ANNUAL
REPORT
Smart services for a sustainable world
2023
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
32
2 3
SWEDEN
MORE THAN
35
2,700
MEUR
206
71
HQ in Stockholm,
Sweden
Years of
experience
Number of
Employees
2023 Full Year
Revenue
Sites in
operation
AMERICAS
FINLAND & BALTICS
EUROPE & MIDDLE EAST
OUR REGIONS
2023
Table of
contents
4
6
8
9
10
14
16
18
20
29
31
34
42
75
79
CEO rewiew
Market & trends
Strategy
Vision & mission
Offering
Safety
Sustainability
People & culture
Segments
Corporate governance report
Management report
Financial statements
Notes
Auditor’s report
Alternative performance measures
THIS IS
WORLD CLASS INDUSTRIAL
MAINTENANCE PROVIDER
Quant is the number one partner in supporting the customer journey towards Smart
Maintenance. Smart Maintenance is achieved by a systematic maintenance approach with
integrated digital tools to drive sustainability, plant performance, cost optimization, and safety.
Our success is the result of strong partnerships between Quant and our customers.
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
54
CEO REVIEW
54
Reflecting on the year 2023, I am pleased to provide an overview of Quant’s journey amidst a dynamic
market landscape. As stewards of industrial maintenance excellence, our commitment to continued
improvement remained unwavering, guided by a steadfast dedication to our core values.
During the year, Quant delivered a robust financial performance. Our annual net sales surged impressively
by 15.3%, reaching EUR 205.9 million, driven by successful contract mobilizations from the previous
year. Notably, Adjusted EBITDA for the full year stood at EUR 9.2 million, a significant improvement
from the previous year’s EUR 4.7 million, and a testament to our strategic emphasis on profitability and
operational eiciency.
Ensuring safety remains at the forefront of our operations, it is not just a priority but a fundamental aspect
of our commitment to excellence. I am delighted to report a declining trend in our key safety indicator,
Lost Time Incidents (LTI), underscoring our commitment to a culture of safety. Our successful execution
of safety week activities further exemplified our dedication, engaging not only Quant colleagues but
also customers and stakeholders. Encouraged by the positive feedback from the safety week in 2023,
we turned this event into a safety month in 2024.
We observed improved profitability in all regions. While Europe & Middle East
faced declining net sales due to lost contracts, diligent contract management
led to improved profitability. In Americas, revenue surged significantly, driven
by new contracts, resulting in a remarkable turnaround in profitability for the
full year. Region Finland & Baltics presented higher net sales and profitability
attributed to eective contract management and upselling initiatives.
As we embark on the new fiscal year, our vision remains clear: to surpass
a portfolio value of EUR 200 million, excel in contract execution, and
optimize cost structures. These guiding principles will navigate us through
the ever-evolving industrial terrain, fostering sustainable growth and
value creation.
I extend my heartfelt gratitude to every Quant colleague for
their dedication and hard work. Together, we will continue
to overcome challenges, seize opportunities, and reinforce
Quant’s position as a leader in industrial maintenance
services.
With unwavering commitment and strategic focus, we
look forward to the opportunities and challenges that lie
ahead, confident in our ability to create long-term value
for all stakeholders.
CEO REVIEW
TOMAS RÖNN
CEO, Quant AB (publ)
OUR CORE
VALUES
We are passionate
We are passionate about safety, sustainability
and reliability.
We are professional
We deliver smart services and innovative
solutions.
We are proud
We are proud to partner with our customers for
mutual success.
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
76
MARKET & TRENDS
The industrial maintenance industry has four main
categories of providers:
1. Integrated maintenance service providers
2. Original equipment manufacturers (OEM)
3. Engineering, procurement and construction
providers (EPC)
4. Local contractors
Quant holds a leading market position in the industrial
maintenance market as an integrated maintenance
service provider for management, development and
execution of maintenance at customer plants.
Integrated maintenance services providers, such as
Quant, offer services covering management, engineering,
planning, and execution of maintenance services, either
provided through a business process outsourcing setup,
typically for the complete plant, or via regional or local
hub-based service organizations, then responsible only
for a certain process or asset class.
OEMs typically provide a portfolio of add-on services
(specialist support, spare parts, and training) when selling
the equipment to customers. Services expansion and
spare parts supply are clear focus areas for most OEMs.
Some OEMs want to primarily focus on spare parts and
build up a network of associated technical specialist firms
serving their machinery in a specific market, while others
have their own service organization.
EPCs can include maintenance services, typically until end
of commissioning, as one area of responsibility in turnkey
projects. However, this is often done through partnerships
with OEMs or integrated maintenance service providers.
Local contractors, often family-owned, compete through
price, closeness and responsiveness. They sometimes
have a local workshop supporting their repair activities.
In an environment of growing global competition, complexity and
digitalization, the market is driven by an ever-growing need for cost efficiency,
plant performance, energy and resource efficiency, and health and safety.
Sustainable manufacturing
Sustainable manufacturing and industrial production means application
of economically sound processes which minimize negative environmental
impacts while conserving energy and natural resources. This increasingly
leads to demands for external partners such as Quant to provide modern,
structured and efficient maintenance services coupled with effective change
management processes.
Extend asset life cycle
The need to extend the productive lifetime of assets and production
equipment is expected to continue to be strong, especially in mature industrial
markets, meaning continued need for professional maintenance services.
Increased technical complexity
As machinery and equipment become more complex, this forces companies
to source specialist maintenance services from external partners to a greater
extent than before. The maintenance budget allocated for external services
is expected to increase going forward.
More cost flexibility for the customer
Companies want to optimize their operational cost, and also align their costs
to varying production output and demand, making them less vulnerable to
for example economic downturns or other demand dips. Companies are
expected to increase the portion of maintenance services carried out by
external service providers in order to achieve a more flexible setup.
Growing need to reduce cost of unreliability and downtime
Industrial customers become more and more aware of the cost of unreliability
and downtime caused by unexpected and repetitive equipment failures. As
a consequence, preventive and predictive maintenance solutions will gain
even more traction to help enterprises optimize production output and cost,
thereby lowering cost of unit produced and increasing price competitiveness.
Continued digitalization
There is a significant potential in leveraging industrial Internet of Things (IoT)
solutions across most industries. Digital solutions providing decision support
are now readily available, can collect vast amount of data and transform them
into meaningful insights. Moreover, artificial intelligence and machine learning
approaches can be integrated aiming at optimizing various aspects of service
delivery, such as on-line predictive maintenance and quality assessment.
Real-time inputs from sensors, actuators, and other control parameters could
not only predict asset failures, but also help companies monitor maintenance
in real time and take proactive actions.
Improved sourcing of maintenance repair and overhaul services
Maintenance repair and overhaul (MRO) sourcing services will mature and
develop. Companies will look for master suppliers who can handle a larger
and wider scope, as well as manage multiple sub suppliers, thereby leveraging
scale and know-how.
MARKET & TRENDS
MARKET & TRENDS
76
THE MAIN MARKET PLAYERS OFFERING INDUSTRIAL
MAINTENANCE SERVICES
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
98
STRATEGY
PROFITABILITY
The result of satisied employees, high
operational performance, digitalization and
strong sales is improved proitability. Our aim is
to achieve proitability above industry average.
People Empowerment
We want Quant to be an attractive workplace. We shall ind and attract new people
to strengthen our business. We will improve and increase opportunities for internal
training through smart, digital platforms. Good performance by employees should be
recognized and celebrated.
Commercial Exellence
We will develop our offering to prove the value of maintenance. We shall ensure that
agile service offerings are developed through close collaboration between service
and process owners, together with digital development. We shall engage in industries
here Quant has experience and can make a difference.
Digitalization
We will continue to develop digital tools that enable the delivery of smart services.
Internal eficiency, connecting with our customers, and expanding partnerships with
other leading companies are the three development areas that we focus on.
Safety and Operational Excellence
We shall have a business model, processes and capabilities that are it for purpose.
We will reine and update our operating model through distributed process ownership
and excellence centers, and develop a model and digital tools to capture delivered
client value in a stringent and eficient way.
We continue to implement our strategy with an increased focus on sales and growing
our portfolio while maintaining our focus on successful delivery of our contracts to
ensure proitability.
OUR MISSION
We keep machines
working
through smart services, performance
improvements in a safe and sustainable
way.
OUR VISION
Smart services for
a sustainable world
Smart services are services that are
delivered safely and eficiently, on time
every time.
STRATEGY
98
VISION & MISSION
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
1110
OFFERING
Quant is a leader in the industrial maintenance services
market, working in almost every industry. The core of our
value proposition consists of improving safety, creating
organizational equity, driving plant performance, and
cost alignment. The approach is to view the maintenance
function as a proit contributor, and not as a cost center,
with Quant as the partner driving this transformation.
Our partnership models are not one-size-its-all, they are
offered and tailored by combining Quant services and
contractual models in a way that suits each customer’s
unique needs, emphasizing shared risk and return, and
common objectives.
Generally, there two main categories of Quant - Customer
maintenance partnerships:
In the irst category, which can be seen as a form of
business process outsourcing, Quant takes on the
maintenance management responsibility for the plant
(“four walls” scope), coupled with the provision of
maintenance engineering, planning & scheduling, and
execution services. Maintenance related material and
sub-contracting can either go through Quant’s books, or
the customer’s. The pricing model is either ixed price
or cost-plus (or a combination of the two), preferably
combined with a key performance indicator-based
beneit sharing model, for alignment of objectives.
In the second category are cases where the customer
wants to retain the maintenance management
responsibility, Quant focuses on maintenance execution
for the plant, coupled with team scheduling and team
management, while most engineering and planning
remains with the customer. Here, the commercial
models are also always tailored to the speciic customer
situation.
Additionally, Quant can take on smaller scope projects
such as maintenance of non-core processes and
equipment categories, such as utilities and facilities.
Cornerstonesof
Quant Smart Maintenance concept
OFFERING
THE JOURNEY TO A PARTNERSHIP
A partnership starts with a review of the customer’s current maintenance maturity and their needs. Quant takes the
customer on a journey by putting basic maintenance such as skilled maintenance professionals and a good safety practice
in place before moving up through availability focused maintenance and plant performance focused maintenance
to reach the goal of smart maintenance. This journey drives strong safety results, maintenance cost optimization and
improved plant eficiency.
FEASIBILITY STUDY BUSINESS CASE PARTNERSHIP
Preparation form a
hypothesis
• Customer and
Quant perform
an Engagement
workshop to form
situation-based
hypothesis for
improvement
and change of
maintenance
operations
• Collection of
quantitative and
qualitative data
• Audit maintenance
processes on site
• Interview key personnel
on site
• Benchmark
performance against
Quant’s best practice
database
• Identify improvement
potential
• Safety
• Overall equipment
eficiency
• Reliability
• Overall Craft
Effectiveness
• Cost optimization
• Finalize feasibility
study
• Develop a business
case, often jointly
with dedicated
customer
representatives
• Develop Quant’s
partnership proposal
• Present result of
feasibility study and
business case
• Organize a
reference site visit
to an existing Quant
customer
• Present Quant’s
partnership proposal
to customer decision
makers
• Initiated partnership
development phase
• Sign maintenance
agreement
• Mobilize site and
initiate the journey
with Quant
Conduct study
on site
Develop business
case
Customer
presentation
Contract signing and
partnership
Quant go to site to review the
state of maintenance operations,
operational and inancial data.
We identify strengths and
improvement potential for both
productivity and maintenance. The
outcome is benchmarked against
our database of feasibility studies
to ind a challenging but realistic
target for plant performance versus
maintenance spend.
Quant develop the business
case, often jointly with dedicated
customer representatives. The
result of the feasibility study and
the business case is presented to
the customer. Often a site reference
visit is organized, where a potential
customer can visit and talk to an
existing Quant customer about
their maintenance journey with
Quant. A partnership proposal is
presented to the customer.
A letter of intent is signed. A
maintenance service agreement
based on Quant’s proposal is
signed. The site is mobilized, and
the customer has initiated the
maintenance journey with Quant.
OFFERING
STRATEGIC
MAINTENANCE
DEVELOPMENT &
PLANNING
RELIABILITY
AVAILABILITY
MAINTAINABILITY AND
SAFETY CENTRED
APPROACH
WORLD CLASS
MAINTENANCE
EXECUTION
PLANT
PERFORMANCE
ORGANIZATION –
PEOPLE AND CULTURE
EMBEDDED DIGITAL
SOLUTIONS
SUSTAINABILITY
FOCUSED ASSET LIFE
CYCLE MANAGEMENT
SUPPLY CHAIN & SPARE
PART MANAGEMENT
10
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
1312
OFFERING
A long-term maintenance partnership
with Quant leads to tangible results
Quant partners with customers for success – improving business as well as people and company culture
ENHANCED
SAFETY CULTURE
SAFETY
STEWARDSHIP
QUANT SMART MAINTENANCE
OPTIMIZED
COST
SKILLED
EMPLOYEES AND
LEADERSHIP
IMPROVED PLANT
PRODUCTIVITY
PROVEN
MAINTENANCE
PROCESSES
BETTER CONTROL
AND TRANSPARENCY
DIGITAL TOOLS AND
INTELLIGENCE
Outcome
Δ Decrease in
recordable
accidents
Δ Improved service
culture
Δ Optimization of
maintenance cost
Δ Increased preventive/
corrective
maintenance ratio
Δ Overall Equipment
Effectiveness (OEE)
increase
Δ Higher plant
availability
Δ Higher plant
performance
Δ Improved analysis and
monitoring of granular
data
Δ Reduction in
production downtime
Δ Increased customer
satisfaction index
(cNPS)
Tangible results
OFFERING
Smart maintenance
for outstanding plant performance
DIGITAL TOOLS SUITE
Quant Smart Maintenance is our way of combining
employee knowledge, leading processes and
methodologies, world-class safety stewardship, and
enabling these with a modern digital platform.
Digitalization is a key differentiator between outsourced
and in-house industrial maintenance. The underlying
technology is developing very fast, making in-house
development challenging.
Quant has the capability to identify, integrate, and apply
new technology and digital solutions in an agile and
cost-eficient manner. Having a distinct and developed
digital portfolio creates value for both our customers
and for Quant.
In 2023, we have strengthened our collaboration with
IBM. The in-depth collaboration makes it possible to
apply the latest technology and drive the development
of our services with digital solutions, such as
Augmented Reality (AR) and Artiicial Intelligence (AI).
quantEffect
• Accurate and automatic
measurement of Overall
Equipment Effectiveness (OEE)
• Cloud-based solution with user
friendly interfaces, including on
your mobile
• Scalable from a single machine up
to multi-site production plants
• All industries supported
• Easy and quick implementation
quantWorx
• Improved operational eficiency
• Decreased administration activities
• Extended interface towards
operations
• Improved data management quality
• Convergence of information on a
single support
• Increased transparency
• Opportunity to detect and highlight
potentialities and new opportunities
quantPredict
• Cloud-based condition monitoring system
• Supports various sensor manufacturers
• Supports various sensor types (vibration,
pressure, temperature, current)
• Alarm limits for multiple machine health
parameters
• Automatic email notification
• Automatic notifications to various
maintenance (CMMS) systems
• Running time-based maintenance support
quantNumbers
• In-depth analysis of operational
and business data
• Can be delivered to customers’
own business intelligence
system or viewed through
Quant’s selected software
• Complete key performance
indicator management
quantDrone
• Visual and thermal inspection of
various structures
• Early detection of structural
issues (structural integrity,
corrosion)
• Improved asset reliability
controlled function deterioration
• Improved safety
quantShield
• Empowers the safety culture
• Gives instant information around
safety hazards
• Simpliies continuous
improvement and knowledge
sharing
• Increased transparency and
performance management
13
QUANT ANNUAL REPORT 2022
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
1514
In May, we conducted Quant Safety Week
2023. This is an annual, global event within
Quant, aiming at strengthening our safety
culture even further to reach our ultimate
target of zero accidents.
This year’s main theme was risk assessment,
and the slogan was “I care, we care”. Our
employees participated in different safety-
related activities during the entire week, and
the event provided a platform for valuable
learnings and knowledge sharing.
At Quant, safety is our choice and culture,
meaning that operations and safety are
always interlinked and that all of us share
the belief that all injuries are preventable.
Moreover, our customers expect and
demand a strong safety culture. Having
safety as a cornerstone in the development
of our operational processes is crucial!
Quant Safety
Week 2023
Quant‘s team
awarded by Vale
At the end of 2023, one of our teams working at the
Carajás site in Brazil was awarded by our customer Vale
for completing a project not only improving the safety
at site, but also making the production process more
eficient.
The Carajás mine is one of the largest iron ore mines in
the world, and it is run by our customer Vale. Last year,
one of the Quant teams at this site was awarded by Vale
for the completion of a spray system installation.
In the plant’s classiication circuit, there are screens
acting as ilters, separating materials of different sizes.
What passes through the screens are materials of
interest for the production, while the materials iltered
out is returned to be processed again. The Quant
team has installed a mechanic screen washing system,
eliminating the previous need of washing the screens
manually. This has not only improved safety at site, as
the operator’s exposure risk in the washing process
is now eliminated, but also reduced the washing time
from forty to six minutes, signiicantly improving the
eficiency in the production.
We are very proud of the Quant team receiving the
award from Vale. Big congratulations!
SAFETY SAFETY
Safety -
Our choice,
our priority
LTIR & TIR 2023
Safety is not just a priority for us at Quant; it is
fundamental to our corporate identity. Integrating new
individuals into our safety culture, aligning with the
standards of our customers who share our commitment
to operational safety, is a crucial part of this process.
We have updated our onboarding process with
increased focus on developing the safety culture before
employees commence their work. This initiative ensures
that every team member understands and fully adopts
our safety practices from the outset.
This year, we have intensiied our efforts to strengthen
awareness and knowledge in safety. Our safety week
was reinvented with a different approach, reducing
the number of activities to encourage more active
participation and greater awareness. This change
allowed the message and tools to reach a broader
audience, resulting in a more signiicant impact and
overall participation.
We are committed to continuing to strengthen our
safety culture and making it an integral part of every
aspect of our daily work.
Safety is not just an option; it is our choice and our
priority.
15
QUANT LIFE SAVING RULES
Risk
Assessment
Atmospheric
Testing
Work
Permit
Fall
Protection
Personal
Protective
Equipment
Lock out -
Tag out
Safe
Driving
Moving
Vehicles
Hanging
load
0.78
0.76
0.70
0.72
0.82
0.72
0.71
0.73 0.73
0.69
0.66
0.56
1.34
1.24
1.19
1.16
1.30
1.22
1.16
1.31
1.29
1.22
1.25
1.12
0.20
0.40
0.60
0.80
1.00
1.20
1.40
2023/01 2023/02 2023/03 2023/04 2023/05 2023/06 2023/07 2023/08 2023/09 2023/10 2023/11 2023/12
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
1716
SUSTAINABILITY SUSTAINABILITY
SUSTAINABLE
QUANT
For more information about Quant’s sustainability
work read the 2023 Sustainability Report. The report
can be found on quantservice.com.
How a company operates in relation to ethical, social,
environmental and economic aspects should be
fundamental for any company. At Quant, sustainability
is considered in how we design our services & offerings,
how we engage suppliers, how we assess risks and
opportunities, and how we interact in the communities
where we operate. We have defined processes which
corresponds to key areas of sustainability: Occupational
Health and Safety, Environment, Integrity and Business
Ethics, and Quality. The Quant process is aligned with
the UN Sustainable Development Goals.
THE ANDINA TEAM WINNING
QUANT AWARDS
16
Standardized processes for a Sustainable
Future
At Quant, sustainability is a fundamental pillar of our business
philosophy. We have implemented standardized processes
that synchronize operations across the entire company. This
holistic approach ensures coherence and a uniied worklow,
promoting sustainable practices in diverse projects and
regions.
Commitment to Equity Beyond the Workplace
Our dedication to sustainability extends beyond workplace
practices to promote principles of inclusion, diversity, and
gender identity. This year, we have undertaken substantial
initiatives to advance equal conditions across our operations,
addressing key areas such as the recruitment process,
working conditions, and career development. A primary focus
has been placed on fostering the growth of female talent
within our organization, even in the face of operating within
a traditionally male-dominated industry. As a global entity,
we celebrate the richness of various cultures, religions, and
backgrounds, promoting an environment where everyone
feels valued and respected.
Recertiication Excellence
We take pride in the certiications of our operations across
Quant, adhering to the stringent standards of ISO 9001, ISO
14001, and ISO 45001.
This reafirms our commitment to quality, environmental
responsibility, and occupational health and safety.
Minimizing Ecological Footprint
In our pursuit of sustainability, we have initiated environmental
programs aimed at reducing our ecological footprint.
Through responsible choices and mindful practices, we strive
to contribute positively to the well-being of our planet.
Corporate Social Responsibility and
Community Engagement
Our commitment to sustainability extends to corporate social
responsibility, with active engagement in local communities.
We support causes related to social welfare and solidarity,
collaborating with universities, social impact programs and
training, involving our customers.
In February, the runners-up and winners of Quant
Awards 2023 were announced. The Andina team in
Chile won the Sustainability Award, for consistent
and eficient management of the safety on the site,
achieving zero recordable incidents for 17 years.
Site Manager Mario Carvajal highlights the teamwork
behind this achievement, recognizing the contribution
from each member of the site team.
- Every member of the team, whether it is a worker,
technician, supervisor, or administrator, understands
the importance of their role in managing risks and
implementing improvements, he says.
- We are committed to following strict safety
management standards and tools, both from our
client and Quant, to ensure that we maintain a
disciplined approach to safety management. We have
also developed a strong collaborative relationship with
our client, allowing us to work together as a team in
effectively managing safety.
There are several safety related activities in the
underground mine performed daily to ensure a strong
safety culture. As an example, there are start-of-shift
meetings where both direct workers and supervisory
groups participate. During these meetings, the group
analyze safety events that occur at Quant, our client,
or in the industry.
- From these discussions, we learn and commit to
implementing necessary changes, Mario says.
- We also have daily safety analysis meetings between
our group of supervisors and our client. This is an
essential part of our safety management process, to
maintain alignment and focus on safety efforts from
the both of us.
A third example is the ield safety dialogues,
where workers and supervisors evaluate and share
impressions about the risks and interactions, the
status of tools, work complexities, and how to
control all risks detected. These are held before the
start of every work task.
- In conclusion, our dedication to safety is our irst
priority, and we believe that our daily activities are
essential to maintain safe work at our site, Mario
says.
He feels proud about receiving this award together
with his team.
- We are human, and errors can occur even with the
best practices or high safety standards. So in this
context, we feel proud, but always with our feet on
the ground. This is a collective achievement where
each and every one of us counts.
17
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
1918
PEOPLE & CULTURE PEOPLE & CULTURE
QUANT AWARDS 2023
Quant is an entrepreneurial company. To be successful,
it is essential that we all pull together and work as a
team, helping wherever it may be needed regardless
of titles, hierarchy, or which part of the organization
one belongs to. Through Quant Awards, we celebrate
individuals and teams that personify the Quant values
and entrepreneurial spirit.
Here are the winners and runners-up of Quant
Awards 2023. Big congratulations to all of you!
The purpose of Quant Academy is to educate our people
with professional and focused competence development
programs. People development is a commitment to
our employees as well as to our customers and other
stakeholders, and one of the key initiatives in our strategy.
The Academy is in place to deliver on this commitment.
Quant Academy serves as a framework for our people
to connect, to learn, and to share knowledge and best
practices. With its offering, Quant Academy is one of the
key drivers of our Quant culture, and hence contributes
to variety of topics such as leadership and future talent
development. The ultimate goal of the Academy is to
empower all our passionate and proud maintenance
professionals to deliver superior customer service.
One of the major milestones in Quant Academy in 2023
was to implement a Learning Management System. The
LMS supports us to deliver focused and standardized
training content for our employees to study by themselves
when most suitable for them. Since the roll-out of the
system, we have introduced several e-learning courses
and translated the most important ones to our main
local languages. A special focus has been put on safety
QUANT ACADEMY
- To learn and share knowledge
Following a two-year apprenticeship, Felix Nguyen
was hired as a junior staff member of our team in
Baden, Switzerland. He gained a lot of experience
and knowledge during the apprenticeship and is now
looking forward to continuing his learning path.
– I get good support from my senior colleagues and
there is a good potential to develop in my professional
role, he says.
Last year, we welcomed Felix Nguyen as a new
member of our site team in Baden, Switzerland. Felix
had been doing an apprenticeship as a polymechanic,
which turned into an employment.
During his apprenticeship, Felix got support from
senior staff members to gain expertise. He worked
with maintaining and adjusting ixtures and was also
responsible for some smaller independent projects
regarding minor repairs and similar.
– I have learned a lot during this time. For example, I
have gained skills, knowledge, and competence, and
developed a structural approach to execute dedicated
tasks according to the job requirements, he says.
– Another aspect is the way of working – to think
before you act and to execute tasks in a correct and
safe manner.
Good potential to grow your career
Although the apprenticeship has now turned into an
employment, the learning path continues. Felix works
with senior engineers on a daily basis to learn and
develop even more, while his area of responsibility is
growing.
– I have started to take over more responsibility for
certain maintenance and repair tasks, and I can also
work more independently to develop myself.
He thinks Quant is a good place to work, highlighting
the teamwork and support from colleagues and
supervisors. The work tasks are varied, and there is a
good potential to grow in his professional role.
– I would recommend working at Quant. The team
spirit is good, and the work is lexible and varied which
is fun, he says.
– I think an open-minded person with a multicultural
mindset would enjoy working here. If you want to
take responsibility in your professional role and are
a service-minded person, Quant is a good place to
work.
From apprentice
to employee
Felix Nguyen
Category: Sustainability
Winner: The Andina Team, Chile
Runner up: Christian Suarez, CAP UPP site in Chile
Category: Collegial Support
Winner: Jucimar Alves de Carvalho, Vale Vittoria
site in Brazil
Runner up: Daniel Travis, Controller in Finland
Category: Customer Service
Winner: Jukka Kaunetsalo, Mölnlycke site in Finland
Runner up: Sebastian Pérez, Andina site in Chile
Runner up: Tommi Turunen, Suolahti site in Finland
Category: Innovation
Winner: Gulfex1 Extrusion maintenance &
Automation team, United Arab Emirates
Runner up: Jaime Villalobos,
Andina site in Chile
Category: Sales
Winner: Quant Gulf,
United Arab Emirates
courses, and for example our Quant Life Saving
Rules training course has been completed by over
1,700 employes with over 2,400 study hours since
its launch in 2021.
In 2023, one of our key focus areas related to
people development was leadership. A speciic
course was created, and then adopted and
rolled out in all our regions. This was a face-to-
face training course gathering our leaders from
different countries to discuss, share, learn, and
practice their skills.
Another major milestone within Quant Academy
has been to further develop our Smart Maintenance
Awareness training irst launched in 2022. The
global process owners took the initiative to review
some of our core execution processes and the
training packages around them. The updated
program was launched in October 2023 in Finland
with participants from all our regions.
19
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
2120
AMERICAS
SEGMENTS
QUANT ANNUAL REPORT 2023
20
SEGMENTS
The year 2023 has proven to be a challenging one, marked
by global economic uncertainties, inlation, catastrophies
such as El Niño and loodings. Financially, we ind ourselves
trailing our plan, having faced the loss of signiicant
contracts in Brazil, Chile, and Peru. The inability to make up
for this with new business ventures has added complexity
to our inancial landscape.
Safety has been another area where our performance did
not meet our expectations of zero accidents, nevertheless
we got good performance in all the countries of the region
with room for improvement in Chile. Acknowledging this,
we are actively working to empower our workforce in
matters of safety and health care. We are fostering a culture
that encourages employees to report risky situations and
promoting thorough investigations into the root causes of
incidents. This proactive approach is crucial in creating a
safer work environment.
Diversity and inclusion remain at the forefront of our
sustainability goals. We are determined in our commitment
to promoting a diverse workforce, believing that it
contributes to a more equitable and inclusive workplace.
By hiring individuals with varied backgrounds and
experiences, we aim to create an environment where
everyone feels valued and has equal opportunities for
growth.
Beyond our organizational boundaries, we continue to make
a positive impact in the communities where we operate.
As an example, we collaborated with our customer Vale,
we participated in social programs in Brazil, contributing to
community development and well-being. Additionally, our
Female Training Program in Andina has been instrumental
in empowering women in the workplace, among other
initiatives.
In the realm of health awareness, we organized a campaign
to educate our colleagues and customers on breast cancer
and prostate cancer by doing different activities in all the
sites of the region, through the Pink October and Blue
November campaigns. One of the most relevant activities
was online and in-person conferences.
To promote new technologies and to work with the
communities and the academia, we participated in a
workshop on Artiicial Intelligence at Los Andes, conducted
in collaboration with Codelco and Aconcagua University,
which relects our dedication to advancing knowledge and
innovation.
As relected in the challenges faced and lessons learned
in 2023, we remain optimistic about the transformative
opportunities that lie ahead, with a better safety culture,
strong pipeline and a lean structure that will lead us to be
successful and return to growth in 2024.
KEUR 2023 2022
Net sales 79,781 51,437
Operating profit (loss) -1,080 -2,080
Adjusted EBITDA 2,280 -1,714
Adjusted EBITDA % 2.9% -3.3%
Net sales 2023 increased to EUR 80.1 million, from EUR
51.4 million prior year due to new contracts and higher
revenue from projects and upselling in existing contracts.
Adjusted EBITDA 2023 was EUR 2.6 million compared to
EUR -1.7 million prior year. This was due to new contracts
mobilizing at the end of 2022 and beginning of 2023 as well
as improved profitability in existing contracts offset by lost
contracts. Cost of EUR 2.9 million related to one customer’s
early termination as well as restructuring cost is classified
as non-recurring items in Adjusted EBITDA.
AMERICAS
In July, our team in Mexico exceeded three years without
Lost Time Incidents (LTI). Two of the keys behind this
success are the strong safety culture and the close
cooperation with our customer.
Another important factor is risk assessments, which has
been a focus area not only within the Quant team, but also in
the work done together with the customer. Combining the
Quant model with the customer’s model has contributed to
building a high safety awareness.
The partnership stretches back several years. During this
time, we have implemented our proven procedures and
processes, creating a solid foundation for improving and
developing the area of maintenance. While industrial
maintenance is our core business, we also take into account
other areas that may have an impact on the results. This way
of working, offering a wide range of maintenance-related
services, has been highly appreciated by our customer and
we are looking forward to continuing to strengthen and
develop our partnership.
Three years without Lost Time Incidents in Mexico
NET SALES EBITDA & EBITDA MARGIN
-
10,000
20,000
30,000
40,000
50,000
60,000
70,000
80,000
2022 2023
KEUR
Net sales
-5.0%
-2.5%
0.0%
2.5%
5.0%
-2,000
-1,000
0
1,000
2,000
2022 2023
KEUR
Adjusted EBITDA EBITDA Margin (%)
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
2322
SEGMENTS
QUANT ANNUAL REPORT 2023
EUROPE &
MIDDLE EAST
In region Europe & Middle East, we employ around 500
people, spread out over six different countries. Our
customers are located all over region Europe & Middle East
where we have several partnership contracts stretching
many years back in time.
Safety was, as always, in focus during the year. Continued
efforts and attention were put on preventive safety actions
and last-minute risk assessments during the year. In May, we
in the region joined the annual global Safety week where
all employees were involved in several preventive safety
trainings and information sessions.
Several sites in the Region Europe & Middle East have had
several thousand days without incidents. While several sites
had zero incidents, we still had 10 recordable incidents in
2023. As a company and a region we are aiming to reach zero
incidents bringing all our employees home without injuries.
The turnover for 2023 decreased compared to last year
mainly due to lost contracts, but also as a result of reduced
scope in certain contracts where the business climate has
impacted our customers with lower production volumes.
The loss in revenue was partially offset by new contracts and
increased upsell with customers experiencing all time high
production volumes. The region delivered good results when
it comes to EBITDA and cash low as all remaining contracts
performed well.
We won three new contracts in the year thanks to great
existing customer references. Expanding portfolio in existing
industry segments and diversifying portfolio in new business
areas aligning us with sustainable and innovative industry
trends. The three new contracts were offset by the loss of
two existing contracts causing a decrease in portfolio value
for the region during the year.
Demonstrating the trust and satisfaction our clients have in
our services, we successfully renewed six major contracts
for an extended period of three to ive years. These renewals
are a testament to our enduring partnerships and consistent
delivery of customer value. Renewing a contract is evidence
that our services bring value for our customers and the
Quant partnership concept is a successful solution.
We continued our journey for improved productivity and
cost effectiveness through digitalization of maintenance
processes. We have also put a lot of effort into keeping and
recruiting new technicians and engineers and other key
personnel. We broadened our service offerings with the
successful launch of our Reliability Assets Management
Services (RAMS) vertical. This new venture caters to non-
Total Maintenance Partnership projects and short-term
engagements, showcasing our lexibility and commitment
to meeting diverse client needs.
SEGMENTS
EUROPE & MIDDLE EAST
KEUR 2023 2022
Net sales 62,058 69,060
Operating profit (loss) 4,281 3,944
Adjusted EBITDA 4,418 4,067
Adjusted EBITDA % 7.1% 5.9%
Net sales 2023 decreased to EUR 62.1 million, from EUR 69.1
million last year due to lost contracts, partially offset by new
contracts and increased upselling in existing contracts.
Adjusted EBITDA 2023 was EUR 4.4 million, compared to
prior year at EUR 4.1 million, driven by higher gross profit
due to higher profitability in existing contracts as well as
lower selling, general and administrative expenses partly
offset by lost contracts.
Last year, we started a project at one of our sites in Sweden where
the customer’s key machines have been connected to quantEffect.
By using this cloud-based solution for automatic measurement of
Overall Equipment Effectiveness (OEE), our customer easily gets
an overview of the production.
At this site, quantEffect has been used for another key machine in
the same department since 2018 and it is also used for machines
in another department. Now, yet another piece of equipment has
been connected to the system. Through sensors collecting the
requested data, the customer can monitor the machines in real-
time.
– It helps the customer to easily get a clear overview of the
productivity of their machines, how often they are running and
how much time they lose due to various reasons, says Andreas
Ekstrand Larsson, Operational Excellence Engineer at Quant.
Using a screen installed on the machines, the production staff can
easily monitor the productivity of the machines and manage any
outages. In addition to the benefits that quantEffect brings to the
customer, the system is also helpful for Quant’s maintenance staff.
Using the data collected via the system, Quant can implement
measures to increase the technical availability of each machine.
– When the system is set up, we define which errors are counted as
technical errors. We can then measure how many and what type
of technical errors a machine has and implement measures to
prevent problems and increase the technical availability, Andreas
says.
Digitalization project in Sweden
NET SALES EBITDA & EBITDA MARGIN
-
10,000
20,000
30,000
40,000
50,000
60,000
70,000
2022 2023
KEUR
Net sales
0%
2%
4%
6%
8%
10%
0
2,000
4,000
2022 2023
KEUR
Adjusted EBITDA EBITDA Margin (%)
22
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
2524
FINLAND & BALTICS
SEGMENTS
QUANT ANNUAL REPORT 2022
SEGMENTS
KEUR 2023 2022
Net sales 63,800 58,876
Operating profit (loss) 3,565 2,531
Adjusted EBITDA 3,759 2,820
Adjusted EBITDA % 5.9% 4.8%
NET SALES EBITDA & EBITDA MARGIN
Net sales 2023 increased to EUR 63.8 million, from EUR
58.9 million driven by annual contract inflation clauses
which went into effect early in the year and higher upsell in
existing contracts, partly dampened by lost contracts.
Adjusted EBITDA 2023 was EUR 3.8 million, up from EUR 2.8
million, due to the above-mentioned contract price inflation
clauses and higher upsell in existing contracts, partly offset
by higher general and administrative expenses.
FINLAND & BALTICS
To better meet the industry demands, Quant Finland
has developed its service offering by establishing a new
business unit - Service Center. Through Service Center,
Quant offers flexible industrial maintenance expertise,
project and engineering services, and resourcing to
support the core maintenance, whenever and wherever
our customers need it.
Whether the core maintenance is offered by a customer
or a Quant team on site, the Service Center concept suits
both. The core services can be expanded by a wide range
of industry repair and maintenance services, inspection
services, project and engineering services, predictive
maintenance, and condition monitoring.
- This is a unique concept, combining the expertise of
our centralized project and engineering teams with the
expertise of local Service Center units. This development of
our offering shows that Quant is more than just an ordinary
maintenance company. Our flexible Service Center model
makes a wide range of expertise and specialists available to
current and future needs, says Juho Jääskeläinen, Service
Center Director.
Quant Service Center – a new concept
In 2023, the market conditions for Quant in Finland and Estonia
became more turbulent as many customers were forced to
reduce production and start cost savings activities. Also, the
war in Ukraine was causing uncertainty and inlation was still
above average. Further, the employee market continued to be
very tight for positions related to electriication and automation
competences, as well as locations outside the large settlements.
Despite challenging external factors, the year was successful on
many fronts. Investment in additional resources and consistent
good work in preventative safety measures started to pay off, as
we saw decline in Lost Time Incident (LTI) rate. We are on the right
track, but still far from our ultimate target of zero incidents.
General pace of life increases all the time, and same applies for
work life with customers continuously asking for eficiency gains.
This puts a lot of pressure on us, and although improving at Quant,
we are still suffering from too high workload and stress as latest
engagement survey reveals. On the positive side, vast majority
of people feel respected and the overall employee satisfaction
and retention rate improved for the fourth consecutive year.
The main driver for this is consistent work in terms of leadership
development and having an engaged management and
supervisor workforce in place.
2023 was challenging for our customers, in particular in businesses
related to the construction industry. Consequently, we had to
adjust our operations, reorganize, and unfortunately lay off some
personnel in the end of the year. Despite successful shutdown
management and working hard on reducing backlogs, we saw
a decline in customer satisfaction. Customer expectations have
risen and today they expect us to actively provide suggestions and
to be proactive in helping customers develop their core business.
Here we need to respond. On the positive side, our availability and
ease of contact are largely appreciated by the customers.
The Service Center business development has picked some pace
with a new workshop in Pori opened and Oulu operations started,
offering development well on its way, and centralised project
and engineering team formed. The organization has grown with
more than 35 persons already and recruitments will continue,
new offering soon be launched, and opening of additional new
locations is in the planning phase. Naturally all this has come
with an upfront investment cost, but it has already helped us in
improved cross collaboration and effective use of capabilities
across sites. This is a great platform to build on for the future.
The maintenance market continues to change, and we need to
adjust our offering and operations towards more lexible and
data driven models. Sales is focused on inetuning of our value
proposition, numerous feasibility studies, and healthy pipeline
development. We did not add any large new accounts to our
portfolio but increased our portfolio value as the result of contract
renewals, scope additions, and upselling to existing customers.
Considering market circumstances, we are very pleased with
the growth and our improved proitability – it is a remarkable
achievement by the entire Finland & Baltics organization.
-
10,000
20,000
30,000
40,000
50,000
60,000
70,000
2022 2023
KEUR
Net sales
0%
1%
2%
3%
4%
5%
6%
0
1,000
2,000
3,000
4,000
2022 2023
KEUR
Adjusted EBITDA EBITDA Margin (%)
24
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
2726
CONTRACT PORTFOLIO
CONTRACT PORTFOLIO
On 31 December 2023, Quant had 71 sites in operation
worldwide. A standard contract has a duration of three
to ive years, usually with extension possibilities after the
initial period. In outsourced maintenance, changes to the
contract portfolio are a natural part of doing business, as
contracts are won and lost. New contract wins and losses
of existing contracts do not coincide in the short term,
whereby it is necessary to consider the long-term trend.
Contracts with annualized net sales of EUR 49.1 (52.6)
million are scheduled for renewal during 2024.
During 2023 four contracts were won, with a combined
annualized net sales of EUR 4.0 million. Seventeen contracts
were renewed with a reduced scope corresponding to
annualized nets sales of EUR -0.4 million. Eight contracts
were lost with annualized net sales of EUR -44.2 million.
The combined effect of these changes, including scope
changes in existing contracts of EUR 3.5 million and
exchange rate effects of EUR -4.4 million, amount to a
decrease in the contract portfolio annualized net sales of
EUR -41.5 million to end of period annualized run rate of
EUR 168.2 million, compared to EUR 209.7 million at the end
of 2022.
2022
Contract
Portfolio
New
contracts
Renewed
Contracts
Change
in running
contracts
Lost
Contracts
FX 2023
Contract
Portfolio
209.7
+3.5
168.2
+4.0
-44.2
-0.4
-4.4
MEUR
EXECUTIVE MANAGEMENT TEAM
Madelene Kärvin
CFO
Nationality: Swedish
Location: Sweden
Qualifications/Education:
Wide experience in Finance &
Management, across diverse
sectors like industrial processes,
pharmaceuticals, med-tech devices,
and retail. Most recently served as
VP & CFO/CIO at IPCO, a global
company specializing in sustainable
large-scale production.
Maja Robertsson
CHIEF DIGITAL OFFICER
Nationality: Swedishv
Location: Sweden
Qualifications/Education:
Broad experience from digital
strategy development and
execution at management level
in various industries.
BSc in Computer and Systems
Sciences.
Pekka
Venäläinen
REGION MANAGER
EUROPE & MIDDLE EAST
Nationality: Finnish
Location: Sweden
Qualifications/Education:
Broad experience in
industrial customer relations,
business development and
maintenance management. 28
years in ABB.
BSc in Industrial Automation.
Business Administration,
General Management.
EXECUTIVE MANAGEMENT TEAM
Tomas Rönn
CEO
Nationality: Finnish
Location: Sweden
Qualifications/Education:
Extensive international
experience with industrial
business development, sales
and operations during 34 years
at Wärsilä.
BSc, Electrical and Electronics
Engineering
Patricio Ibarra
Gomez
REGION MANAGER
AMERICAS
Nationality: Chilean
Location: Chile
Qualifications/Education:
Industrial Engineer, has more
than 18 years of experience
in mining and service
industry, including overseas
assignments in different
industries.
Master in Safety and Quality
systems MBA.
Total
Increase
Decrease
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
2928
BOARD OF DIRECTORS
QUANT ANNUAL REPORT 2021
BOARD OF DIRECTORS
External governance systems
The external governance systems that constitute the framework for
corporate governance at Quant consist primarily of the Swedish
Companies Act, the Swedish Annual Accounts Act, the Luxemburg Stock
exchange rules and regulations, as well as other applicable regulations
and relevant legislation.
Internal governance systems
The Articles of Association adopted by the shareholders, the Quant
Charter of the Board of Directors adopted by the Board, the instructions
for the CEO and the instructions for the Board Committees constitute
the key internal governance systems. The People Committee sets the
remuneration for the CEO, the management team and oversees the
overall remunerations of the group. The Commercial Sign-off Committee
reviews and decides on larger contract pursuits and negotiations. The
Finance and Audit Committee prepares matters relating to finance
and audit. In addition to this, the Group has a number of policies and
instructions with rules and principles for the Group’s operations and
employees, for example, the Code of Conduct, Anti-Bribery Manual,
Competition Manual, Data Protection Manual, Trade Sanction Manual,
Whistleblowing Policy and the Insider Policy.
Quant Articles of Association
Quant Articles of Association were adopted at an Extraordinary General
Meeting on November 28, 2017 and were registered at the Swedish
Companies Registration Office on the same date. In Quant’s Articles of
Association, there is no limitation on how many votes each shareholder
can represent at a general meeting. On the Annual General Meeting
(AGM), the shareholders’ elect the board of directors. Between AGMs,
Extraordinary General Meetings can be held to elect new board members.
Any General Meeting will be summoned at least 2 (two) and no more than
6 (six) weeks before the meeting, including for changes of the Articles
of Association. Summoning is made by post. There is no outstanding
delegation to the board to issue or acquire own shares.
Shareholders
Quant’s shares are privately held. All shares are of the same type and
have equal rights in every respect. Quant AB is owned by Quibot Topco
AB which owns 100% of the shares in Quant AB. Quibot Topco AB is
owned by Permira Credit Solutions II Master Sub S.A.
Quant AB (publ) (Quant, or “the Company”) is a Swedish public company, with privately held shares, and a senior bond listed on Bourse de
Luxembourg (the Luxemburg Stock Exchange). Corporate governance is primarily regulated by the Swedish Companies Act and other Swedish
legislation and by Rules and Regulations of the Luxemburg Stock Exchange.
QUANT AB (publ) CORPORATE
GOVERNANCE REPORT
CORPORATE GOVERNANCE REPORT
The Quant corporate governance structure
Stakeholders
General Meeting
Board of Directors
Commercial Sign off
Committee
External
auditor
People
Committee
Finance and Audit
Committee
CEO
Management team
Samuel Gross
UNITED KINGDOM
Board member
since 2022
Bo Elisson
SWEDEN
Chairman of the board
since 2022
Alexander Bell
UNITED KINGDOM
Board member
since 2022
Tomas Rönn
SWEDEN
Board member
since 2022,
CEO
28
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
3130
General about the business
Quant is a supplier of industrial maintenance services and is the global
leader within the area. The business currently operates in 12 countries
in its continuing operations, which are organized into three geographic
regions: Europe & Middle East, Americas, and Finland & Baltics. The
service is adapted to suit the customers’ production facilities and includes
a combination of maintenance processes, maintenance expertise, safety
measures and a digital way of working. This comprehensive solution
leads to increased productivity through a more efficient cost structure for
maintenance, higher security and increased transparency.
As of 30th of December 2014 Nordic Capital (Nordic Capital Fund VIII)
acquired the business unit ABB Full Service from ABB. In connection with
the acquisition, ABB Full Service changed name to Quant. On 24 June
2014, Quant AB was formed with its registered office in Stockholm and
was owned until 2022 by Nordic Capital through its subsidiary Cidron FS
Holding AB. In 2022 the majority of shares in Quant AB were acquired
by Permira Credit Solutions II Master Sub S.A. with Nordic Capital as
minority owner. Since then, Quant AB is a wholly-owned subsidiary of
Quibot Topco AB, Swedish corporate ID no. 559374-5150, which is a
limited liability company registered in Sweden having its registered office
in Stockholm. Quibot Topco AB is owned by Permira Credit Solutions II
Master Sub S.A.
The parent company, Quant AB (publ), Swedish corporate ID no. 556975-
5654 is a limited liability company registered in Sweden, having its
registered office at the address: S:t Göransgatan 66, 112 33 Stockholm,
Sweden. Since Feb 7, 2019, Quant AB (publ) has its bonds registered
on the EU regulated market of the Luxembourg Stock Exchange. The
company is responsible for headquarter functions for the group and
includes group management as well as group-wide functions.
Development of the company’s business, results and
position
All reported figures refer to continuing operations unless otherwise stated.
Net sales amounted to EUR 205.6 (179.4) million. The increase was due
to new contracts and increased upselling in certain existing contracts. The
increase was partially offset by lost contracts. Organic growth was 15.2%.
Gross profit for the year was EUR 22.5 million, an increase from EUR
20.0 million last year, mainly driven by new contracts in Region Americas,
improved profitability in existing contracts and inflation adjustments in
contracts in Region Finland & Baltics. This was partially offset by lost
contracts in Regions Americas and Europe & Middle East as well as
changes in currency fluctuations, which were EUR -0.3 million compared
to EUR 0.5 million last year.
Operating loss for year was EUR 1.6 million, compared to a loss of
EUR -9.7 million prior year. This increase was driven by write-down of
goodwill in Region Finland & Baltics of EUR 10 million last year as well as
improved profitability in existing contracts.
Adjusted EBITDA, excluding the impact from IFRS 16, for the full year
was EUR 8.9 million, compared to EUR 4.7 million prior year mainly due
to higher gross profit and offset by higher general, administrative and
selling expenses. In constant currency the adjusted EBITDA was EUR
8.4 (4.6) million. Adjusted EBITDA including the impact from IFRS 16 was
EUR 10.2 (6.7) million.
Financial items amounted to EUR -11.0 (-13.2) million. The improvement
was due to reduced interest expenses compared to the previous year. In
2022, interest-bearing liabilities were reduced significantly as an effect of
the change in ownership structure.
Net loss for the year amounted to EUR -8.2 million compared to a loss of
EUR -21.9 million prior year. The improvement was primarily due to EUR
10 million write-down of goodwill which burdened last year’s result and
lower interest expenses in 2023 compared to the previous year.
Cash flow from operating activities in 2023 amounted to EUR 1.5 (7.7)
million. Change in working capital was EUR 3.3 (9.8) million mostly due
to an increase in operational receivables.
Financial position
Interest-bearing liabilities after deduction of financing costs, and
excluding lease liabilities, amounted to EUR 87.1 (86.3) million. Net debt
excluding the impact of IFRS 16 implementation amounted to EUR 76.1
(71.9) million, whereas Net debt with IFRS 16 effects included (Net Debt
IFRS 16) amounted to EUR 77.5 (73.9) million. With EUR 13.0 (14,4)
million in cash at the end of 2023 the Group had a good liquidity position.
Discontinued operations
The Adjusted EBITDA for discontinued operations 2023 was EUR -0.3
(0.5) million and net profit was EUR -0.9 (0.6) million.
Multi-year overview, Group including discontinued
operations
Engagement and responsibility
It is the board of directors who is responsible for the corporate governance
statement for the year 2022 (the financial year 2022) on pages 29-30 and
that it has been prepared in accordance with the Annual Accounts Act.
The scope of the audit
Our examination has been conducted in accordance with FAR’s
auditing standard RevR 16 The auditor’s examination of the corporate
governance statement. This means that our examination of the corporate
governance statement is different and substantially less in scope than an
audit conducted in accordance with International Standards on Auditing
and generally accepted auditing standards in Sweden. We believe that
the examination has provided us with sufficient basis for our opinions.
Opinions
A corporate governance statement has been prepared. Disclosures in
accordance with chapter 6 section 6 the second paragraph points 2-6 the
Annual Accounts Act and chapter 7 section 31 the second paragraph the
same law are consistent with the annual accounts and the consolidated
accounts and are in accordance with the Annual Accounts Act.
Stockholm, April 26, 2024
Öhrlings PricewaterhouseCoopers AB
Nicklas Kullberg
Authorized Public Accountant
Auditor’s report on the Corporate Governance Statement
To the general meeting of the shareholders in Quant AB (publ), corporate identity number 556975-5654
Internal control of the financial reporting
The Board of Directors are responsible for establishing fundamental rules
and guidelines for internal control. The Finance and Audit Committee (the
“Committee”) is appointed by the Company’s Board of Directors, with
the task of preparing matters relating to finance and audit, monitoring
the work of the auditors and the Company’s internal control systems,
monitoring the current risks (Operational, Legal / Regulatory / Policy
and Financial), follow-up of external audits and the Company’s financial
information, reviewing and approving the Company’s quarterly reports for
Q1 and Q3, reviewing integrity cases and other issues the Board assigns
the Committee to prepare. The Board of Directors and the finance and
audit committee interact directly with the external auditors.
The Board of Directors is overall responsible for establishing fundamental
rules and guidelines, and the CEO is ultimately responsible for the
effectiveness, implementation and supervision of monitoring of the
internal control environment within the Group. The CFO is responsible
for the operational effectiveness of the internal control environment within
the Group. At a local level, the regional managers and regional controllers
are responsible for the internal control.
Financial reporting competencies
The Group Management Team and local management teams ensure that
the company has employees with the right competency in all key financial
positions and that there are procedures in place to ensure that employees
in key financial positions have the requisite knowledge and skills.
Reporting routines
The financial reporting should provide sufficient, up-to-date and reliable
information of a financial and non-financial nature. As far as possible,
management reporting is directly linked to the financial reporting and to
the consolidation tool.
Local management and accounting teams report their financial results
and key performance indicators (KPIS) monthly and in accordance with
the Group’s accounting and reporting policies. This reporting is the basis
for Quant’s internal and external reporting and serves as a basis for legal
and business reviews. The business reviews, in the form of monthly
financial and operational reviews, are carried out according to a structure
in which sales, earnings, cash flow and other key measures and trends
of importance to the Group are compiled and form a basis for analysis
and actions by the management and controllers at different levels. Other
important and group-wide components of the reporting routines are the
annual budgeting process, the quarterly forecasting, and the weekly cash
flow forecast process.
To ensure the efficiency of internal control over financial reporting,
reviews are carried out by the Board, the audit committee, the CEO, the
Group Management Team, the central finance and treasury team and the
Group’s various subsidiaries. Every month, financial reports are reviewed
against budget and established targets and risks related to the financial
reporting are assessed.
Basis for financial reporting risk assessment
• Existence; reported assets and liabilities exist on the reporting date.
• Completeness; all transactions during the reporting period are
recorded and reported.
• Rights and obligations; Assets are the rights of the organization and
the liabilities are its obligations as of a given date.
• Valuation and allocation; all items in the financial reporting are
reported in conformity with IFRS valuation principles and are
correctly calculated and summarized and appropriately recorded.
• Presentation and disclosure; items in the financial reports are
properly described, sorted and classified.
CORPORATE GOVERNANCE REPORT
MANAGEMENT REPORT
MEUR 2023 2022 2021 2020 2019
Net sales 205.6 179.4 165.4 171.2 204.7
Operating profit/loss 1.4 -9.2 -10.2 -4.6 -18.4
Profit/loss for the year -9.1 -21.3 -22.9 -18.4 -24.5
Cash flow from
operating activities
1.1 8.1 -2.6 7.7 -1.9
FTE 3,002 2,637 2,373 2,357 2,562
MANAGEMENT REPORT
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
3332
defined processes and procedures for these key parts of the contract life,
as well as operational, financial and legal risk reviews of contracts before
entering into new customer partnerships.
The group operates in a relatively specialized business, and the possibility
to retain key persons as well as the ability to attract qualified personnel is
crucial for the group’s success.
Digitalization
In an increasingly digitalized world, one of the Group’s focus areas in
order to ensure long-term profitability is to stay ahead of technological
advances and to offer cutting-edge technology as part of its services.
While the group currently includes advanced technology when delivering
industrial maintenance services to its customers, the pace of advances
in technology is increasing, and any failure by the Group to keep up with
such advances may result in not being able to offer the modern services
where our services are not competitive in relation to those offered by our
competitors.
IT and cyber risks
The digital transformation leads to great opportunities with new technology
to speed up the transfer of information, but it also opens up for new risks.
Quant continuously monitors its IT infrastructure and applications for
cyber security risks to remediate where required and proactively manage
its defense. Cyber security control failures are an emerging risk closely
monitored by Quant. IT failures, for example in key applications, may have
significant impact on Quant’s ability to carry out its services. In addition
to this, the increased development within and towards the connection
and interconnection of different parts of production and processes means
that the internet of things (IoT) takes a greater role and expands the work
area for Quant’s IT infrastructure. Quant’s digital unit constantly works to
proactively eliminate these risks and, as one part of this, performs regular
end-user trainings to increase general awareness, as well as works with
the organization to continually avert risks.
Disputes and litigations
The Group regularly review significant outstanding claims and disputes
to determine the need for provisions. Among the factors considered
in such an assessment are the type of litigation or summons, the
amount of any damages, the development of the case, perceptions of
legal professionals and other advisers, experience from similar cases,
and decisions of Group management regarding the Group’s actions
concerning these claims or disputes. Estimates do not necessarily reflect
the outcome of pending litigation, and differences between outcome and
estimate may significantly affect the company’s financial position and
have an unfavorable impact on operating income and liquidity.
Financial risks
Through its operations, Quant is exposed to a number of different
financial risks: market risk (primarily currency risk and interest rate risk),
financing risk, credit risk and liquidity risk. Financial risks arise when
refinancing and credit risks as well as changes in interest rates and
exchange rates affect the group’s earnings, cash flow and value. The
continued development of the global economy, including interest rate and
currency risk, is an uncertainty factor for earnings performance. A more
detailed description of Quant’s financial risks and how the group manage
these risks is found in note 3.
Insurable risks
Usage of insurance is governed by central guidelines. These include
professional indemnity and product liability, property, disruption,
transport, crime, CEO and board responsibilities and liability insurance
for employment-related requirements. Most insurance policies are
managed centrally by the Group.
Use of financial instruments
Financial instruments derive from interest-bearing borrowing from bank
and currency hedging of intercompany loans. Quant may use hedging
instruments, but currently chooses not to use it. As of December 31,
2023, there is no currency swaps hedging for intercompany loans.
Permit or notification required under the Environmental
Code
The Group does not operate a business that requires any permit or
notification.
Sustainability report
Quant’s Sustainability Report 2023 is reported separately from this
Annual Report. The statutory Sustainability Report is found on Quant’s
homepage at www. quantservice.com/investors.
For further information regarding the parent company’s profit and financial
position, information can be found in the following income statement,
balance sheet and cash flow statement.
Significant events during the fiscal year and after the end
of the financial year
On 28 April 2023 it was announced that Quant and Alcoa in Norway
will conclude their successful 3-year partnership. Alcoa will execute
maintenance operations internally from 1 December 2023.
On 29 May 2023 it was announced that Quant Service Peru S.A.C and
Pesquera Exalmar S.A.A. have mutually agreed to end the maintenance
service contract as of 31 May 2023 due to extreme weather conditions
affecting the entire fishing industry. Quant will reduce its contract portfolio
value with approximately EUR 10.9 million as a result of the terminated
contract.
On 22 September 2023 it was announced that Arauco, a global
manufacturer of forest products, has announced the decision to
indefinitely suspend cellulose production at the Licancél mill in Chile.
This move is a response to extreme weather fluctuations and natural
disasters. As a consequence of this suspension, a portion pertaining to
the Licancél mill of Quant’s ten-year maintenance partnership agreement,
which was initially signed in July 2022, was canceled. Quant’s work on
the Constitutión mill remains unaffected and continues operations as
planned. The impact of this closure will be a EUR 10.9 million decrease
in Quant’s contract portfolio.
On 18 December 2023 it was announced that Hitachi Energy and Quant
have agreed to renew partnership agreements which are expected to
generate an average annual revenue of SEK 130 million (EUR 11.5
million) until 2026 with an option for an extension for a further two years.
This renewal will not affect the value of Quant’s contract portfolio. As part
of the contract renewal, Hitachi Energy and Quant have agreed on a
long-term strategic development plan for how Quant will actively support
Hitachi Energy through its growth journey in the forthcoming years.
Important events after the end of the fiscal year
On February 9, 2024, it was announced that Metsä Wood, part of the
Metsä Group, has informed Quant Finland and Quant Estonia of its
intention to make a strategic decision to integrate the maintenance
functions internally, leading to the termination of the maintenance
service agreements with Quant. On 24 April, 2024, Metsä Wood signed
Business Purchase Agreements with Quant Finland and Quant Estonia,
specifying the handover date of 1 October, 2024. In Q2 of 2024, Quant’s
portfolio value will decrease by EUR 25 million as a result of this contract
termination.
Covid impact and risk for Quant
By 2023, the effects of the global Covid-19 pandemic had largely
subsided and the related risks were significantly decreased. Employee
sick leave and other effects returned to normal levels.
Important conditions
The group has operations in 12 countries with 10 different currencies,
which means that changes in currency rates can have a significant
impact on its result. The group is also exposed to changes in market
interest rates. For more information, see note 3.
Expected future development and important risks and
insecurity factors
Global economic and market risks
The Group’s business is highly dependent on its customers’ demand
for its services and their ability and willingness to meet their payment
obligations under existing contracts in a timely manner, and accordingly
its revenues are to a large extent dependent on the strength of the
markets its customers are engaged in. While the Group’s customer base
is spread across a number of different global markets and a diversified
set of product markets, it is ultimately dependent on macro-economic
factors including the global economic situation which is outside the
Group’s control. Changes in the geopolitical and macroeconomic
situation, among others, the war in Ukraine, higher inflation, high energy
prices, a higher trend in global interest rates, behavorial changes after
the global pandemic and the trend towards a more protectionist political
rhetoric has an impact on the world economy through changes in inflation
expectations, disturbances, sanctions, and shortages in supply chains
and labor markets, as well as changes in behavior which may adversely
affect Quant’s business model and profitability.
Operational risks
The operational risks in Quant’s business is primarily attributable to
contractual commitments in customer contracts for responsibility and
service performance. Quant performs its services in an environment
where customers place high demands on safety when performing the
service to ensure minimal negative impact on people, environment
and business process. Since Quant’s services are mainly performed
by personnel, there is a risk that injuries and damages may occur due
to negligence or other lack of performance of the service. Quant does
its utmost to minimize the occurrence of these types of risk through,
inter alia, risk analysis, training, certification, follow-up of performance
of service, and through careful contract management with clear liability
limits.
As a maintenance services business, the Group is highly dependent
on retaining its customer portfolio as well as its ability to attract new
customers on a regular basis in order to secure both short and long-term
profitability. The Group currently faces competition from both global and
local providers of maintenance services and is also facing the risk of its
customers make strategic decisions to in-source the services provided.
The loss of larger contracts or a loss of a number of less significant
contracts, without the replacement with new contracts, would have a
significant impact on the Group’s profitability. Any demobilization from a
customer site is required to be managed in an organized manner that
allows for exit costs to be minimized and, unless lost contracts are replaced
by new contracts, that the group’s operations are adjusted to reduced
earnings. To manage the risk of loss of contract Quant is ensuring value-
add for the customer by, for instance, maintaining motivated and well-
trained personnel, a continuous development of services and processes
and an active customer relationship dialogue.
Quant has a number of pricing models in its contracts, including primarily
fixed price contracts but also cost-plus pricing models. The Group’s
operations and financial position may be impacted negatively if the total
effective maintenance costs are above the agreed fixed price level, if cost
increases occur which exceed price indexation in customer contracts, or
if price pressures hinders Quant from applying a profit margin which it
considers satisfactory in order to win or keep a contract.
The risk of cost overruns, which may have a significant impact on
the profitability of contracts, are most prominent at the start-up and/
or termination stages of a contract, or in periods of site maintenance
shut-down during the contract term. To manage this risk Quant has well-
MANAGEMENT REPORTMANAGEMENT REPORT
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
3534
FINANCIAL STATEMENTS
KEUR Note 2023 2022
Continuing operations
Net sales 4 205,638 179,374
Cost of sales -183,132 -159,391
Gross profit 22,506 19,983
General and administrative expenses -18,475 -16,536
Selling expenses -2,420 -2,870
Research and development expenses -4 -297
Other operating income 64 71
Other operating expenses -24 -10,032
Operating Loss 6, 7, 8, 20 1,647 -9,681
Profit/Loss from financial items
Interest income and similar profit/loss items 9 116 86
Interest expense and similar profit/loss items 10 -10,507 -14,949
Foreign exchange gains and losses 9, 10 -648 1,626
Total financial items -11,039 -13,236
Profit/loss after financial items -9,392 -22,917
Taxes 12 1,172 1,033
Loss for the year, continuing operations -8,220 -21,884
Net profit (loss), discontinued operations 36 -874 621
Net profit (loss), Group total -9,095 -21,263
Basic earnings per share*, EUR 13
Continuing operations -1.64 -7.44
Discontinued operations -0.17 0.21
Group total -1.82 -7.23
Consolidated Income Statement
FINANCIAL STATEMENTS
*The Group has no employee incentive program that would have a dilutive effect on the Parent company’s ordinary shares outstanding. Therefore,
only Earnings per share basic is presented, and diluted Earnings per share is not calculated.
Consolidated Statement of Comprehensive Income
KEUR Note 2023 2022
Loss for the year -9,095 -21,263
Other comprehensive income
Items that have been or could be reclassified to profit/loss
Translation differences pertaining to foreign operations 243 -2,424
Items that will not be reclassified to profit/loss
Revaluation of defined benefit plans
-103
1,386
Tax pertaining to items that could not be reclassified to profit/loss
20
-271
-83 1,114
Total other comprehensive income 161 -1,310
Total comprehensive income -8,934 -22,573
Total comprehensive income continuing operations -8,060 -23,194
Total comprehensive income discontinued operations -874 621
Total comprehensive income -8,934 -22,573
Attributable to:
Shareholders of the parent company -8,934 -22,573
Non-controlling interest - -
Consolidated Statement of Financial Position
KEUR Note Dec 31 2023 Dec 31 2022
ASSETS
Non-current Assets
Intangible assets
Goodwill 14,18 61,154 61,613
Other intangible assets 15, 16, 17,18 9,756 11,472
Total Intangible assets 70,910 73,084
Property, plant and equipment
Property, plant and equipment 19 2,322 2,597
Right of use assets 20 1,379 1,893
Total property, plant and equipment 3,702 4,490
Deferred tax asset 23 3,407 2,784
Other non-current receivables 46 35
Total non-current assets 78,066 80,394
Current Assets
Inventories
Raw materials and consumables 894 940
Products in progress 733 693
Total inventories 1,627 1,632
Current receivables
Accounts receivable - trade 24 23,511 19,945
Current tax assets 803 829
Other receivables 1,960 1,695
Prepaid expenses and accrued income 25 14,332 11,644
Total current receivables 40,606 34,113
Cash and bank 26 13,004 14,389
Assets held for sale 36 45 218
Total current assets 55,281 50,352
TOTAL ASSETS 133,346 130,746
FINANCIAL STATEMENTS
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
3736
FINANCIAL STATEMENTS
Consolidated Statement of Financial Position, continued
KEUR Note Dec 31 2023 Dec 31 2022
EQUITY AND LIABILITIES
Equity
Share capital 528 528
Other added capital 104,025 104,025
Reserves -2,794 -3,037
Loss brought forward, incl. net loss for the year -119,342 -110,164
Total Equity -17,583 -8,649
Non-current liabilities
Liabilities to credit institutions 87,112 86,327
Provisions for pensions and similar obligations 28 1,574 1,294
Provisions for taxes 23 1,572 2,809
Leasing liabilities 703 841
Total non-current liabilities 90,962 91,272
Current liabilities
Liabilities to credit institutions 3, 29 2,000 –
Accounts payable - trade 12,368 10,303
Leasing liabilities 20 717 1,148
Current tax liability 1,115 879
Other provisions 28 1,235 835
Other current liabilities 10,483 8,548
Accrued expenses and deferred income 30 31,119 25,753
Liabilities related to assets held for sale 36 931 656
Total current liabilities 59,968 48,123
TOTAL EQUITY AND LIABILITIES 133,346 130,746
KEUR Share capital Other Reserves Retained Total Equity
Opening balance 2022-01-01 53 94,500 -613 -149,171 -55,231
Profit/loss for the year - - - -21,263 -21,263
Other comprehensive income/loss - - -2,424 1,114 -1,310
Total comprehensive income/loss for the year - - -2,424 -20,149 -22,573
Directed share issue 475 - - - 475
Capital injection - 9,525 - - 9,525
Merger result - - - 59,155 59,155
Closing balance 2022-12-31 528 104,025 -3,037 -110,164 -8,649
Profit/loss for the year - - - -9,095 -9,095
Other comprehensive income/loss - - 243 -83 161
Total comprehensive income/loss for the year - - 243 -9,178 -8,934
Closing balance 2023-12-31 528 104,025 -2,794 -119,342 -17,583
Statement of Changes In Consolidated Equity
FINANCIAL STATEMENTS
Statement of Consolidated Cash Flows
KEUR Note 2023 2022
Continuing operations
Operating activities
Loss after financial items -9,392 -22,917
Adjustments for non-cash items
Depreciation and amortization 4,620 14,679
Depreciation and amortization, right of use assets 1,031 1,689
Change in provisions 608 -952
Unrealized exchange rate differences 993 -4,104
Other non-cash items 34 985 9,929
Total adjustments not included in cash flow 8,237 21,241
Income tax paid -613 -439
Cash flow from operating activities before changes in working capital -1,768 -2,114
Changes in working capital
Increase (-) / Reduction (+) of inventories -2 -293
Increase (-) / Reduction (+) of current receivables -7,845 -1,704
Increase (+) / Reduction (-) of current liabilities 11,156 11,809
Cash flow from changes in working capital 3,309 9,812
Cash flow from operating activities 1,541 7,698
Investing activities
Acquisition/divestment in subsidiaries 36 -10 -
Investments in intangible assets 17 -2,143 -1,413
Investments in tangible assets 19 -925 -1,708
Sales of tangible assets 19 155 -
Investments in financial fixed assets 64 -8
Cash flow from investing activities -2,859 -3,129
Financing activities
Capital injection - 9,525
New shares issued 13 - 475
Expenses related to extension of Senior Bond - -4,779
Repayment of loans 34 - -4,000
New loans taken 34 2,000 -
Amortization lease liabilities 34 -1,084 -1,777
Cash flow from financing activities 916 -555
Cash flow for the year, continuing operations -403 4,013
Discontinued operations
Cash flow for the year, discontinued operations 36 -296 818
Group total
Cash flow for the year, Group total -698 4,831
Cash and cash equivalents at the beginning of the year 26 14,389 9,648
Exchange rate differences in cash and cash equivalents -687 -89
Cash and cash equivalents at the end of the year 26 13,004 14,389
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
3938
FINANCIAL STATEMENTS
Parent Company Income Statement
KEUR Note 2023 2022
Net sales 12,499 9,932
Cost of sales -3,475 -2,497
Gross profit 9,024 7,435
General and administrative expenses -4,913 -4,272
Selling expenses Research and development expenses -289 -403
Research and development expenses - -302
Other operating expenses 6, 7, 8, 20 -112 231
Operating Loss 3,710 2,688
Profit/Loss from financial items
Interest income and similar profit/loss items 9 2,306 2,700
Interest expense and similar profit/loss items 10 -9,235 -13,018
Other financial items 9, 10 -3,992 -17,295
Foreign exchange gains and losses 9, 10 -1,114 993
Total financial items -12,034 -26,619
Appropriations 11 -259 -
Profit/loss before tax -8,584 -23,931
Taxes 12 -139 -229
Loss for the year -8,723 -24,160
Parent Company Statement of Comprehensive Income
KEUR Note 2023 2022
Net profit/loss for the year -8,723 -24,160
Total comprehensive income -8,723 -24,160
FINANCIAL STATEMENTS
Parent Company Statement of Financial Position
KEUR Note Dec 31 2023 Dec 31 2022
ASSETS
Non-current assets
Intangible assets
Other intangible assets 17 3,552 1,408
Total intangible assets 3,552 1,408
Property, plant and equipment
Right of use assets 20 222 370
Total property, plant and equipment 222 370
Financial assets
Participations in group companies 21 80,245 80,245
Deferred tax asset 23 241 225
Total financial assets 80,487 80,470
Total non-current assets 84,260 82,248
Current Assets
Current receivables
Receivables from group companies 104,982 106,855
Other receivables 302 309
Prepaid expenses and accrued income 25 830 664
Total current receivables 106,114 107,828
Cash and bank 26 1,097 2,546
Total current assets 107,211 110,376
TOTAL ASSETS 191,472 192,624
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
4140
KEUR Note Dec 31 2023 Dec 31 2022
EQUITY AND LIABILITIES
Equity
Restricted equity
Share capital 528 528
Reserve for development expenditures 3,316 1,408
Total Restricted equity 3,844 1,936
Non-restricted equity
Profit or loss brought forward 79,016 45,430
Merger result - 59,155
Transfer to reserve for development expenditures -1,907 -1,408
Net profit/loss for the year -8,723 -24,160
Share premium reserve 9,525 9,525
Total non-restricted equity 77,911 88,541
Total Equity 81,755 90,478
Untaxes reserves 539 -
Non-current liabilities
Liabilities to credit institutions 3, 29 87,112 86,327
Leasing liabilities 20 42 203
Total non-current liabilities 87,155 86,531
Current liabilities
Liabilities to credit institutions 3, 29 2,000 -
Accounts payable - trade 1,365 844
Liabilities to group companies 15,341 11,306
Leasing liabilities 20 178 178
Other current liabilities 764 555
Accrued expenses and deferred income 30 2,376 2,733
Total current liabilities 22,024 15,616
TOTAL EQUITY AND LIABILITIES 191,472 192,624
KEUR Share Capital Other
contributed
equity
Reserves Retained
earnings
Total Equity
Opening balance 2022-01-01 53 45,430 45,483
Total comprehensive income for the period -24,160 -24,160
Transfer from non-restricted to restricted equity,
reserve for development expenditures
1,408 -1,408 -
Merger result 59,155 59,155
Transactions with shareholders
Capital injection 475 9,525 - - 10,000
Closing balance 2022-12-31 528 9,525 1,408 79,016 90,478
Total comprehensive income for the period -8,723 -8,723
Transfer from non-restricted to restricted equity,
reserve for development expenditures
1,907 -1,907 -
Closing balance 2023-12-31 528 9,525 3,315 68,386 81,755
Parent Company Statement of Changes in Equity
FINANCIAL STATEMENTS
Parent Company Statement of Cash Flows
KEUR Note 2023 2022
Continuing operations
Operating activities
Loss after financial items -8,045 -23,931
Adjustments for non-cash items
Depreciation and amortization - -
Depreciation and amortization, right of use assets 148 148
Write-down shares in subsidiaries - 16,040
Unrealized exchange rate differences 1,234 -1,272
Change in provisions - -
Other non-cash items
34
275 6,884
Total adjustments not included in cash flow 1,657 21,800
Income tax paid -24 -191
Cash flow from operating activities before changes in working capital -6,412 -2,322
Changes in working capital
Increase (-) / Reduction (+) of inventories - -
Increase (-) / Reduction (+) of current receivables -2,369 -760
Increase (+) / Reduction (-) of current liabilities -472 2,818
Cash flow from changes in working capital -2,841 2,058
Cash flow from operating activities -9,253 -264
Investing activities
Investments in intangible assets
17
-2,143 -1,408
Cash flow from investing actiivities -2,143 -1,408
Financing activities
Capital injection - 9,525
New shares issued - 475
Expenses related to extension of Senior Bond - -4,779
New loans taken
34
2,000
Repayment of loans
34
- -4,000
Change in loans to group companies
34
8,162 1,773
Amortization lease liabilities
34
-161 -149
Cash flow from financing activities 10,001 2,845
Cash flow for the year -1,395 1,172
Cash and cash equivalents at the beginning of the year
26
2,546 1,393
Exchange rate differences in cash and cash equivalents -54 -18
Cash and cash equivalents at the end of the year
26
1,079 2,546
FINANCIAL STATEMENTS
4342
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
The consolidated financial statements have been prepared in accordance
with EU-approved International Financial Reporting Standards (IFRS)
issued by the International Accounting Standards Board (IASB). In
addition, the Group applies the Swedish Financial Reporting Board’s
recommendation RFR 1 supplementary accounting regulations for
corporate conglomerates, which specifies the supplements to IFRS
required pursuant to the stipulations of the Swedish Annual Accounts Act.
The parent company applies the same accounting principles as the group
except in the cases listed below under the section “Parent Company
Accounting Principles”.
The Annual Report was approved for issue by the Board of Directors and
the CEO on 25 April 2024. The Balance Sheets and Income Statements
will be subject to approval by the Annual General Meeting on 26 April
2024.
Basis for appraisal applied when establishing the financial
statements
Assets, provisions and liabilities have been valued at acquisition values
unless otherwise stated below.
Functional currency and reporting currency
The functional currency of the parent company is the Euro (EUR), which
is also the reporting currency for the parent company and the Group.
This means that the financial statements are presented in Euro. Unless
otherwise stated, all otherwise stated all amounts are rounded to the
nearest thousand (EUR thousand). Amounts in parentheses refer to the
previous year. Income statement items refer to the period January 1 –
December 31, while balance sheet items refer to December 31.
Assessments and estimates in the financial statements
To prepare the financial statements in accordance with IFRS requires
management to make assessments and estimates and to make
assumptions that affect the application of accounting principles and the
reported amounts of assets, liabilities, income and expenses. The actual
outcome may deviate from these estimates and assessments.
The estimates and assumptions are reviewed regularly. Changes to
estimates are reported in the period in which the change is made if the
change only affected this period, or in the period the change is made and
future periods if the change affects both the current period and future
periods.
Disclosures of such IFRS standards or interpretations that
have entered into force in 2023
Disclosure of such IFRS standards or interpretations that
have not yet entered into force
No other changes to accounting standards with future application are
considered to have any material effect on the consolidated accounts.
Classification
The classification of fixed assets and non-current liabilities consists
substantially of amounts that are expected to be recovered or paid
more than 12 months from the balance sheet date. Current assets and
current liabilities consist substantially of amounts that are expected to be
recovered or paid within 12 months of the balance sheet date.
Consolidation principles and business combinations
Subsidiaries
Subsidiaries are companies that are under a controlling influence from
Quant AB. Controlling influence exists if Quant AB has power over the
investee company, is exposed to, or has the right to, variable returns
from its engagement with the company and can use its influence over the
investment to influence the return. When assessing whether a controlling
influence exists, potential voting shares are taken into account and if de
facto managerial control exists.
Subsidiaries are reported according to the acquisition method. The
method implies that the acquisition of a subsidiary is regarded as a
transaction whereby the group indirectly acquires the subsidiary’s assets
and assumes its liabilities. In the acquisition analysis, the fair value of
the acquisition date is determined by the identifiable assets and liabilities
assumed, as well as any non-controlling interest. Transaction expenditure,
with the exception of transaction expenditure relating to the issue of
equity instruments or debt instruments, that arises is reported directly
in profit or loss for the year. In the case of business combinations where
transferred remuneration, possible non-controlling interest and value of
previously owned share (in the case of incremental acquisitions) exceed
the fair value of acquired assets and assumed liabilities that is recognized
separately, the difference is recognized as goodwill. When the difference
is negative, so-called acquisition at low price, this is reported directly in
profit or loss for the year.
Contingent consideration is reported at fair value at the time of acquisition.
Where the contingent consideration is classified as an equity instrument,
no revaluation and regulation is made within equity. For other contingent
considerations, these are revalued at each reporting date and the change
is reported in profit or loss for the year.
In cases where the acquisition does not relate to 100% of the subsidiary,
non-controlling interest is acquired. There are two options for reporting
non-controlling interests. These two options are to report non-controlling
interest in net proportional assets or that non-controlling interests are
recognized at fair value, which means that non-controlling interests have
share in goodwill. The choice between the different options to report non-
controlling interests can be made depending on the acquisition.
Transactions eliminated on consolidation
Intercompany receivables and liabilities, income or expenses and
unrealized gains or losses arising from intra-group transactions between
business units are eliminated in full when the consolidated financial
statements are prepared.
Foreign currency
Transactions in foreign currency
Transactions in foreign currency are translated into the functional currency
at the exchange rate prevailing on the transaction date. Functional
currency is the currency of the primary economic environments in which
the companies conduct their business. Monetary assets and liabilities
denominated in foreign currency are converted into functional currency
at the balance sheet date and exchange rate differences are recognized.
Exchange rate differences arising from translation are reported in profit or
loss for the year. Non-monetary assets and liabilities that are reported at
NOTES
Note 1 Accounting principles
historical acquisition values are translated with the exchange rate at the
transaction. Non-monetary assets and liabilities that are recognized at
fair value are translated into the functional currency at the rate prevailing
at the time of measurement at fair value.
Financial statements of foreign operations
Assets and liabilities in foreign operations, including goodwill and
other group surplus and discount values, are translated from entity
functional currency to the group’s reporting currency, euro, at the
exchange rate prevailing on balance sheet date. Income and expenses
in a foreign operation are translated into euro at an average rate that
is an approximation of the exchange rates prevailing at the time of the
respective transaction. Translation differences arising from currency
translation of foreign operations are recognized in other comprehensive
income and accumulate in a separate component of equity, the term
“translation reserve”. When controlling influence or significant influence
ceases for a foreign operation, they are realized in the operations related
to accumulated translation differences, which are reclassified from
the translation reserve in equity to the profit/loss for the year. Where
disposal occurs but controlling influence remains, the proportional share
of accumulated translation differences from the conversion reserve is
transferred to non-controlling interests. In the case of disposal of parts of
associates, but significant influence remains, the proportionate share of
the translation differences is reclassified to profit for the year.
Revenue
Quant is a supplier of industrial maintenance services whose customers
are comprised of industrial facilities such as production factories, pulp
and paper mills and mining operations to name a few. Quant enters
into long-term contracts with its customers, in which Quant commits to
maintaining the facility, including areas such as maintaining production
equipment, and improving the safety, performance, reliability and energy
efficiency of the facility. The performance of facility maintenance services
is a single performance obligation which is delivered over a period of
time, the contract period.
For more information about the Group’s revenue accounting principles
and reporting, see Note 5 Revenue.
Leasing
When entering into an agreement an assessment is made as to whether
the agreement is a lease or contains a lease. If the agreement transfers
the right for a determined period to control the use of an identified
asset the Group recognizes a right-of-use asset and associated liability.
For all lease agreements the Group accounts for the lease and non-
lease components of a contract separately. Quant’s lease agreements
comprise office space, vehicles and equipment. Typically lease periods
are 3 years, which is in line with or shorter than its underlying customer
contract. Initially the liability is valued at the present value of the remaining
lease payments for the estimated lease period, using the value of lease
payments discounted at Quant’s marginal borrowing rate for each country
of operation.
The liability is recognized in the Statement of financial position and
divided between current and non-current parts. In the Income statement
each lease payment is distributed between amortization of the debt and
financial expense, which is the amount corresponding to a fixed interest
rate for the liability. Right-of-use assets are initially valued at the value
of the liability plus lease payments paid upon or before the start date,
plus any initial direct payments. The right-of-use asset is recognized as
Property, plant and equipment in the Statement of financial position and is
depreciated on a straight-line basis over the term of the lease.
The term of the lease comprises the non-cancellable period plus additional
periods in the agreement if it is deemed at the start date reasonably
certain these will be used.
No right-of-use asset or lease liability is recognized for leases with a
term of 12 months or less or with underlying assets of low value. Lease
payments for such leases are recognized as a cost on a straight-line
basis over the term of the lease.
Financial income and expenses
Financial income consists of interest income on invested funds and gain
on the change in value of financial assets valued at fair value through
profit or loss.
Interest income on financial instruments is reported according to the
effective interest method. Dividend income is recognized when the
right to receive dividends is determined. The result of the disposal of a
financial instrument is recognized when the risks and benefits associated
with ownership of the instrument are transferred to the buyer and the
group no longer has control over the instrument.
Financial expenses consist of interest expenses on loans, the effect of
the dissolution of the present value calculation of provisions, loss on
changes in value of financial assets valued at fair value through profit
or loss, impairment of financial assets and such losses on hedging
instruments reported in profit or loss for the year. Borrowing costs are
recognized in profit or loss using the effective interest method, except to
the extent that they are directly attributable to the purchase, construction
or production of assets that take a significant amount of time to complete
for their intended use or sales, in which case they are included in the
acquisition value of the assets.
The effective interest rate is the interest rate discounting the estimated
future cash receipts and disbursements for the expected maturity of
the financial assets or liabilities of the net carrying amount of the asset
or liability. The calculation includes all fees paid or received by the
contracting parties that are part of the effective interest rate, transaction
costs and all other surplus or deficit rates.
Taxes
Income taxes consist of current tax and deferred tax. Income taxes are
reported in the income statement except where the underlying transaction
is recognized in other comprehensive income or in equity, whereby the
related tax effect is recognized in other comprehensive income or equity.
Current tax is tax that is to be paid or received in the current year, based
on the tax rates enacted or substantively enacted at the end of the
reporting period, including adjustments of current tax in respect of prior
periods.
Deferred tax is calculated using the balance sheet method on the basis
of temporary differences between the carrying amounts and the tax
values of assets and liabilities. Temporary differences are not taken into
consideration that occurred when goodwill was first recognized, nor for the
difference arising from the initial recognition of assets and liabilities that
are not business combinations that at the time of the transaction do not
affect either the accounting taxable profit or loss. Furthermore, temporary
differences attributable to shares in subsidiaries and associates that
are not expected to be reversed in the foreseeable future are also not
4544
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
considered. The valuation of deferred tax is based on how the underlying
assets or liabilities are expected to be realized or settled. Deferred tax is
calculated by applying the tax rates and tax rules adopted or adopted in
practice decided at the reporting date.
Deferred tax assets relating to deductible temporary differences and loss
carryforwards are recognized only to the extent that it is probable that
they will be utilized. The value of deferred tax assets is reduced when it
is no longer deemed likely that they can be utilized.
Any additional income tax arising from dividends is recognized at the
same time as the dividend is recognized as a liability.
Financial instruments
Financial instruments are any form of contract that gives rise to a financial
asset in a company and a financial liability or an equity instrument of
another company.
A financial asset or financial liability is included in the statement of financial
position when the company becomes a party under the contractual terms
of the instrument. A claim is raised when the company has performed,
and a contractual obligation exists for the counterparty to pay, even if the
invoice has not yet been sent. Accounts receivable are included in the
statement of financial position when the invoice has been sent. Debt is
raised when the counterparty has performed, and contractual obligation
exists to pay, even if the invoice has not yet been received. Accounts
payable are entered when the invoice is received.
A financial asset is removed from the statement of financial position
when the rights in the agreement are realized, expired or the company
loses control of them. The same applies to parts of financial assets. A
financial liability is removed from the statement of financial position when
the contractual obligation is fulfilled or otherwise extinguished. The same
applies to parts of financial liabilities.
A financial asset and a financial liability are offset and reported with a net
amount in the statement of financial position only when there is a legal
right to offset the amounts and that there is an intention to regulate the
items with a net amount or to simultaneously realize the asset and settle
the debt.
Acquisitions and divestments of financial assets are reported on the
trade date. The business day constitutes the date on which the company
commits to acquire or divest the asset.
Financial assets – classification and subsequent
measurement
Quant has no financial assets that are measured at fair value through
profit and loss or other comprehensive income. All financial assets are
classified and valued at amortized cost, therefore there is no hierarchy
level used for these assets as described in IFRS 9. Financial assets are
comprised of:
• Accounts receivable and other receivables
• Cash and cash equivalents
Accounts receivable and other receivables
The expected maturity of accounts receivable and other receivables is
short, and values are recognized at nominal amounts with no discounts.
Cash and cash equivalents
Cash and cash equivalents consist of cash and bank balances at financial
institutions are recognized at their nominal amount.
Impairment
Financial assets carried at amortized cost are assessed for impairment
based on expected credit losses. The expected credit loss allowance is
based on the current financial situation of each customer.
Financial liabilities – classification and subsequent
measurement
Interest-bearing liabilities
Interest-bearing liabilities are initially recognized at fair value net of
transaction costs incurred. After initial recognition, interest-bearing
liabilities are valued at amortized cost using effective interest method.
Other financial liabilities
Other financial liabilities are classified and subsequently measured at
amortized cost, and are comprised of
• Accounts payable
• Other non-current financial liabilities
Property, plant and equipment
Property, plant and equipment are reported in the group at cost less
accumulated amortization and any impairment losses. The cost includes
the purchase price and expenditure directly attributable to the asset to
bring it into place and in condition to be used in accordance with the
purpose of the acquisition. Accounting principles for depreciation are
shown below.
Borrowing costs that are directly attributable to the purchase, construction
or production of assets that take a significant amount of time to complete
for their intended use or sale are included in the acquisition value.
Additional expenditure
Additional expenditure is added to the acquisition value only if it is
probable that the future economic benefits associated with the asset will
be realized and the cost can be calculated reliably. All other additional
expenditure is recognized as an expense in the period in which it arises.
An additional expense is added to the acquisition value if the expenditure
relates to the exchange of identified components or parts thereof. Even
where new components have been created, the expenditure is added
to the acquisition value. Any values of replaced components, or parts
of components, not written off are decommissioned and expensed in
connection with the exchange. Repairs are expensed continuously.
Depreciation Principles
Depreciation is linear over the estimated useful life of the asset.
USEFUL LIFE
IT and office equipment 3-5 years
Machinery and other technical facilities 3-15 years
Intangible assets
Goodwill
Goodwill is valued at acquisition value less any accumulated impairment
losses. Goodwill is allocated to cash- generating units and is tested
at least annually for impairment. Goodwill incurred in the acquisition
of associates is included in the carrying amount of participations in
associates.
Other intangible assets
Other intangible assets acquired by the group consist of client contracts,
customer relationships and computer systems and are reported at cost
less accumulated amortization (see below) and any impairment losses.
Costs incurred for internally generated goodwill and internally generated
trademarks are reported in profit or loss for the year when the cost arises.
Additional expenditure
Additional expenditure on capitalized intangible assets is recognized as
an asset in the statement of financial position only when they increase
the future economic benefits for the specific asset to which they relate. All
other expenditure expensed when they arise.
Amortization
Amortization is reported in the income statement on a straight-line
basis over the estimated useful lives of intangible assets, unless such
useful lives are unquantifiable. The useful life periods are reviewed at
least annually. Amortization is recognized as a whole as administrative
expenses. Goodwill and other intangible assets with an indefinite useful
life or which are not yet ready for use are tested annually for impairment
as well as at any point in time when there is an indication that the asset
in question has decreased in value. Intangible assets with nondescript
useful lives are depreciated from the time they are available for use. The
estimated useful life periods are:
USEFUL LIFE
Customer contract 7 years
Customer relations 11 years
IT Licenses 3 years
Software 3-5 years
Impairment
The group’s reported assets are assessed at the end of each reporting
period to assess whether there is an indication of an impairment
requirement. IAS 36 applies to impairment of assets other than financial
assets, which are accounted for under IFRS 9 Financial instruments and
is described in the Financial Instruments section above.
Write-down of tangible and intangible assets and participations in
associated companies
If there is an indication of impairment, the asset’s recoverable amount
is calculated (see below). For goodwill, other intangible assets with
indefinite useful lives and intangible assets that are not yet ready for
use, the recoverable amount is calculated annually. If it is not possible
to determine essentially independent cash flows to an individual asset,
and its fair value minus the cost of selling costs cannot be used, the
assets are grouped when assessing impairment at the lowest level where
it is possible to identify essentially independent cash flows – a so-called
cash-generating unit.
An impairment loss is recognized when the carrying amount of an asset
or a cash-generating unit (group of units) exceeds the recoverable value.
An impairment loss is recognized as an expense in profit or loss.
The recoverable amount is the highest of fair value minus selling costs
and value in use. In calculating the value, future cash flows are discounted
by a discount factor taking into account the risk-free interest rate and the
risks associated with the specific asset.
Reversal of impairment losses
An impairment loss on assets included in the scope of IAS 36 is reversed
if there is both an indication that the impairment no longer exists and
there has been a change in the assumptions that formed the basis for
the calculation of the recoverable value. However, impairment of goodwill
is never reversed. A reversal is only made to the extent that the carrying
amount of the asset after reversal does not exceed the carrying amount
that would have been recognized, less depreciation, where applicable, if
no impairment was made.
Write-downs of loan receivables and accounts receivables that are
recognized at amortized cost are reversed if the earlier reasons for
impairment are no longer present and full payment from the customer is
expected to be received.
Inventory
Inventories are valued at the lower of cost and net realizable value.
The cost of inventories is calculated by applying the first-in, first-out
(FIFO) method and includes expenditure incurred in the acquisition of
the inventory assets and transporting them to their current location and
condition.
Net realizable value is the estimated selling price in the ordinary course
of business, after deduction of estimated costs for completion and for the
purpose of obtaining a sale.
Payment of capital to the owners
Dividends are recognized as a liability after the Annual General Meeting
approves the dividend.
Employee Benefits
Short-term remunerations
Short-term employee benefits are calculated without discounting and are
recognized as an expense when the related services are received.
A provision is recognized for the expected bonus payments when the
group has an existing legal or constructive obligation to make such
payments as a result of services received from employees and the
obligation can be calculated reliably.
4746
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Defined contribution pension plans
The plans in which the company’s obligation is limited to the fees that the
company has undertaken to pay is classified as a defined-contribution
pension plan. In such a case, the amount of the employee’s pension
depends on the fees paid by the company to the plan or to an insurance
company and the return on capital provided by the contributions.
Consequently, it is the employee who bears the actuarial risk (that the
compensation is lower than expected) and the investment risk (that the
assets invested will be insufficient to provide the expected benefits). The
company’s obligations for contributions to defined contribution plans are
recognized as an expense in the profit or loss for the year as they are
earned by the employees carrying out services to the company over a
period of time.
Defined benefit pension plans
Defined benefit plans are other post-employment benefit plans than
defined contribution plans. The Group has one significant such plan
in Switzerland. The group’s net obligation for defined benefit plans is
calculated separately for each plan by estimating the future remuneration
that employees earned through their employment in both current and
previous periods; This compensation is discounted to a present value.
The discount rate is the interest rate on the balance sheet date of an
investment grade corporate bond, including mortgage bonds, with a
maturity corresponding to the group’s pension obligations. When there is
no viable market for such corporate bonds, the market rate is instead used
on government bonds with a corresponding maturity. The calculation is
performed by a qualified actuary, using the projected Unit Credit Method.
Furthermore, the fair value of any plan assets is calculated as of the
reporting date.
The group’s net obligation comprises the present value of the obligation,
minus the fair value of the plan assets adjusted for any asset constraints.
Interest expense/revenue net of the defined benefit obligation/asset
is reported in profit or loss for the year during net financial items. Net
interest income is based on the interest that arises when discounting the
net obligation, i.e. interest on the obligation, plan assets and interest on
the effect of any asset constraints. Other components are reported in
operating income.
Revaluation effects consist of actuarial gains and losses, difference
between the actual return on management assets and the amount
included in net interest income and any changes in the effects of asset
restrictions (excluding interest included in net interest income). The
revaluation effects are recognized in other comprehensive income.
When the calculation results in an asset for the group, the carrying amount
of the asset is limited to the lower of the surplus in the plan and the
asset restriction calculated using the discount rate. The asset restriction
is the present value of the future economic benefits in the form of reduced
future fees or cash refunds. For the calculation of the present value of
future refunds or payments, any requirements for minimum funding are
taken into account.
Changes or curtailments of a defined benefit plan are recognized at
the earliest of the following dates: A) when the change in the plan or
reduction occurs or (b) when the entity reports related restructuring costs
and termination benefits. The changes/reductions are reported directly in
profit or loss for the year.
The special payroll tax is part of the actuarial assumptions and is
therefore accounted for as part of the net obligation/asset. The part of the
special payroll tax that is calculated on the basis of the safeguarding law
of a legal person is recognized for reasons of simplification as accrued
expense instead of as part of the net obligation/asset.
Return tax is reported on an ongoing basis in profit or loss for the period
in which the tax relates and is thus not included in the liability calculation.
In the case of funded plans, the tax is charged on the return on plan
assets and is recognized in other comprehensive income. In unfunded or
partly unfunded plans, the tax is charged to net profit for the year.
Termination benefits
A cost of remuneration in connection with redundancies is recognized at
first when the company can no longer withdraw the offer to the employees
or when the company recognizes restructuring costs. The benefits that
are expected to be settled after 12 months are reported at its present
value. Benefits that are not expected to be settled entirely within twelve
months are reported according to long-term benefits.
Provisions
A provision differs from other debts in that there is uncertainty about the
period of payment or the amount to regulate the provision. A provision
is recognized in the statement of financial position when there is an
existing legal or constructive obligation as a result of a past even, and it is
probable that an outflow of financial resources will be required to regulate
the obligation and a reliable estimate of the amount can be made.
Provisions are made with the amount that is the best estimate of what
is required to settle the existing obligation at the balance sheet date.
Where the effect of when payment is made is material, provisions are
calculated by discounting the expected future cash flow at a pre-tax rate
that reflects current market assessments of the time value of money and,
if applicable, the risks associated with the debt.
A provision for restructuring is recognized when the Group has adopted
a comprehensive and formal restructuring plan, and the restructuring
has either been started or published. No provisions are made for future
operating expenses.
Discontinued operations
To qualify as Discontinued operations, an entity or operational segment of
the Quant Group must be classified as held for sale or be part of a plan to
dispose of the entity or operational segment. In May of 2019 Quant took
the decision to sell or discontinue operations in a number of countries
and these are reported as Discontinued operations in the Statement of
Consolidated Comprehensive Income and Statement of Consolidated
Cash Flows with historical comparisons. The Consolidated Statement
of Financial Position reports Assets and liabilities for Discontinued
operations in the current year, with no historical comparisons. For further
information see note 36 Business combinations, discontinued operations
and assets and liabilities held for sale.
Contingent liabilities
A contingent liability is recognized when there is a possible commitment
arising from past events and whose existence is confirmed only by one or
more uncertain future events outside the group’s control or when there is
a commitment that is not recognized as a liability or provision because it
is not probable that an outflow of resources will be required or cannot be
calculated with sufficient reliability.
Earnings per share
Calculation of earnings per share is based on consolidated profit or
loss for the period attributable to shareholders of the parent and on the
weighted average number of outstanding shares during the period. The
Group has no employees share plans or other type of share program that
would cause a dilutive effect on ordinary shares. Therefore, Earnings per
share after dilution is not calculated.
Parent Company Accounting Policies
The parent company has prepared its annual report in accordance with
the Swedish Annual Accounts Act (1995:1554) and the Swedish Financial
Reporting Board’s recommendation RFR 2 Accounting for legal entities.
Statements issued by the Swedish Financial Reporting Board for listed
companies are also applied. RFR 2 means that the parent company in
the annual report of the legal entity shall apply all IFRS and statements
adopted by the EU as far as possible within the framework of the Annual
Accounts Act, the Security Law and with regard to the relationship
between accounting and taxation. The recommendation specifies the
exceptions and additions to IFRS which should be made.
Differences between the group’s and the parent company’s
accounting policies
The differences between the group’s and the parent company’s
accounting principles are shown below. The accounting principles for the
parent company described below have been applied consistently to all
periods presented in the parent company’s financial statements.
Classification and presentation forms
The parent company uses the terms balance sheet and cash flow
statement for the reports reported in the Group as the statement of
financial position and the statement of cash flows. The income statement
and balance sheet are for the parent company in accordance with the
annual Accounts Act schedule, while the statement of income and other
comprehensive income, the statement of changes in equity and the cash
flow analysis is based on IAS 1 Presentation of Financial statements and
IAS 7 Statement of Cashflows. The differences with the group’s reports
that are made in the parent company’s income statement and balance
sheet consist mainly of accounting for financial income and expenses,
fixed assets, equity and the existence of provisions as own heading in
the balance sheet.
Subsidiaries
Shares in subsidiaries are reported in the parent company according to
the cost method. This means that transaction expenses are included in
the carrying amount of investments in subsidiaries. In the consolidated
financial statements, transaction expenses attributable to subsidiaries
are reported directly in the result when these are incurred.
Financial instruments
As a result of the relationship between accounting and taxation, the rules
on financial instruments is not applied in the parent company as a legal
entity.
In the parent company, financial fixed assets are valued at cost less any
impairment losses and financial current assets according to the lowest
value principle. The acquisition value of interest-bearing instruments is
adjusted for the accrued difference between what was initially paid, after
deduction of transaction costs, and the amount paid on the due date
(premium or discount).
Anticipated dividends
Anticipated dividends from subsidiaries are reported in cases where the
parent company has the right to decide on the size of the dividend and
the parent company has decided on the size of the dividend before the
parent company publishes its financial statements.
Tangible fixed Assets
Tangible fixed assets in the parent company are reported at cost less
accumulated amortization and any impairment losses in the same way
as for the group but with additions for any write-ups.
Leased assets
The new policies on leases, in accordance with IFRS 16, that went into
effect on 1January 2019 and which the Group complies with are also
applied in the parent company.
Group contributions
Group contributions are reported as financial appropriation.
4948
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 2 Estimates and assumptions
The estimates and assumptions that Quant’s management and Board
of Directors mention below are those that are deemed most important to
obtain an understanding of Quant’s financial reporting. The information
is limited to areas that are essential, taking into account the degree of
impact and underlying security. Estimates and assumptions are based on
historical experience and assumptions that management and the Board
of Directors consider reasonable under the relevant circumstances.
Drawn conclusions form the basis of the carrying amounts of assets and
liabilities, where these cannot be determined by information from other
sources. Actual outcome may differ from these through estimates and
assumptions.
Pension obligations
Within the group, defined benefit pension plans have significant
commitments for future benefits to current and former staff. Quant has
one significant commitment in Switzerland. To carry out the calculation
of the pension liability, actuarial assumptions are of great importance for
the outcome of the calculation. The assessments mainly concern the
discount rate on commitments and expected return on plan assets, but
also assumptions about the rate of wage increases, staff turnover and
estimated life expectancy. A reduced discount rate increases the reported
pension liability. The actual outcome may deviate from the accounts in the
case where the assumptions applied have been shown to be incorrect.
See Note 27 Pensions to see the assumptions used to determine future
pension obligations.
Intangible assets
Intangible assets mainly refer to goodwill, customer contracts and
customer relations. Goodwill with an indefinite life expectancy is not
subject to annual depreciation. Insofar as the underlying activities
develop negatively, an impairment loss may arise. An impairment test is
carried out annually mainly based on the value of use, with assumptions
about sales development, profit margins, current investments, changes
in working capital and more.
Disputes and litigations
The Group regularly review significant outstanding claims and disputes
to determine the need for provisions. Among the factors considered
in such an assessment are the type of litigation or summons, the
amount of any damages, the development of the case, perceptions of
legal professionals and other advisers, experience from similar cases,
and decisions of Group management regarding the Group’s actions
concerning these claims or disputes. Estimates do not necessarily reflect
the outcome of pending litigation, and differences between outcome and
estimate may significantly affect the company’s financial position and
have an unfavorable impact on operating income and liquidity.
Note 3 Financial risk management
framework
Through its operations, Quant is exposed to a number of different financial
risks: market risk (primarily currency risk and interest rate risk), financing
risk, credit risk and liquidity risk. Financial risks arise when refinancing
and credit risks as well as changes in interest rates and exchange rates
affect the group’s earnings, cash flow and value.
Quant has a central treasury function whose overall objective is to act as
the group’s internal bank, to provide a cost-effective and secure financing
of the group, manage interest rate and currency risks and ensure effective
liquidity management for the group. Treasury identifies, evaluates and
secures financial risks in close co-operation with the group’s operating
units.
Quant has a finance policy approved by the Board whose purpose is
to limit the financial risks that Quant is exposed to and determine how
financial risks are to be controlled and managed. The financial policy
is revised annually. Risk management and financing activities are
reported continuously to management and the Board of Directors. The
Board reviews and decides on strategies for managing financial risks as
summarized below.
Market risk
Currency risk
Quant’s operations are conducted in several countries. The Group is
thereby exposed to currency risks, both through transactions in foreign
currencies and through the translation of income statements and balance
sheets into euro. Quant’s assets are contracts for the outsourcing of
industrial maintenance, which generate revenues and costs mainly in
SEK, EUR CLP and USD but there is exposure in other currencies as
well. Changes in exchange rates in the non-euro currencies relevant for
Quant thus entail changes in Quant’s operating profit.
Transaction exposure
The group is exposed to different types of currency risks. Transaction
exposure is derived from the group’s sales and purchases in foreign
currencies. These currency risks consist partly of the risk of fluctuations
in the value of accounts receivable or accounts payable, and the currency
risk in expected and contracted cash flows.
Quant’s operations are largely local in the countries where the group
is active. This means that the transaction exposure risk is limited for
the group. Quant’s finance policy stipulates no minimum for currency
hedging of transaction exposure, at the end of the year Quant had no
transaction exposure derivatives outstanding. The group’s treasury
function evaluates the ongoing transaction exposure risk and proposes
hedging strategies.
Translation exposures
Currency risks are also found in the translation of foreign subsidiaries’
assets and liabilities to the parent company’s functional currency. Quant’s
exposure to translation risk arises because a large proportion of the
subsidiaries have a functional currency that deviates from the accounting
currency of the group. In accordance with the financial policy, Quant had
not hedged the translation exposure at the end of the financial year.
Sensitivity analysis exchange rate risk
Assuming that the currencies, significant for Quant’s earnings and cash
flow, are weakened by 10% against the group’s functional currency, the
group’s EBITDA is affected 7% (5%). External borrowing is entirely in
Euro which is the Group’s functional currency and therefore there is no
exchange rate risk on external borrowing.
Financial currency exposure
The group is also exposed to currency risks with respect to payment
flows for loans and investments in foreign currency. In accordance
with the finance policy, the goal is to limit currency effects on financial
investments and loans. Group companies lend and deposit liquidity
internally in the local currency of the respective borrowers to the extent
possible, depending on the local currency regulations and or the
convertibility of the currencies. The net exposure of financial assets
and liabilities is centralized to the parent company and currency can be
hedged according to the group’s finance policy. At the end of the period,
Quant had no financial hedge derivatives outstanding.
Interest rate risk
Interest rate risk is the risk that market rates fluctuate in such a way
that Quant’s net interest expense develops negatively. The effect on
the group’s result of a change in interest rates depends on the fixation
periods of the loans and investments and the current share of fixed and
variable interest rates. Since the group does not hold any significant
interest-bearing assets, in addition to bank balances, the group’s income
from operating activities is essentially independent of changes in market
interest rates. Quant is exposed to interest rate risk through interest-
bearing borrowing, which is one of the group’s sources of finance in
addition to equity and cash flow from operating activities. Interest-bearing
borrowing consists mainly of centrally agreed bonds, which runs both
on fixed margin on floating market rates, and on a fixed interest rate. In
order to limit interest rate risk, Quant has the policy option of entering into
interest rate derivatives in order to reduce the effects of future interest
fluctuations by changing parts of the variable interest rate at a fixed
rate. On December 31, 2023 there were no such interest rate derivative
outstanding.
The average fixation period for the group’s borrowings (excluding
shareholder loans) at the end of 2023 was 0.1 (0.1) years. On the basis
of interest rate exposure as of December 31, 2023, a change in market
interest rates of one percentage point would affect the group’s net
financial items by EUR +/- 0.9 (1.0) million. The simulation assumes a
parallel shift of all interest rate curves and does not take into account any
currency and maturity differences.
Capital management
The group’s goal is to generate returns to its owners while maintaining
a good financial position, which helps to maintain the confidence of
investors, creditors, customers and suppliers. The group’s capital
management aims to create a balance between equity and loan financing
so that financing of the business is secured at a reasonable cost of
capital. In addition to equity, the group is financed through bonds and
a bank facility, which contains financial commitments and contractual
restrictions, so-called covenants, which limits the group’s ability to act
freely. For more information, see the Financial covenants paragraph
above.
Credit risk
The credit risk on financial assets arises related to cash and cash
equivalents and accounts receivable from customers. Credit risk related
to bank balances are limited to where the Group has bank accounts. The
group’s liquidity is concentrated, according to the Group’s finance policy,
to the parent company and banks with a high rating. The liquidity that
remains in the group companies within Quant is usually spread evenly
across companies and thus evenly spread on different banks in different
geographical areas.
Responsibility for credit risk related to accounts receivable and accrued
income lies with individual group companies. The credit risk for each
new customer is analyzed before the customer contract is finalized. A
risk assessment of creditworthiness is carried out regularly by observing
the customer’s financial position and other influencing factors, as well as
previous experience.
Impairment of financial assets must be based on expected credit losses
for the remaining term of the financial asset. In compliance with IFRS
9 Financial Instruments, Quant applies a simplified impairment model
for accounts receivable, whereby the expected credit loss is recognized
for the estimated remaining lifetime of the receivable. The provision for
expected credit losses is based on an individual assessment of overdue
receivables for each customer. A continuous assessment is made of
the credit risk in receivables outstanding and at December 31, 2023 the
provision for expected credit losses amounted to EUR 0.3 (0.0) million.
Further information regarding Accounts receivable and contract assets
and provision for expected credit losses are found in note 24.
Financial covenants
The group’s bonds and its bank facility contain financial commitments, so
called covenants, where the group has committed to maintain financial
ratios. The bond agreements contain covenants where the group’s
borrowing against the result shall not exceed certain ratios. These
covenants are measured only under certain circumstances. The working
capital facility contains covenants where drawn working capital facility
loans against the group’s results may not exceed certain ratios as well as
where the Group cash and bank balances and available working capital
facility may not go below certain ratios, both of which are measured
quarterly in connection with the quarterly reports. The bond and facility
agreements are also restrictive in relation to, inter alia, borrowings,
the establishment of security or guarantees, acquisitions and sales of
companies.
Liquidity risk and financing risk
Liquidity risk is defined as the risk that Quant cannot fulfil its obligations
to pay debts on time or at a reasonable cost. The group’s capital
management aims to create a balance between equity and loan financing
so that financing of operations is secured at a reasonable cost of capital.
The aim is to finance growth and normal investments with own generated
cash flow as far as possible. Risks are managed centrally for the entire
group by the central treasury function. The group’s goal is to always have
sufficient funds in available liquidity and unused loan facilities, a so- called
liquidity reserve, to cover 45 days of the group’s disbursement needs.
Liquidity is monitored continuously to meet expected disbursement
needs.
Refinancing is defined as the risk that financing or refinancing is difficult
or costly to obtain. Quant has access to funding through the money
market and the Board of Directors continuously monitors and evaluates
the group’s financing and refinancing possibilities over time.
5150
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Maturity structure financial liabilities – undiscounted cash flows
The table below shows the undiscounted cash flows relating to the group’s interest-bearing financial liabilities based on the remaining maturities of
the annual accounts. Variable interest flows with future rate setting days are based on interest rates at year-end. Cash flows in foreign currencies are
converted to euro at the balance rates.
Note 4 Segment reporting
Europe & Middle East Americas Finland & Baltics
2023 2022 2023 2022 2023 2022
Net sales external 62,058 69,060 79,781 51,437 63,800 58,876
Net sales intra-segment 202 533 348 7 1,897 1,072
Total net sales 62,259 69,593 80,129 51,444 65,697 59,948
Cost of sales -51,268 -58,257 -74,624 -48,060 -56,480 -52,212
Gross profit 10,991 11,335 5,505 3,385 9,217 7,736
Operating expenses -6,710 -7,391 -6,584 -5,465 -5,653 -5,205
Operating profit (loss) 4,281 3,944 -1,080 -2,080 3,565 2,531
Depreciation 129 110 504 362 180 238
Amortization - 13 - 4 13 52
Write-down of tangible assets - - - - - -
EBITDA before non-recurring items 4,418 4,067 -576 -1,714 3,759 2,820
Non-recurring items 2,855
Adjusted EBITDA including IFRS16*
Adjusted EBITDA margin
IFRS 16 Leasing*
Adjusted EBITDA 4,418 4,067 2,280 -1,714 3,759 2,820
Adjusted EBITDA margin 7,1% 5.9% 2,9% -3.3% 5,9% 4.8%
Financial items*
Profit/loss before taxes
Taxes*
Loss for the year
2023
Nominal amount,
local currency
Total <1 years 1-5 years > 5 years
Senior Secured Bonds (EUR) 92,000 92,000 - 92,000 -
Super Senior RCF (EUR) 2,000 2,000 2,000 - -
Interest expense 11,209 5,597 5,612 -
Capitalized borrowing costs -4,888 -1,701 -3,187 -
Leasing liabilities 1,420 717 703 -
Trade payables 12,368 12,368 - -
Other liabilities 10,483 10,483 - -
Total 124,592 29,450 95,412
2022
Nominal amount,
local currency
Total <1 years 1-5 years > 5 years
Senior Secured Bonds (EUR) 92,000 92,000 - 92,000 -
Interest expense 16,100 4,891 11,209 -
Capitalized borrowing costs -5,673 -801 -4,872 -
Leasing liabilities 1,990 1,148 841 -
Trade payables 10,303 10,303 - -
Other liabilities 8,548 8,548 - -
Total 123,269 24,090 99,178 -
5352
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Other Elimination
Group (Continuing
operations)
2023 2022 2023 2022 2023 2022
Net sales external - - - - 205,638 179,374
Net sales intra-segment 15,995 13,827 -18,442 -15,438 - -
Total net sales 15,995 13,827 -18,442 -15,438 205,638 179,374
Cost of sales -6,915 -4,641 6,154 3,780 -183,132 -159,391
Gross profit 9,080 9,186 -12,288 -11,659 22,506 19,983
Operating expenses -10,614 -,687 8,503 -2,241 -21,059 -29,990
Operating profit (loss) -1,534 -501 -3,785 -13,900 1,447 -10,007
Depreciation - - - - 813 709
Amortization - - 3,785 3,813 3,807 3,883
Write-down of tangible assets - - - 10,087 - 10,087
EBITDA before non-recurr items -1,534 -501 - - 6,068 4,672
Non-recurring items - - - - 2,855 -
Adjusted EBITDA including IFRS16* 10,153 6,688
Adjusted EBITDA margin 4,9% 3.7%
IFRS 16 Leasing* -1,230 -2,015
Adjusted EBITDA -1,534 -501 - - 8,923 4,672
Adjusted EBITDA margin 4,3% 2.6%
Financial items* -11,039 -13,236
Profit/loss before taxes -9,392 -22,917
Taxes* 1,172 1,033
Loss for the year -8,220 -21,884
*Group management does not follow up IFRS 16 Leasing, Financial items and Taxes per segment.
Operating segments are reported in a manner consistent with the
internal reporting presented to the chief operating decision maker.
The chief operating decision maker is the function responsible for
allocation of resources and analysing the segment’s performance
and profitability. At Quant, this function has been identified as
the CEO who is responsible for and deals with the day-to-day
administration of the Group based on guidelines and instructions
from the Board of Director’s. The Group management team
supports the CEO in this endeavour.
Quant’s operations are organized geographically, and
management follows up the business in three operating geographic
regions: Europe & Middle East, Americas, and Finland & Baltics.
Region Other refers primarily to costs for headquarter functions
that have not been operationally allocated to the geographic
segments. The Group’s segments are structured geographically
because Quant delivers its services locally with Quant teams at
sites in each country. Regional management is responsible for all
operations, new sales, budgets, and outcomes.
Quant’s business offering is entirely related to the supply of
industrial maintenance services to its customers, therefore there
is no further split of revenues into different types of services
supplied.
For 2023, there is one customer in Region Americas who accounts
for more than 10% of Quant’s external revenue. External revenue
to this customer accounted for 12% of Quant’s external revenue.
Geographic areas
Sales figures are based on the country in which the customer is located.
Assets are reported in the location of the asset.
Revenue
KEUR
2023 2022
Sweden 23,270 32,653
Finland 56,560 52,584
Chile 44,855 26,881
Other countries 80,953 67,255
Total 205,638 179,374
Non-current assets *
KEUR
2023 2022
Sweden 4,340 2,300
Finland 1,060 1,022
Chile 243 652
Other countries 1,672 1,997
Total 7,315 5,971
*Excluding pension assets but including right-of-use assets
Note 5 Revenue
Quant is a supplier of industrial maintenance services whose customers
are comprised of industrial facilities such as production factories, pulp
and paper mills and mining operations. Quant enters into long-term
contracts with its customers, in which Quant commits to maintaining a
facility, including areas such as maintaining production equipment, and
improving the safety, performance, reliability and energy efficiency of the
facility. Quant’s revenue is comprised solely of the performance of facility
maintenance services and these are a single performance obligation
which is delivered over a period of time, the contract period.
The main type of customer contract is fixed price for a period of normally
3 to 5 years, where a yearly fixed price is determined in return for agreed
upon maintenance services. Revenue for these contracts is recognized on
a straight-line basis evenly over the year when the delivery of services and
corresponding costs incurred are stable throughout the year. However, in
some production facilities there may be a period during the year of more
intense maintenance service requirements during production shutdowns,
with a higher portion of the annual revenue recognized in these periods.
In such cases the input method is used whereby revenue is recognized
on the basis of the inputs toward the total yearly contract commitment
during these periods relative to the total expected inputs toward the total
contract commitment for the year. The inputs are costs incurred and are
comprised primarily of labor hours expended and materials consumed.
In a fixed price contract, Quant’s sole commitment and performance
obligation to the customer is the maintenance services of the facility,
including the reparation of equipment and machinery. Therefore, revenue
is not recognized separately for spare parts used in the maintenance
process. Spare parts procured to maintain the facility are reported as
cost of sales by Quant as part of the cost of fulfilling its total maintenance
commitment and are not sold separately to the customer at a profit.
Invoicing of accrued income is not due to undelivered services, but a
question of periodising the revenue. Deferred income is reported when
Quant invoices an amount for services that will be delivered in a future
period. Quant has a ten-year maintenance partnership agreement with
a fixed price with a customer in the Americas region. Quant invoices the
same amount monthly, but recognition of revenue on the work that Quant
has performed is dependent on the agreed work plan and timings for the
shutdowns of the production facilities. During these shutdowns, Quant
delivers a significant amount of services within a short period of time
compared to the invoiced amount. The increase in deferred income refers
to invoiced work that has not yet been performed due to large shutdowns
that occur at irregular intervals during the ten-year period.
To a lesser extent, Quant enters into cost-plus customer contracts, where
an agreed upon profit margin is added to the incurred cost of maintenance
services during the period, such as employee costs and materials. The
amount of cost-plus profit is the revenue recognized during the period,
together with the related costs incurred during that period. Hybrid
contracts of both a fixed price element and a cost-plus element exist.
Customer contracts can include variable considerations in the form of
bonuses or penalties based on agreed and pre-determined performance
objectives (KPIs). Revenue recognition is based on the most likely
amount method based on performance outcome during the period.
For new contracts where Quant assumes the start-up costs these costs,
such as employee recruitment and education, are recognized as an asset
in statement of financial position and recognized over the contract period
as an expense in the income statement. Investments in equipment and
tools are recognized as fixed assets and depreciated over the contract
period. In some cases, invoices are not sent in the same period as the
service rendered but are reported in the statement of financial position as
accrued or deferred revenue.
Order backlog (Unfulfilled performance obligations)
Quant’s customer contracts mainly consist of multi-year contracts. In
some cases, the customer has the possibility to terminate the contract
prematurely, while in other cases it is not possible. To give an accurate
view of the order backlog, it is management’s view that a better
representation than the aggregate value of all contract revenue is the
Contract portfolio. At 31 December 2023, Quant’s contract portfolio was
EUR 168.2 (209.7) million and is expected to be recognized as revenue
within one year.
Quant’s definition of contract portfolio is the expected annual revenue of
current customer contracts, adjusted for
• Signed new contracts, included at date of contract signing,
irrespective of start date
• Terminated contracts, excluded at date of formal notification,
irrespective of end date
• Changes formally agreed with the customers of existing contracts,
included at date of agreement. This includes changes due to
renewals of contracts or other reasons
5554
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 6 Employees and personnel costs
Average number of full-time employees (FTEs)
2023 of which men, % 2022 of which men, %
Parent
Sweden 6 65% 6 68%
Total in the parent company 6 65% 6 68%
Group
Sweden 220 86% 282 86%
Estonia 85 78% 99 78%
Finland 468 80% 444 97%
Germany 1 100% 1 100%
Hungary 3 100% 5 100%
Peru 5 79% 10 93%
Norway 128 95% 139 95%
Switzerland 24 88% 26 87%
Spain 48 88% 28 86%
United Arab Emirates 125 100% 122 100%
Mexico 10 59% 13 68%
USA 35 100% 37 98%
Argentina - 8 100%
Brazil 1,198 92% 832 90%
Chile 647 93% 711 94%
Total Group including Parent company 3,002 90% 2,762 92%
Of which discontinued operations 1 100% 1 100%
Continuing operations 3,001 90% 2,761 92%
Total Group including Parent company 3,002 2,762
Salaries, other remunerations and social expenses
2023 2022
KEUR
Salaries and
remuneration
Social security
contributions
Salaries and
remuneration
Social security
contributions
Parent company 1,225 558 1,562 799
of which pension costs, 1) 261 444
Subsidiaries 92,104 25,425 89,015 24,167
of which pension costs 6,685 6,547
Group in Total 93,329 25,983 90,576 24,967
Of which Discontinued operations 2) 131 18 124 16
Continuing operations 2) 93,198 25,965 90,452 24,950
of which pension costs continuing operations 6,946 6,991
1) Of the Parent company’s pension costs, EUR 128 (241) thousand is for senior management, in total 2 (2) persons. CEO pension costs amounted
to EUR 85 (170) thousand.
Salaries, other remunerations allocated between Board members, CEO and other senior executives
2023 2022
KEUR Board and CEO
Other senior
executives
Board and CEO Other senior executives
Group 514 558 609 601
of which bonus, etc 25 34 111 66
Group in Total 514 558 609 601
of which bonus, etc 25 34 111 66
Salaries and other remunerations to Board of Directors
KEUR
2023 2022
Mikael Norin, Chairman - 37
Olof Faxander - 5
Per Hallius - 17
Casper Lerche - 5
Henrik Sandréus - 5
Bo Elisson, Chairman 110 61
Total Board of Directors 110 129
In 2023, the CEO was entitled to a maximum of 80% of annual salary as a bonus (defined as monthly salary times twelve). Other
senior executives were entitled to between 25% and 40% of annual salary. Total remuneration to the CEO including bonus for the
financial year 2023 amounted to EUR 0.5 (0.5) million. Salaries and remuneration for senior executives, excluding the Board of
Directors and the CEO, amounted to EUR 0.6 (0.6) million. During the year, senior executives consisted of CFO, CDO, CHRO and
General Counsel.
Severance
The CEO has a 6 months’ notice period and the right to 6 months’ severance. Other senior executives have up to 6 months’ notice
period and the right to up to 6 months’ severance pay.
Gender distribution in on the Board of Directors and in Group management
2023 of which women, % 2022 of which women, %
Board of Directors 0% 0%
Other senior executives 20% 20%
5756
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 8 Expenses by Nature
Continuing operations
Group Parent company
KEUR
2023 2022 2023 2022
Materials and consumables 19,619 18,716 - -
Personnel expenses 126,511 122,380 2,184 2,461
Other external expenses 52,275 31,661 6,489 4,638
Depreciation, amortization and impairment 5,651 16,368 148 148
Total expenses 204,055 189,126 8,822 7,247
Note 9 Interest income and similar profit/loss items
Group Parent company
KEUR
2023 2022 2023 2022
Gain on disposal of participations in subsidiary 77
Interest income, external 39 86 29 11
Interest income, group companies - 2,278 2,689
Foreign exchange gains - 1,626 - 993
Total 116 1,713 2,306 3,694
Group Parent company
KEUR
2023 2022 2023 2022
PricewaterhouseCoopers
Audit engagement 308 294 113 104
Tax consultancy services 29 - 29 -
Audit activities not including audit engagement - 5 - 5
Total PricewaterhouseCoopers 338 299 142 109
Other auditors
Audit engagement 36 61 - -
Audit activities not including audit engagement 18 - - -
Total Other auditors 54 61 - -
Total Auditors' fees 391 361 142 109
Note 7 Auditors’ fees
Note 10 Financial expenses
Group Parent company
KEUR 2023 2022 2023 2022
Interest expense, external -9,424 -13,103 -8,636 -12,833
Interest expense, group companies - - -574 -147
Interest expense leasing -146 -229 -25 -37
Write down of shares in subsidiaries - - - -16,040
Write down of loan to subsidiary - - -2,527 -
Foreign exchange losses -648 - -1,114 -
Other -937 -1,617 -1,464 -1,799
Total financial costs -11,155 -14,949 -14,341 -30,857
Note 11 Appropriations
Parent company
KEUR
2023 2022
Group contributions received 279 -
Provision to tax allocation reserve -539 -
Total -259 -
Parent company
Untaxed reserves Bal at 1 Jan
2023
Appropriations Bal at 31 Dec 2023
Tax allocation reserves
Fiscal year 2023 - 539 539
Total - 539 539
5958
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Group
KEUR 2023 2022
Opening acquisition cost 85,112 86,122
Translation differences -1,723 -1,010
Closing acquisition cost 83,389 85,112
Opening accumulated impairment losses -23,500 -13,596
Impairment losses - -10,058
Translation differences 1,265 153
Closing accumulated impairment losses -22,235 -23,500
Net carrying amount at year-end 61,154 61,613
For information regarding impairment testing see note 18.
Note 12 Taxes
Group Parent company
KEUR 2023 2022 2023 2022
Current tax -762 -923 -344 -244
Current tax attributable to previous year -90 17 188 14
Deferred tax 2,024 1,939 17 1
Total taxes 1,172 1,033 -139 -229
Reconciliation of effective tax
Group
KEUR 2023% 2023 2022% 2022
Profit before tax -9,961 -22,454
Tax according to applicable tax rates for the parent 21% 2,052 21% 4,626
Effect of other tax rates on foreign subsidiaries 4% 364 2% 525
Non-deductible costs -21% -2,082 -23% -5,191
Non-taxable income - - - 112
Withholding tax - -26 - -47
Temporary differences - - 9% 1,939
Effects of loss carryforward, net -7% 649 -4% -948
Tax attributable to previous years -1% -90 1% 175
Reported effective tax* 9% 866 5% 1,191
Parent company
KEUR 2023% 2023 2022% 2022
Profit before tax -8,584 -23,931
Tax according to applicable tax rates for the parent 21% 1,768 21% 4,930
Non-deductible costs -24% -2,069 -22% -5,239
Non-taxable income - - - 112
Withholding tax - -26 - -47
Temporary differences - - - 1
Tax attributable to previous years 2% 188 - 14
Reported effective tax -2% -139 -1% -229
*Of which EUR 1,172 (1,033) thousand is continued operations and EUR -306 (159) thousand related to discontinued operations. The Group’s
unutilized loss carry-forwards for which no deferred tax assets are recognized amount to EUR 40 (35) million. Of this amount, EUR 20 million has no
expiration date, EUR 13 million expires in 5 to 10 years and EUR 7 million expires in less than 5 years. The Group’s consolidated statement of financial
position currently contains no deferred tax assets relating to accumulate loss carry-forwards.
Note 13 Earnings per share
Group total
Group
KEUR 2023 2022
Net loss for the year attributable to Parent company shareholders -9,095 -21,263
Weighted average number of shares during the year 5,000,000 2,941,096
*Earnings per share, EUR -1.82 -7.23
Continuing operations
KEUR 2023 2022
Net loss for the year attributable to Parent company shareholders -8,220 -21,884
Weighted average number of shares during the year 5,000,000 2,941,096
Earnings per share, EUR -1.64 -7.44
Discontinued operations
KEUR 2023 2022
Net loss for the year attributable to Parent company shareholders -874 621
Weighted average number of shares during the year 5,000,000 2,941,096
Earnings per share, EUR -0.17 0.21
The Group has no employee incentive program that would have a dilutive effect on the Parent company’s ordinary shares outstanding. Therefore, only
Earnings per share basic is presented, and diluted Earnings per share is not calculated.
Number of shares and share capital
The total number of shares in the Parent company is 500,000 (500,000) and the entire amount is comprised of common shares. 450,000 new shares
were emitted in June 2022 when Quant AB’s ownership structure changed. Share capital in the Parent company is EUR 52,733 (52,733).
Note 14 Goodwill
6160
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 15 Customer contracts
Group
KEUR 2023 2022
Opening acquisition cost 50,089 50,080
Translation differences -752 9
Closing acquisition cost 49,337 50,089
Opening accumulated amortization -45,858 -44,407
Amortization for the period -1,531 -1,531
Translation differences 618 -20
Closing accumulated amortization -46,871 -45,958
Opening accumulated impairment losses -1,707 -1,718
Translation differences 134 11
Closing accumulated impairment losses -1,573 -1,707
Net carrying amount at year-end 893 2,424
For information regarding impairment testing see note 18.
Note 16 Customer relations
Group
KEUR 2023 2022
Opening acquisition cost 28,836 28,769
Translation differences -694 68
Closing acquisition cost 28,143 28,836
Opening accumulated amortization -18,527 -16,222
Amortization for the period -2,254 -2,283
Translation differences 396 -22
Closing accumulated amortization -20,385 -18,527
Opening accumulated impairment losses -2,707 -2,707
Impairment losses - -29
Translation differences 246 29
Closing accumulated impairment losses -2,461 -2,707
Net carrying amount at year-end 5,296 7,602
For information regarding impairment testing see note 18.
Note 17 Other intangible assets
Group Parent company
KEUR 2023 2022 2023 2022
Opening acquisition cost 10,238 8,858 9,084 7,676
Investments 2,143 1,413 2,143 1,408
Disposals -7,925 - -7,676 -
Reclassifications to discontinued operations -148 - - -
Translation differences 5 -34 - -
Closing acquisition cost 4,314 10,238 3,552 9,408
Opening accumulated amortization -8,772 -8,734 -7,676 -7,676
Disposals 7,925 - 7676 -
Amortization for the year -22 -70 - -
Reclassifications to discontinued operations 148 - - -
Translation differences -5 31 - -
Closing accumulated amortization -727 -8,772 - -7,676
Opening accumulated impairment losses -20 -22 - -
Impairment losses - - - -
Translation differences - 2 - -
Closing accumulated impairment losses -20 -20 - -
Net carrying amount at year-end 3,566 1,446 3,552 1,408
Note 18 Impairment
Goodwill and other immaterial assets are allocated to three cash-
generating units (CGE) as follows:
Europe & Middle East
Americas
Finland & Baltics
Quant carried out its annual impairment test on Goodwill as of 30
November 2023. Quant tested if the carrying amount of the cash-
generating units exceeded their recoverable amount. The recoverable
amount represents the highest of the net realizable value of an asset and
its value in use, i.e. the discounted present value of future cash flows.
The recoverable amount of these cash-generating units is based on the
calculation of value through the use of cash flow forecasts based on
budgets approved by management that spans a period of three years and
one month, from 1 December 2023 until 31 December 2026. Impairment
tests are carried out by each region (each a cash generating unit) using
the following assumptions:
Europe & Middle East
Cash flow forecasts for the three-year and one month period are based
on an average annual growth rate of 7.0 (-0.9) percent. Cash flows
beyond the three-year period are extrapolated using an estimated long-
term growth rate of 2 (2) percent. The discount rate used for calculating
recoverable amounts before tax is 10.6 (10.9) percent and 10.3 (10.6)
percent after tax.
Americas
Cash flow forecasts for the three-year and one month period are based
on an average annual growth rate of 1.0 (27.8) percent. Cash flows
beyond the three-year period are extrapolated using an estimated long-
term growth rate of 2 (2) percent. The discount rate used for calculating
recoverable amounts before tax is 14.5 (16.0) percent and 13.9 (15.2)
percent after tax.
Finland and Baltics
Cash flow forecasts for the three-year and one month period are based
on an average annual growth rate of 7.8 (8.6) percent. Cash flows
beyond the three-year period are extrapolated using an estimated long-
term growth rate of 2 (2) percent. The discount rate used for calculating
recoverable amounts before tax is 11.6 (11.6) percent and 11.2 (11.2)
percent after tax.
Management did not identify the need for impairment as a result of the
impairment test.
6362
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Reported values of how Goodwill and other intangible assets have been allocated to the CGU
2023
KEUR Customer contracts Customer relations Goodwill Total
Europe & Middle East - 1,173 28,961 30,134
Americas - 1,186 8,565 9,751
FBA 893 2,938 23,628 27,459
Total 893 5,296 61,154 67,344
2022
KEUR Customer contracts Customer relations Goodwill Total
Europe & Middle East - 1,750 28,973 30,724
Americas - 1,850 9,011 10,861
FBA 2,424 4,002 23,628 30,054
Total 2,424 7,602 61,613 71,639
Significant assumptions used in the calculations of value for use. The calculations of carrying values for all CGU are most susceptible to deviations
from the following assumptions:
- Forecasts, including operating margin and sales growth
- Discount rate
- Growth rates used to extrapolate cash flows beyond the forecast period
Discount rates
The discount rate represents the financial market’s assessment
of the risks specific to the company, taking into account both the
time value of money and individual risks. The calculation of the
discount rate is based on specific circumstances attributable to
the company and originates in it weighted average cost of capital
(WACC). The calculation of the WACC takes into account that the
operations are both leveraged and financed with equity. The cost
of equity is based on the expectation of a certain return on capital
invested in the financial market. Specific risks are included in the
calculation by applying an individual beta value. Beta value is
updated annually based on publicly available market data.
Growth that is used to extrapolate cash flows beyond
forecast periods
Long-term growth rates are a conservative assessment as they
are set to anticipated long-term inflation.
Sensitivity to changes and assumptions
With regard to the calculation of the carrying values, the
management considers that no reasonable changes to any of the
most important assumptions would result in a materially higher
value of the carrying amount of the recoverable amount.
Note 19 Property, plant and equipment
Group Parent company
KEUR 2023 2022 2023 2022
Opening acquisition cost 8,495 6,668 80 80
Investments 925 1,708 - -
Sold/Scrapped -3,428 -41 -4 -
Translation differences 102 161 - -
Closing acquisition cost 6,095 8,495 76 80
Opening accumulated depreciation -5,898 -5,070 -80 -80
Sold/Scrapped 2,996 30 4 -
Depreciation for the year -813 -709 - -
Translation differences -57 -149 - -
Closing accumulated depreciation -3,772 -5,898 -76 -80
Net carrying amount at year-end 2,322 2,597 - -
Note 20 Leases
Group Parent company
KEUR 2023 2022 2023 2022
Amounts related to leases recognized in the statement of financial position:
Right-of-use assets
Vehicles 1,097 1,227
Buildings 282 667 222 370
Total 1,379 1,893 222 370
Total right-of-use assets 1,330 1,844 176 324
Lease liabilities
Non-current 703 841 42 203
Current 717 1,148 178 178
Total liabilities 1,420 1,990 220 381
Amounts related to leases recognized in the income statement
Depreciation charge of right-of-use assets
Vehicles 657 1,208 -
Buildings 375 481 148 148
Total 1,031 1,689 148 148
Interest expense (included in finance cost) 146 229 25 37
Expense relating to short-term leases (included in cost of
goods sold and administrative expenses)
472 504 - -
Expenses relating to leases of low value assets that
are not shown above as short-term leases (included in
administrative expenses)
67 55 - 9
Total cash outflow for leases 1,717 2,478 173 195
Additions to the right-of use assets during 2023 amounted to EUR 0.5 (0.4) million. Currency exchange rates impacted the value of right of use assets
by EUR 0.0 (0.0) million. For maturity analysis of leasing liabilities, see Note 3 Financial risks.
6564
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 21 Participations in Group companies
KEUR 2023 2022
Acquisition cost 80,245 96,285
Capital contributions - -16,040
Closing acquisition cost 80,245 80,245
Net carrying amount at year-end 80,245 80,245
Parent company and Group holdings of participations in Group companies
Subsidiary/ID no
2023 2022
Numbers
of shares
% share Carrying
amount
% share Carrying
amount
Direct ownership
Quant US Corp., (5631810) 2,087 100% 2,087
Quant Sweden Holding AB, (556981-3115, Västerås) 50,000 78,158 100% 78,158
Indirect ownership
Quant Service GmbH, (CHE-344.849.137) 100% 100%
Quant Service Sweden AB, (556981-7652) 100% 100%
Quant Brasil Manutenção Industrial LTDA., (35.228.780-747) 100% 100%
Quant Finland Oy, (2588556-2) 100% 100%
Quant Chile SpA, (76502) 100% 100%
Quant Argentina SA., (110570) 100% 100%
Quant Industrial Technology Services (Shanghai) Co., Ltd.,
(310141400017193)
100% 100%
Quant Maintenance Mexico S.A. DE C.V., (24061*7) 100% 100%
Quant Estonia OÜ, (12736628) 100% 100%
Quant Spain, S.L., (B-87116869) 100% 100%
Quant Germany GmbH, (HRB 133266) 100% 100%
Quant Service Hungary Kft, (Cg.01-09-197470) - 100%
Quant Netherlands B.V., (61625914) - 100%
Quant Norway AS, (914317061) 100% 100%
Quant Service Czech Republic s.r.o., (035 15 737) - 100%
Quant Service Poland sp.z.o.o., (KRS 0000741595) - 100%
Quant Service Peru S.A.C (145 98 429) 100% 100%
Quant South Africa, (1998/020657/07) 74% 74%
Quant Maintenance Service Namibia (Pty) Ltd, (2014/0522) 100% 100%
Quant Gulf Equipment and General Maintenance LLC, (1203868) 49% 49%
80,245 80,245
The ownership share of the capital corresponds to the proportion of the total number of shares. All companies listed in the table above are
consolidated as Subsidiaries using the consolidation method described under Accounting principles: consolidation and business combinations
“Subsidiaries” on page 42.
Note 22 Financial assets and liabilities by valuation category in the Group
KEUR 2023 2022
Carrying amount Fair Value Carrying amount Fair value
Assets
Non-current receivables 46 46 35 35
Accounts receivable 23,511 23,511 19,945 19,945
Other receivables 1,960 1,960 1,695 1,695
Accrued income 12,354 12,354 10,196 10,196
Liquid funds 13,004 13,004 14,389 14,389
Total assets 50,875 50,875 46,261 46,261
Liabilities
Interest-bearing liabilities 1) 89,112 89,112 86,327 86,327
Other non-current liabilities 703 703 841 841
Accounts payables 12,368 12,368 10,303 10,303
Other liabilities 4,308 4,308 2,940 2,940
Accrued expenses 21,720 21,720 25,753 25,753
Total liabilities 128,213 128,213 126,165 126,165
Quant has no financial instruments that are recognized at fair value through the income statement.
1) The carrying amount of the Group’s interest-bearing liabilities are deemed to be a reasonable approximation of their fair value.
Note 23 Deferred tax
Deferred tax assets and tax liabilities
The tax assets and provisions for deferred tax relates to the following assets and liabilities:
KEUR 2023 2022
Group Deferred tax
assets
Deferred tax
liability
Net Deferred tax
assets
Deferred tax
liability
Net
Intangible assets - -1,572 -1,572 - -2,131 -2,131
Pension contributions 279 - 279 241 - 241
Other 3,128 - 3,128 2,543 -678 1,865
Total 3,407 -1,572 1,835 2,784 -2,809 -25
Change in deferred tax in temporary differences and loss carryforwards
Group Bal at 1 Jan
2023
Profit/loss for
the year
OCI Reclass to
Discontinued
Translation
differences
Bal at 31 Dec
2023
Intangible assets -2,125 680 - - 4 -1,441
Pension contributions 240 13 20 - 16 290
Other 1,860 1,331 - - -204 2,987
Total -25 2,024 20 - -184 1,835
Group Bal at 1 Jan
2022
Profit/loss for
the year
OCI Reclass to
Discontinued
Translation
differences
Bal at 31 Dec
2022
Intangible assets -2,922 816 - - -19 -2,125
Pension contributions 469 26 -271 - 17 240
Other 752 1,097 - - 10 1,860
Total -1,701 1,939 -271 - 9 -25
6766
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 24 Accounts receivable
Accounts Receivable Group
KEUR
2023 2022
Accounts receivable
23,771 19,967
Provision for expected credit losses
-260 -22
Closing balance Dec 31
23,511 19945
Analysis of credit exposure in accounts receivable
Group
KEUR 2023 2022
Not due 18,474 17,066
Overdue 0 - 30 days 4,158 2,661
Overdue 31 - 60 days 725 103
Overdue 61 - 90 days 81 12
Overdue 91 -180 34 126
Overdue > 181 39 0
Total accounts receivable 23,511 19,967
Note 25 Prepaid expenses and accrued income
Group Parent company
KEUR 2023 2022 2023 2022
Prepaid expenses 1,978 1,448 830 660
Accrued income 12,354 10,196 - -
Total prepaid expenses and accrued income 14,332 11,644 830 660
Note 26 Cash and cash equivalents
The following subcomponents are included in cash:
Group Parent company
KEUR 2023 2022 2023 2021
Bank deposits 13,004 14,389 1,097 2,546
Total Cash and cash equivalents 13,004 14,389 1,097 2,546
Note 27 Pensions
Group defined benefit plans
Changes in the present value of the obligation for defined benefit plans
KEUR 2023 2022
Obligation for defined benefit plans as of 1 January 1,238 2,400
Paid compensation -185 -186
Cost recognized in profit for the year 252 316
Cost recognized in other comprehensive income 103 -1,386
Exchange rate differences 87 93
Obligation for defined benefit plans as of 31 December 1,496 1,238
Provisions for Benefit Pension Plans 1,496 1,238
Provisions for other pensions 78 56
Total Provisions for pensions and similar obligations 1,574 1,294
Overview of defined benefit plans
The group has one defined benefit plan that provides employee benefits to employees when they retire. The plan provides compensation based on
average salary during the last ten years of employment calculated with respect to inflation.
KEUR
12/31/2023 Pension obligation Plan assets Net
Switzerland 10,264 8,769 1,496
Others - - -
Total pension obligations and plan assets 10,264 8,769 1,496
12/31/2022 Pension obligation Plan assets Net
Switzerland 9,079 7,841 1,238
Others - - -
Total pension obligations and plan assets 9,079 7,841 1,238
The defined benefit plans are exposed to actuarial risks such as life expectancy, interest rate and investment risks.
The plan assets consist of equity instruments: 2023 2022
Currency (CHF) 4% 4%
Bonds 25% 25%
Equity instruments 32% 29%
Real estate 23% 26%
Mortgages 4% 4%
Alternative investments 12% 12%
Total 100% 100%
Actuarial assumptions
The following significant actuarial assumptions have been applied in calculating the obligations: (weighted average values)
2023 2022
Discount rate 1,4% 2.3%
Expected wage increase 2.0% 2.0%
Expected increase in pensions 0.0% 0.0%
6968
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Sensitivity analysis
The table below presents possible changes in actuarial assumptions at the balance sheet date, other assumptions unchanged, and how these
would affect the defined benefit obligation
2023 2022
Discount rate (- 0,25% change) -3% -3%
Discount rate (+ 0,25% change) 3% 3%
Expected increase in pensions (- 0,25% change) 1% 2%
Expected increase in pensions (+ 0,25% change) -1% -2%
Cost recognized in the income statement as cost of goods sold
KEUR 2023 2022
Costs concerning service for current period -223 -308
Gain in regulation - -
Net interest income / interest expense -29 -8
Net cost recognized in the income statement -252 -316
Cost recognized in other comprehensive income
KEUR
2023 2022
Actuarial gains (-) and losses (+) 469 -2,488
Difference between actual return and return according to the discount rate on plan assets -366 1,103
Effects of change in asset limitation, excluding amounts reported in net interest income - -
Net reported in other comprehensive income 103 -1,386
Group
KEUR 2023 2022
Other provisions 1,235 835
Total provisions 1,235 835
Other provisions are comprised mainly of non-current employee-related liabilities.
Note 28 Provisions
Note 29 Interest-bearing liabilities
Group Parent company
KEUR 2023 2022 2023 2022
Liabilities due within one year from the balance sheet date 2,717 1,148 2,178 178
Liabilities due within one to five years from the balance sheet date 92,703 92,841 92,042 92,203
Liabilities due later than five years from the balance sheet date - - - -
Capitalized borrowing costs -4,888 -5,673 -4,888 -5,673
Total interest-bearing liabilities 90,533 88,317 89,332 86,708
Interest-bearing liabilities are comprised of liabilities to credit institutions and leasing liabilities. For information on leasing liabilities, see Note 3
Financial risks.
Credit facilities
Senior bonds
Bonds of EUR 62.5 million were issued in the Swedish capital market on
15 February 2018 and have an original maturity of five years with maturity
date on February 15, 2023. On 16 June 2022 the amendments requested
by the company in the written procedure initiated on 24 March 2022 went
into effect, which, among other things, extended the maturity date of the
senior bonds to 15 November 2025. The bonds run on variable interest
rate plus a margin of 6%, which is paid quarterly. The bonds are issued
by Quant AB and are secured with shares in subsidiaries, which are also
jointly and severally liable for all obligations under the bond agreement.
The super senior working capital facility has a substantive legal priority
over the senior bonds. The senior bonds were listed on Luxembourg Stock
Exchange on 7 February 2019. On 29 June 2018 Quant issued further
bonds of EUR 29.5 million under the senior secured bond agreement.
Super senior working capital facility
The group has a working capital facility with Nordea Bank AB (publ) of
EUR 10 million, which is possible to use for working capital requirements
and as collateral for guarantees issued within the framework of Quant’s
operations. The working capital facility is possible to utilize in many
different currencies and drawn loans run at variable interest rates for the
loan period plus a margin of 4.25%. Loans under the working capital
facility are due according to initial loan period requested by Quant.
Refunded amounts are re-available for borrowing until the working
capital facility’s final maturity date of 16 November 2024. The working
capital facility is entered into by Quant AB and secured with shares in
subsidiaries, which are also jointly and severally liable for all obligations
under the facility agreement. The super senior working capital facility has
a substantive legal priority over the senior bond loan.
Note 30 Accrued expenses and deferred income
Group Parent company
KEUR 2023 2022 2023 2022
Accrued interest expenses 1,178 895 1,458 1,094
Accrued restructuring costs 136 70 - -
Accrued personnel expenses 12,758 16,413 591 898
Deferred income 13,348 3,299 - -
Other accrued expenses 3,699 5,075 327 741
Total accrued expenses and deferred income 31,119 25,753 2,376 2,733
Contract liabilities Group
KEUR 2023 2022
Opening balance 3,299 2,049
Income recognised invoiced previous years -3,299 -2,049
Invoiced during the year 218,986 182,673
Income recognised during the year -205,638 -179,374
Closing balance 13,348 3,299
The increase in deferred income is related to Quant Chile and a specific contract. In July 2022 Quant entered into a 10-year maintenance partnership
agreement with a fixed price with Arauco. Quant invoices the same amount monthly, but recognition of revenue on the work Quant has performed
is dependent on the agreed workplan and shutdown periods. During these shutdowns Quant delivers a significant amount of services within a short
period of time compared to the invoiced amounts. The increase in deferred income refers to invoiced work that has not yet been performed due to
large shutdowns that occur at irregular intervals during the 10-year period.
7170
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 31 Pledged assets and contingent liabilities
Quibot Topco AB has entered into a security package with the security agent Nordic Trustee on behalf of the bond investors and Nordea regarding
the company’s borrowing. The security is set for short and long-term bank loans in Sweden as stated in note 29. For these bank loans, the shares in
Quant AB and Quant Sweden Holding AB, via the respective parent company, have been pledged. The amount indicated as pledged assets in the
parent company consists of the parent company’s carrying value of the shareholdings. The amount stated as pledged assets in the group intends to
illustrate how the group’s shareholders’ equity is affected in the event that the pledged shares are to be mobilized.
Pledged assets and contingent liabilities
Group Parent company
KEUR 2023 2022 2023 2022
Pledged assets
Bank guarantees 2,405 2,831 2,405 2,831
Shares in subsidiaries 14,679 14,176 80,245 80,245
Total pledged assets 17,084 17,007 82,650 83,076
Contingent liabilities - - - -
Note 32 Transactions with related parties
Related party transactions
All transactions with the Board and the Group’s senior executives have
been reported in Note 6 Employee and personnel costs. Other than the
information in this note, there have been no transactions between any
members of the Board or the Group’s senior executives.
In 2023 a payment of EUR 500 thousand for services rendered was
made to the joint venture partner of Quant Gulf Equipment and General
Maintenance LLC in United Arab Emirates. There have been no other
transactions between Quant and related parties that have a significantly
afftected the Company’s position and results during the period.
Sales within the group
Of the parent company’s total sales, 100% (100%) relate to sales to other
companies within the Quant group.
Group Parent company
KEUR 2023 2022 2023 2022
Interest received 39 86 2,306 2,700
Interest paid -9,141 -13,843 -8,928 -13,720
Leasing interest paid -146 -229 -25 -37
Total -9,247 -13,985 -6,647 -11,057
Note 33 Interest received and paid
KEUR
Group
Bal at 1 Jan 2023 Cash flow effects Non-cash flow
effects
Foreign exchange
differences
Bal at 31 Dec 2023
Liabilities to credit institutions
86,327 2,000 785 - 89,112
Lease liabilities
1,990 -1,084 551 -35 1,420
Total
88,317 916 1,336 -35 90,533
Group
Bal at 1 Jan 2022 Cash flow effects Non-cash flow
effects
Foreign exchange
differences
Bal at 31 Dec 2022
Liabilities to credit institutions
144,943 -8,779 -49,892 55 86,327
Lease liabilities
3,371 -1,777 432 -36 1,990
Total
148,313 -10,556 -49,460 19 88,317
Note 34 Supplemental information to cash flow finance activities
Reconciliation of items included in financing activities - Group, continuing operations
Other adjustments for non-cash items
Continuing operations
Group Parent company
KEUR 2023 2022 2023 2022
Capitalized interest expense - 7,828 - 7,828
Amortized borrowing costs 785 1,693 785 1,693
Pension revaluation direct to equity -103 1,386 - -
Capital gain/loss from fixed assets 31 11 - -
Changes accrued interest 283 -739 -479 -2,383
Other -11 -249 -31 -254
Total items not included in cash flow 985 9,929 275 6,884
Note 35 Appropriation of Earnings
KEUR
Non-restricted equity in the Parent company at the disposal of the Annual General Meeting:
Retained earnings 77 109
Loss for the year -8,723
Total 68,386
The Board of Directors and the CEO propose that the amount be appropriated as follows:
Amount carried forward 68,386
7372
QUANT ANNUAL REPORT 2023
NOTES
NOTES
QUANT ANNUAL REPORT 2023
Note 36 Business combinations, discontinued operations and assets and liabilities held for
sale
INCOME STATEMENT FOR DISCONTINUED OPERATIONS
Group
KEUR 2023 2022
Net sales - -
Cost of sales - -
Gross profit - -
General and administrative expenses -307 -243
Other operating income - 704
Other operating expenses - -
Operating Loss -307 461
Interest income and similar profit/loss items - 1
Interest expense and similar profit/loss items -144 -
Foreign exchange gains and losses -118 -
Total financial items -261 1
Profit/loss before tax -568 462
Taxes -306 159
Loss for the year -874 621
Note 37 Events after the reporting period
On February 9, 2024, it was announced that Metsä Wood, part
of the Metsä Group, has informed Quant Finland and Quant
Estonia of its intention to make a strategic decision to integrate
the maintenance functions internally, leading to the termination
of the maintenance service agreements with Quant. On 24 April,
2024, Metsä Wood signed Business Purchase Agreements
with Quant Finland and Quant Estonia, specifying the handover
date of 1 October, 2024. In Q2 of 2024, Quant’s portfolio value
will decrease by EUR 25 million as a result of this contract
termination.
ASSETS AND LIABILITIES HELD FOR SALE
Group
KEUR 2023 2022
Financial assets 44 217
Other receivables 1 1
Total assets 45 218
Provisions 45 219
Accounts payable 4 14
Accrued expenses and deferred income 193 19
Other non-interest-bearing liabilities 689 405
Total liabilities 931 656
CASH FLOW FOR DISCONTINUED OPERATIONS
Group
KEUR 2023 2022
Cash flow from operating activities -469 818
Cash flow from investing activities 174 -
Cash flow from financing activities - -
Total cash flow for the period -296 818
KEUR
Property, plant and equipment 6
Cash and cash equivalents 11
Other liabilities -
Net assets -17
2023
On 30 June 2023 Quant Hungary, a subsidiary with 5 research and development employees, was sold to a former employee. Below is the reported
value of assets and liabilities that were sold. The effect of the divestment on cash and cash equivalents was 0 and a capital gain of EUR 11
thousand was reported in the Income Statement as ”Other income”.
There were no acquisitions carried out during 2023.
2022
There were no acquisitions carried out during 2022.
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
7574
Quant AB
556975-5654
Stockholm, April 26, 2024
The Management Report, financial statements and notes are a translation from the Swedish original.
The undersigned declare that the consolidated accounts and annual
report were prepared in accordance with IFRS, as approved by the EU,
and with generally accepted accounting practices, and give a true and
fair presentation of the position and performance of the Group and the
Parent company, and that the Management report includes a fair view of
the development and performance of the business and position of the
Group and the Parent company as well as describing the material risks
and uncertainty factors to which the Parent company and subsidiaries
that are members of the Group are exposed.
Bo Elisson
CHAIRMAN OF THE BOARD
Samuel Gross
BOARD MEMBER
Alexander Bell
BOARD MEMBER
Tomas Rönn
BOARD MEMBER and CEO
Our audit report has been submitted, April 26, 2024
Öhrlings Pricewaterhouse Coopers AB
NICKLAS KULLBERG
AUTHORIZED PUBLIC ACCOUNTANT
SIGNATURES
SIGNATURES
Report on the annual accounts and consolidated accounts
Opinions
We have audited the annual accounts and consolidated accounts of
Quant AB (publ) for the year 2023 except for the corporate governance
statement on pages 29-30. The annual accounts and consolidated
accounts of the company are included on pages 31-74 in this document.
In our opinion, the annual accounts have been prepared in accordance
with the Annual Accounts Act and present fairly, in all material respects,
the financial position of parent company and the group as of 31 December
2023 and its financial performance and cash flow for the year then ended
in accordance with the Annual Accounts Act. The consolidated accounts
have been prepared in accordance with the Annual Accounts Act and
present fairly, in all material respects, the financial position of the group as
of 31 December 2023 and their financial performance and cash flow for
the year then ended in accordance with International Financial Reporting
Standards (IFRS), as adopted by the EU, and the Annual Accounts Act.
Our opinions do not cover the corporate governance statement on pages
29-30. The statutory administration report is consistent with the other
parts of the annual accounts and consolidated accounts.
We therefore recommend that the general meeting of shareholders
adopts the income statement and balance sheet for the parent company
and the group.
Our opinions in this report on the annual accounts and consolidated
accounts are consistent with the content of the additional report that has
been submitted to the parent company’s audit committee in accordance
with the Audit Regulation (537/2014) Article 11.
Basis for Opinions
We conducted our audit in accordance with International Standards on
Auditing (ISA) and generally accepted auditing standards in Sweden.
Our responsibilities under those standards are further described in
the Auditor’s Responsibilities section. We are independent of the
parent company and the group in accordance with professional ethics
for accountants in Sweden and have otherwise fulfilled our ethical
responsibilities in accordance with these requirements. This includes
that, based on the best of our knowledge and belief, no prohibited
services referred to in the Audit Regulation (537/2014) Article 5.1 have
been provided to the audited company or, where applicable, its parent
company or its controlled companies within the EU.
We believe that the audit evidence we have obtained is sufficient and
appropriate to provide a basis for our opinions.
Our audit approach
Audit scope
We designed our audit by determining materiality and assessing the
risks of material misstatement in the consolidated financial statements.
In particular, we considered where management made subjective
judgements; for example, in respect of significant accounting estimates
that involved making assumptions and considering future events that
are inherently uncertain. As in all of our audits, we also addressed
the risk of management override of internal controls, including among
other matters consideration of whether there was evidence of bias that
represented a risk of material misstatement due to fraud.
We tailored the scope of our audit in order to perform sufficient work to
enable us to provide an opinion on the consolidated financial statements
as a whole, taking into account the structure of the Group, the accounting
processes and controls, and the industry in which the group operates. In
addition to the parent company, Quant AB, the Group Audit has included
the operating companies in Sweden, Chile, Finland, Brazil and Norway.
Key audit matters
Key audit matters of the audit are those matters that, in our professional
judgment, were of most significance in our audit of the annual accounts
and consolidated accounts of the current period. These matters were
addressed in the context of our audit of, and in forming our opinion
thereon, the annual accounts and consolidated accounts as a whole, but
we do not provide a separate opinion on these matters.
AUDITOR’S REPORT
(Translation from the Swedish original)
To the general meeting of the shareholders of Quant AB (publ), corporate identity number 5569755654
AUDITOR’S REPORT
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
7776
AUDITOR’S REPORT
Key audit matter How our audit addressed the key audit matter
Recognition of revenue from the sale of maintenance
and repair services at the right amount and in the right
period.
The Group’s revenues are mainly related to multi-year
customer contracts with manufacturing companies where
Quant provides maintenance and repair services for
customers’ production facilities. The contracts are mainly of
standard nature and contain either one main performance
obligation for maintenance work, or several performance
obligations, which in addition to maintenance work also
includes e.g. additional work or sales of spare parts. Pricing
can be both ixed and variable. In some cases, the contracts
have a ixed price combined with certain variable parts
such as bonuses based on agreed KPIs. In these cases,
management’s calculations and assumptions form the basis
for revenue recognition. For multi-year ixed-price contracts,
revenue is recognized evenly over the life of the contract.
Invoicing normally occurs in the month in which the services
are performed. In cases where invoicing differs from worked-
up revenue for the period, accrued revenue or prepaid
income is reported to the extent that the invoiced amount
differs from the worked-up revenue. As a result of manual
calculations and assumptions being made in the accounts,
combined with the fact that the revenue low is signiicant,
we have assessed the revenue as an important area in the
audit.
For accounting principles regarding the Group’s revenues, we
refer to Note 5 in the annual report for 2023.
We have focused a signiicant part of our audit on evaluating
Quant’s principles for revenue recognition. We have done
this, among other things, by performing the following audit
procedures:
• Analysis of revenue during the year compared to the
previous year.
• Reviewed a selection of major contracts against the
contract terms and Quant’s guidelines for assessing
revenue recognition.
• On a sample basis, tested that revenue is reported in the
correct period and at the correct amount.
• Reviewed credit notes after the end of the inancial year.
• Evaluated Quant’s accounting principles and the notes
provided.
Impairment testing of acquisition-related surplus values
and goodwill
In the consolidated balance sheet, acquisition-related surplus
values and goodwill are reported at a value of 70 910 kEUR.
Goodwill and acquisition-related surplus values correspond
to the difference between the value of net assets and the
purchase price paid in an acquisition. Unlike other assets,
there is no amortization of goodwill, which is tested annually
for impairment or when there is an indication of impairment.
Other acquisition-related surplus values are amortized over
the estimated useful life. When the company management
examines cash-generating units for impairment, the reported
values are compared with the estimated recoverable
amount. If the recoverable amount is substantially lower than
the reported value, the asset is written down to its estimated
recoverable value. The recoverable amount is determined
by calculating the asset’s value in use. When calculating the
value in use, company management must make assumptions
about future growth and margin development. Future events
and new information may change these assessments and
estimates, and it is therefore particularly important for the
management to continuously evaluate whether the value
of the acquisition-related intangible assets can be justiied
taking into account the assumptions made.
In our audit, we have focused on management’s assessment
of impairment and the identiied surplus values. We have,
among other things, performed the following procedures:
• Evaluated Quant’s process for testing acquisition-
related surplus values and goodwill for impairment.
• Reviewed the accuracy of the calculation models by
using PwC’s internal specialists in company valuation.
• Evaluated the reasonableness of the discount rate used
• Veriied that identiied write-down needs were reported
correctly in the income statement.
• Evaluated the reasonableness of assumptions made
and conducted sensitivity analyzes for changed
assumptions.
• Evaluated management’s forecasting ability by
comparing previously made forecasts against actual
outcomes.
• Based on materiality, conirmed that suficient note
information is provided in the annual report.
The performed audit procedures have not identiied any
signiicant observations related to this area.
Other Information than the annual accounts and
consolidated accounts
The Board of Directors and the Managing Director are responsible for
this other information. The other information consists of an expanded
description of the group’s business during 2023 on pages 2-28 and
79-80 in the document “Annual report 2023”. The report is found at the
company’s website.
Our opinion on the annual accounts and consolidated accounts does not
cover this other information and we do not express any form of assurance
conclusion regarding this other information.
In connection with our audit of the annual accounts and consolidated
accounts, our responsibility is to read the information identified above
and consider whether the information is materially inconsistent with
the annual accounts and consolidated accounts. In this procedure we
also take into account our knowledge otherwise obtained in the audit
and assess whether the information otherwise appears to be materially
misstated.
If we, based on the work performed concerning this information, conclude
that there is a material misstatement of this other information, we are
required to report that fact. We have nothing to report in this regard.
Responsibilities of the Board of Director’s and the
Managing Director
The Board of Directors and the Managing Director are responsible for the
preparation of the annual accounts and consolidated accounts and that
they give a fair presentation in accordance with the Annual Accounts Act
and, concerning the consolidated accounts, in accordance with IFRS as
adopted by the EU. The Board of Directors and the Managing Director are
also responsible for such internal control as they determine is necessary
to enable the preparation of annual accounts and consolidated accounts
that are free from material misstatement, whether due to fraud or error.
In preparing the annual accounts and consolidated accounts, The
Board of Directors and the Managing Director are responsible for the
assessment of the company’s and the group’s ability to continue as a
going concern. They disclose, as applicable, matters related to going
concern and using the going concern basis of accounting. The going
concern basis of accounting is however not applied if the Board of
Directors and the Managing Director intend to liquidate the company, to
cease operations, or has no realistic alternative but to do so.
Auditor’s responsibility
Our objectives are to obtain reasonable assurance about whether the
annual accounts and consolidated accounts as a whole are free from
material misstatement, whether due to fraud or error, and to issue an
auditor’s report that includes our opinions. Reasonable assurance is a
high level of assurance, but is not a guarantee that an audit conducted
in accordance with ISAs and generally accepted auditing standards
in Sweden 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
annual accounts and consolidated accounts.
A further description of our responsibility for the audit of the annual accounts
and consolidated accounts is available on Revisorsinspektionen’s
website: www.revisorsinspektionen.se/revisornsansvar. This description
is part of the auditor´s report.
Report on other legal and regulatory requirements
The auditor’s audit of the administration of the company
and the proposed appropriations of the company’s profit or
loss
Opinions
In addition to our audit of the annual accounts and consolidated accounts,
we have also audited the administration of the Board of Director’s and
the Managing Director of Quant AB for the year 2023 and the proposed
appropriations of the company’s profit or loss.
We recommend to the general meeting of shareholders that the profit
be appropriated in accordance with the proposal in the statutory
administration report and that the members of the Board of Director’s and
the Managing Director be discharged from liability for the financial year.
Basis for Opinions
We conducted the audit in accordance with generally accepted auditing
standards in Sweden. Our responsibilities under those standards
are further described in the Auditor’s Responsibilities section. We are
independent of the parent company and the group in accordance with
professional ethics for accountants in Sweden and have otherwise fulfilled
our ethical responsibilities in accordance with these requirements.
We believe that the audit evidence we have obtained is sufficient and
appropriate to provide a basis for our opinions.
Responsibilities of the Board of Director’s and the
Managing Director
The Board of Directors is responsible for the proposal for appropriations
of the company’s profit or loss. At the proposal of a dividend, this includes
an assessment of whether the dividend is justifiable considering the
requirements which the company’s and the group’s type of operations,
size and risks place on the size of the parent company’s and the group’
equity, consolidation requirements, liquidity and position in general.
The Board of Directors is responsible for the company’s organization and
the administration of the company’s affairs. This includes among other
things continuous assessment of the company’s and the group’s financial
situation and ensuring that the company´s organization is designed so
that the accounting, management of assets and the company’s financial
affairs otherwise are controlled in a reassuring manner. The Managing
Director shall manage the ongoing administration according to the
Board of Directors’ guidelines and instructions and among other matters
take measures that are necessary to fulfill the company’s accounting
in accordance with law and handle the management of assets in a
reassuring manner.
Auditor’s responsibility
Our objective concerning the audit of the administration, and thereby
our opinion about discharge from liability, is to obtain audit evidence to
assess with a reasonable degree of assurance whether any member of
the Board of Directors or the Managing Director in any material respect:
• has undertaken any action or been guilty of any omission which can
give rise to liability to the company, or
• in any other way has acted in contravention of the Companies Act,
the Annual Accounts Act or the Articles of Association.
Our objective concerning the audit of the proposed appropriations of
the company’s profit or loss, and thereby our opinion about this, is to
assess with reasonable degree of assurance whether the proposal is in
accordance with the Companies Act.
Reasonable assurance is a high level of assurance, but is not a guarantee
that an audit conducted in accordance with generally accepted auditing
standards in Sweden will always detect actions or omissions that can
give rise to liability to the company, or that the proposed appropriations
of the company’s profit or loss are not in accordance with the Companies
Act.
A further description of our responsibility for the audit of the administration is
available on Revisorsinspektionen’s website: www.revisorsinspektionen.
se/revisornsansvar. This description is part of the auditor’s report.
AUDITOR’S REPORT
QUANT ANNUAL REPORT 2023 QUANT ANNUAL REPORT 2023
7978
AUDITOR’S REPORT
The auditor’s examination of the ESEF report
Opinion
In addition to our audit of the annual accounts and consolidated accounts,
we have also examined that the Board of Directors and the Managing
Director have prepared the annual accounts and consolidated accounts
in a format that enables uniform electronic reporting (the Esef report)
pursuant to Chapter 16, Section 4 a of the Swedish Securities Market Act
(2007:528) for Quant AB (publ) for the financial year 2023.
Our examination and our opinion relate only to the statutory requirements.
In our opinion, the Esef report has been prepared in a format that, in all
material respects, enables uniform electronic reporting.
Basis for Opinions
We have performed the examination in accordance with FAR’s
recommendation RevR 18 Examination of the Esef report. Our
responsibility under this recommendation is described in more detail in
the Auditors’ responsibility section. We are independent of Quant AB
(publ) in accordance with professional ethics for accountants in Sweden
and have otherwise fulfilled our ethical responsibilities in accordance with
these requirements.
We believe that the evidence we have obtained is sufficient and
appropriate to provide a basis for our opinion.
Responsibilities of the Board of Director’s and the
Managing Director
The Board of Directors and the Managing Director are responsible for the
preparation of the Esef report in accordance with the Chapter 16, Section
4(a) of the Swedish Securities Market Act (2007:528), and for such
internal control that the Board of Directors and the Managing Director
determine is necessary to prepare the Esef report without material
misstatements, whether due to fraud or error.
Auditor’s responsibility
Our responsibility is to obtain reasonable assurance whether the Esef
report is in all material respects prepared in a format that meets the
requirements of Chapter 16, Section 4(a) of the Swedish Securities
Market Act (2007:528), based on the procedures performed.
RevR 18 requires us to plan and execute procedures to achieve
reasonable assurance that the Esef report is prepared in a format that
meets these requirements.
Reasonable assurance is a high level of assurance, but it is not a
guarantee that an engagement carried out according to RevR 18 and
generally accepted auditing standards in Sweden will always detect a
material misstatement when it exists. Misstatements can arise from fraud
or error and are considered material if, individually or in aggregate, they
could reasonably be expected to influence the economic decisions of
users taken on the basis of the Esef report.
The audit firm applies ISQC 1 Quality Control for Firms that Perform Audits
and Reviews of Financial Statements, and other Assurance and Related
Services Engagements and accordingly maintains a comprehensive
system of quality control, including documented policies and procedures
regarding compliance with professional ethical requirements, professional
standards and legal and regulatory requirements.
The examination involves obtaining evidence, through various procedures,
that the Esef report has been prepared in a format that enables uniform
electronic reporting of the annual accounts and consolidated accounts.
The procedures selected depend on the auditor’s judgment, including the
assessment of the risks of material misstatement in the report, whether
due to fraud or error. In carrying out this risk assessment, and in order
to design procedures that are appropriate in the circumstances, the
auditor considers those elements of internal control that are relevant to
the preparation of the Esef report by the Board of Directors (and the
Managing Director), but not for the purpose of expressing an opinion
on the effectiveness of those internal controls. The examination also
includes an evaluation of the appropriateness and reasonableness of
assumptions made by the Board of Directors and the Managing Director.
The procedures mainly include a validation that the Esef report has been
prepared in a valid XHTML format and a reconciliation of the Esef report
with the audited annual accounts and consolidated accounts.
Furthermore, the procedures also include an assessment of whether
the consolidated statement of financial performance, financial position,
changes in equity, cash flow and disclosures in the Esef report has
been marked with iXBRL in accordance with what follows from the Esef
regulation.
Öhrlings PricewaterhouseCoopers AB, Torsgatan 21 113 97 Stockholm,
was appointed auditor of Quant AB (publ) by the general meeting of the
shareholders on 27 April 2023 and has been the company’s auditor since
5 November 2019.
Stockholm, April 26, 2024
PricewaterhouseCoopers AB
Nicklas Kullberg
Authorized Public Accountant
ALTERNATIVE PERFORMANCE MEASURES
Quant uses certain alternative performance measures (APMs) not defined in the rules for financial reporting adopted by Quant. APMs, i.e. performance
measures not based on financial statements standards, provide meaningful supplemental information by excluding items that may not be indicative of
the operating result or cash flows of Quant. Alternative performance measures enhance comparability from period to period and are frequently used by
analysts, investors and other parties. These APMs, as defined, cannot be fully compared with other companies’ APMs and should not be considered
as a substitute for measures of performance in accordance with IFRS.
ALTERNATIVE
PERFORMANCE
MEASURE
DEFINITION REASON FOR USE
EBITDA
Earnings before interest, tax, depreciation and amortization,
and before write-down of intangible and tangible assets.
Shows the operational proitability that the
business primarily can affect
Adjusted EBITDA EBITDA excluding items affecting comparability (non-recurring
items) and the effect of IFRS 16 Leases
Related to the underlying performance and
cash generation ability of the business
Adjusted EBITDA Margin Adjusted EBITDA as a percentage of Net Sales Enables comparability of underlying
proitability for different size segments
Adjusted EBITDA IFRS 16 EBITDA excluding items affecting comparability (non-recurring
items), but including the effect of IFRS 16 Leases, with
expenses related to leases in Depreciation and Interest cost
Related to the underlying performance
and cash generation ability of the business,
aligned with updated IFRS standards
Net debt Interest-bearing liabilities, excluding lease liabilities, less cash
and cash equivalents
Indicates how much debt the group has net
of cash and is an important measure for bond
holders
Net debt IFRS 16 Interest-bearing liabilities, including lease liabilities, less cash
and cash equivalents
Indicates how much debt the group has
net of cash, with lease liabilities recorded as
debt in accordance with IFRS 16, aligned with
adjusted EBITDA IFRS 16
Net debt/adjusted EBITDA
/ Net Debt / Adjusted
EBITDA IFRS 16
Net debt in relation to adjusted EBITDA / Net debt IFRS 16 in
relation to adjusted EBITDA IFRS 16
Shows the ability to service debt, an
important measure for bond holders, both
without and with application of IFRS 16
Growth excluding
structural and other non-
recurring adjustments
Growth excluding structural changes and other non-recurring
adjustments shows the change in net sales, excluding
changes related to acquisitions, divestments, and other non-
recurring adjustments, such as accounting related changes
Shows the actual growth, including currency
effects, of the business
Organic growth Organic growth refers to growth in net sales excluding (i)
growth related to acquisitions and divestments and other non-
recurring adjustments and (ii) growth related to luctuations in
currency exchange rates
Shows the actual growth of the business,
excluding currency effects
Local currency/constant
currencies
Excludes the impact of changes in exchange rates when
translating net sales and proits of entities with reporting
currencies other than Euro, to the group currency Euro
Shows growth excluding currency effects
Contract Portfolio The annualized net sales of current customer contracts,
adjusted for (i) signed new contracts, included at date of
contract signing, irrespective of start date; (ii) terminated
contracts, excluded at date of formal notiication, irrespective
of end date; (iii) changes formally agreed with the customers
of existing contracts, included at date of agreement. This
includes changes due to renewals of contracts or other
reasons
Shows current recurring annual net sales
adjusted for short- and medium-term
changes
Items affecting
comparability/non-
recurring items
Items affecting comparability are of a one-off, non-recurring,
non-operational, extraordinary, unusual or exceptional nature
(including restructuring expenditures).
Shows the value of items which affect
the comparability of Quant’s result and
proitability between periods
QUANT ANNUAL REPORT 2023
80
RECONCILIATION OF ALTERNATIVE
PERFORMANCE MEASURES
Jan-Dec
KEUR 2023 2022
Continuing operations
Operating profit (loss) 1,647 -9,681
Depreciation & amortization 5,651 6,281
Non recurring items 2,855 -
Reversal of Write-down tangible assets - -
Adjusted EBITDA IFRS 16 10,153 6,688
Effect from IFRS 16 -1,230 -2,015
Adjusted EBITDA 8,923 4,672
Net sales 205,638 179,374
Adjusted EBITDA margin 4.3% 2.6%
Discontinued operations
Operating profit (loss) -307 461
Depreciation & amortization - -
Non recurring items - -
Reversal of Write-down intangible assets - -
Reversal of Write-down tangible assets - -
Adjusted EBITDA IFRS 16 -307 461
Effect from IFRS 16 - -
Adjusted EBITDA -307 461
Net sales - -
Adjusted EBITDA margin - -
Group total
Operating profit (loss) 1,339 -9,220
Depreciation & amortization 5,651 6,281
Non recurring items 2,855 -
Reversal of Write-down intangible assets - 10,087
Reversal of Write-down tangible assets - -
Adjusted EBITDA IFRS 16 9,846 7,149
Effect from IFRS 16 -1,230 -2,015
Adjusted EBITDA 8,616 5,133
Net sales 205,638 179,374
Adjusted EBITDA margin 4.2% 2.9%
The product is
produced at an
ISO certiied
printing center.
www.quantservice.com
For further questions:
info@quantservice.com
FINANCIAL INFORMATION
Financial information and other relevant company
information is published on
www.quantservice.com/investor.
INVESTOR RELATIONS CONTACT
Madelene Kärvin, CFO
ir@quantservice.com
FINANCIAL CALENDAR
Interim report Q1
(January – March 2024)
May 22, 2024
Interim report Q2
(April – June 2024)
August 30, 2024
Interim report Q3
(July – September 2024)
November 22, 2024
Interim report Q4
(October – December 2024)
February 28, 2025
549300RY7FWEMUOTIT282023-01-012023-12-31549300RY7FWEMUOTIT282022-01-012022-12-31549300RY7FWEMUOTIT282023-12-31549300RY7FWEMUOTIT282022-12-31549300RY7FWEMUOTIT282021-12-31ifrs-full:IssuedCapitalMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:IssuedCapitalMember549300RY7FWEMUOTIT282022-12-31ifrs-full:IssuedCapitalMember549300RY7FWEMUOTIT282021-12-31ifrs-full:AdditionalPaidinCapitalMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:AdditionalPaidinCapitalMember549300RY7FWEMUOTIT282022-12-31ifrs-full:AdditionalPaidinCapitalMember549300RY7FWEMUOTIT282021-12-31ifrs-full:OtherReservesMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:OtherReservesMember549300RY7FWEMUOTIT282022-12-31ifrs-full:OtherReservesMember549300RY7FWEMUOTIT282021-12-31ifrs-full:RetainedEarningsMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:RetainedEarningsMember549300RY7FWEMUOTIT282022-12-31ifrs-full:RetainedEarningsMember549300RY7FWEMUOTIT282021-12-31549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:IssuedCapitalMember549300RY7FWEMUOTIT282023-12-31ifrs-full:IssuedCapitalMember549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:AdditionalPaidinCapitalMember549300RY7FWEMUOTIT282023-12-31ifrs-full:AdditionalPaidinCapitalMember549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:OtherReservesMember549300RY7FWEMUOTIT282023-12-31ifrs-full:OtherReservesMember549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:RetainedEarningsMember549300RY7FWEMUOTIT282023-12-31ifrs-full:RetainedEarningsMember549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:DiscontinuedOperationsMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:DiscontinuedOperationsMember549300RY7FWEMUOTIT282023-01-012023-12-31ifrs-full:AggregateContinuingAndDiscontinuedOperationsMember549300RY7FWEMUOTIT282022-12-31ifrs-full:AggregateContinuingAndDiscontinuedOperationsMember549300RY7FWEMUOTIT282023-12-31ifrs-full:AggregateContinuingAndDiscontinuedOperationsMember549300RY7FWEMUOTIT282022-01-012022-12-31ifrs-full:AggregateContinuingAndDiscontinuedOperationsMember549300RY7FWEMUOTIT282021-12-31ifrs-full:AggregateContinuingAndDiscontinuedOperationsMemberiso4217:EURiso4217:EURxbrli:shares