Requisitioning of the parent company's consolidated financial statements Phillip Morris International Inc. New York, USA The consolidated finanical statement can be requisitioned in the following link: https://www.pmi.com/investor-relations/reports-filings Related party transactions The Company solely discloses related party transactions that have not been carried out on an arm's length basis, cf. section 98c(7) of the Danish Financial Statements Act. All transactions have been carried out on an arm's length basis. 25834844 2022-01-01 2022-12-31 25834844 2022-01-01 25834844 2021-12-31 25834844 2022-12-31 25834844 2021-01-01 25834844 2022-01-01 2022-12-31 1 25834844 2022-01-01 2022-12-31 2 25834844 2022-01-01 2022-12-31 3 25834844 2022-01-01 2022-12-31 4 25834844 2022-01-01 2022-12-31 5 25834844 2022-12-31 1 25834844 2022-01-01 2022-12-31 1 25834844 2022-01-01 2022-12-31 2 25834844 2022-01-01 2022-12-31 1 25834844 2022-01-01 e:CompletedDevelopmentProjectsMember 25834844 2022-01-01 e:AcquiredIntangibleAssetsMember 25834844 2022-01-01 2022-12-31 e:AcquiredIntangibleAssetsMember 25834844 2022-12-31 e:AcquiredIntangibleAssetsMember 25834844 2022-01-01 e:DevelopmentProjectsInProgressAndPrepaymentsForIntangibleAssetsMember 25834844 2022-01-01 2022-12-31 e:DevelopmentProjectsInProgressAndPrepaymentsForIntangibleAssetsMember 25834844 2022-12-31 e:DevelopmentProjectsInProgressAndPrepaymentsForIntangibleAssetsMember 25834844 2022-01-01 2022-12-31 e:CompletedDevelopmentProjectsMember 25834844 2022-12-31 e:CompletedDevelopmentProjectsMember 25834844 2022-01-01 2022-12-31 e:OtherStatutoryReservesMember 25834844 2021-01-01 2021-12-31 e:OtherStatutoryReservesMember 25834844 2022-01-01 2022-12-31 e:RetainedEarningsMember 25834844 2021-01-01 2021-12-31 e:RetainedEarningsMember 25834844 2022-01-01 e:LandAndBuildingsMember 25834844 2022-01-01 2022-12-31 e:LandAndBuildingsMember 25834844 2022-12-31 e:LandAndBuildingsMember 25834844 2022-01-01 e:PlantAndMachineryMember 25834844 2022-01-01 2022-12-31 e:PlantAndMachineryMember 25834844 2022-12-31 e:PlantAndMachineryMember 25834844 2022-01-01 e:FixturesFittingsToolsAndEquipmentMember 25834844 2022-01-01 2022-12-31 e:FixturesFittingsToolsAndEquipmentMember 25834844 2022-12-31 e:FixturesFittingsToolsAndEquipmentMember 25834844 2022-01-01 e:LeaseholdImprovementsMember 25834844 2022-01-01 2022-12-31 e:LeaseholdImprovementsMember 25834844 2022-12-31 e:LeaseholdImprovementsMember 25834844 2022-01-01 e:PropertyPlantAndEquipmentInProgressMember 25834844 2022-01-01 2022-12-31 e:PropertyPlantAndEquipmentInProgressMember 25834844 2022-12-31 e:PropertyPlantAndEquipmentInProgressMember 25834844 2022-01-01 e:InvestmentsInGroupEnterprisesMember 25834844 2022-01-01 2022-12-31 e:InvestmentsInGroupEnterprisesMember 25834844 2022-12-31 e:InvestmentsInGroupEnterprisesMember 25834844 2021-01-01 e:ContributedCapitalMember 25834844 2021-01-01 2021-12-31 e:ContributedCapitalMember 25834844 2022-01-01 e:ContributedCapitalMember 25834844 2022-01-01 2022-12-31 e:ContributedCapitalMember 25834844 2022-12-31 e:ContributedCapitalMember 25834844 2022-01-01 e:RetainedEarningsMember 25834844 2022-01-01 2022-12-31 e:RetainedEarningsMember 25834844 2022-12-31 e:RetainedEarningsMember 25834844 2021-01-01 e:RetainedEarningsMember 25834844 2021-01-01 2021-12-31 e:RetainedEarningsMember 25834844 2022-01-01 e:ProposedDividendRecognisedInEquityMember 25834844 2022-01-01 2022-12-31 e:ProposedDividendRecognisedInEquityMember 25834844 2022-12-31 e:ProposedDividendRecognisedInEquityMember 25834844 2021-01-01 e:ProposedDividendRecognisedInEquityMember 25834844 2021-01-01 2021-12-31 e:ProposedDividendRecognisedInEquityMember 25834844 2022-01-01 d:PreviousYearMember e:ContributedCapitalMember 25834844 2022-01-01 2022-12-31 d:PreviousYearMember e:ContributedCapitalMember 25834844 2022-12-31 d:PreviousYearMember e:ContributedCapitalMember 25834844 2022-01-01 d:TwoYearsAgoMember e:ContributedCapitalMember 25834844 2022-01-01 2022-12-31 d:TwoYearsAgoMember e:ContributedCapitalMember 25834844 2022-12-31 d:TwoYearsAgoMember e:ContributedCapitalMember 25834844 2022-01-01 d:ThreeYearsAgoMember e:ContributedCapitalMember 25834844 2022-01-01 2022-12-31 d:ThreeYearsAgoMember e:ContributedCapitalMember 25834844 2022-12-31 d:ThreeYearsAgoMember e:ContributedCapitalMember 25834844 2022-01-01 d:FourYearsAgoMember e:ContributedCapitalMember 25834844 2022-01-01 2022-12-31 d:FourYearsAgoMember e:ContributedCapitalMember 25834844 2022-12-31 d:FourYearsAgoMember e:ContributedCapitalMember 25834844 2022-12-31 e:IntangibleAssetsMember 25834844 2021-12-31 e:IntangibleAssetsMember 25834844 2022-12-31 e:PropertyPlantAndEquipmentMember 25834844 2021-12-31 e:PropertyPlantAndEquipmentMember 25834844 2022-12-31 e:InventoriesMember 25834844 2021-12-31 e:InventoriesMember 25834844 2022-12-31 e:TaxLossesMember 25834844 2021-12-31 e:TaxLossesMember 25834844 2021-01-01 2021-12-31 25834844 2022-01-01 2022-12-31 d:TwoYearsAgoMember 25834844 2022-12-31 d:TwoYearsAgoMember 25834844 2022-01-01 2022-12-31 d:ThreeYearsAgoMember 25834844 2022-12-31 d:ThreeYearsAgoMember 25834844 2022-01-01 2022-12-31 d:FourYearsAgoMember 25834844 2022-12-31 d:FourYearsAgoMember 25834844 2022-01-01 2022-12-31 1 25834844 2022-01-01 2022-12-31 1 d:PreviousYearMember 25834844 2022-01-01 2022-12-31 1 d:TwoYearsAgoMember 25834844 2022-01-01 2022-12-31 1 d:ThreeYearsAgoMember 25834844 2022-01-01 2022-12-31 1 d:FourYearsAgoMember 25834844 2022-01-01 2022-12-31 2 25834844 2022-01-01 2022-12-31 2 d:PreviousYearMember 25834844 2022-01-01 2022-12-31 2 d:TwoYearsAgoMember 25834844 2022-01-01 2022-12-31 2 d:ThreeYearsAgoMember 25834844 2022-01-01 2022-12-31 2 d:FourYearsAgoMember 25834844 2022-12-31 e:OtherLongtermPayablesMember 25834844 2022-01-01 2022-12-31 e:SubsidiaryMember 1 25834844 2022-01-01 2022-12-31 e:SubsidiaryMember 2 25834844 2022-01-01 2022-12-31 e:SubsidiaryMember 3 25834844 2022-01-01 2022-12-31 e:SubsidiaryMember 4 25834844 2022-12-31 e:SubsidiaryMember 1 25834844 2022-12-31 e:SubsidiaryMember 2 25834844 2022-12-31 e:SubsidiaryMember 3 25834844 2022-12-31 e:SubsidiaryMember 4 25834844 2021-12-31 1 25834844 2022-12-31 e:ProvisionsMember 25834844 2021-12-31 e:ProvisionsMember 25834844 2021-01-01 2021-12-31 1 25834844 2021-01-01 2021-12-31 e:DistributionsMember 25834844 2022-01-01 e:ReserveForDevelopmentExpenditureMember 25834844 2022-01-01 2022-12-31 e:ReserveForDevelopmentExpenditureMember 25834844 2022-12-31 e:ReserveForDevelopmentExpenditureMember 25834844 2021-01-01 e:ReserveForDevelopmentExpenditureMember 25834844 2021-01-01 2021-12-31 e:ReserveForDevelopmentExpenditureMember 25834844 2022-01-01 e:ReserveForCurrentValueAdjustmentsOfCurrencyGainsMember 25834844 2022-01-01 2022-12-31 e:ReserveForCurrentValueAdjustmentsOfCurrencyGainsMember 25834844 2022-12-31 e:ReserveForCurrentValueAdjustmentsOfCurrencyGainsMember 25834844 2021-01-01 e:ReserveForCurrentValueAdjustmentsOfCurrencyGainsMember 25834844 2021-01-01 2021-12-31 e:ReserveForCurrentValueAdjustmentsOfCurrencyGainsMember iso4217:DKK xbrli:shares xbrli:pure