INTERIM REPORT FOR  
Q2 2023/24 AND  
THE HALF-YEAR  
Ambu A/S, Baltorpbakken 13, DK-2750 Ballerup  
Registration no. 63644919  
1
Company announcement no. 11 2023/24  
|
14 May 2024  
 
INTERIM REPORT FOR Q2 2023/24 AND THE HALF-YEAR  
In the second quarter of the 2023/24 financial year, Ambu deliver-  
ed 15.5% organic revenue growth and a 14.2% EBIT margin before  
special items. This was driven by Endoscopy Solutions growing  
HIGHLIGHTS FOR THE QUARTER  
22.3% and Anaesthesia & Patient Monitoring growing 7.0%.  
Last year’s comparative figures are presented in brackets.  
On April 10, 2024, Ambu raised its financial guidance by upgrad-  
Financial highlights  
ing its full-year organic revenue growth to 10-12% from 7-10% and  
EBIT margin before special items to 10-12% from 8-10%. In addi-  
tion, the company raised its free cash flow expectations to DKK  
+370m from DKK +270m. This was mainly driven by better-than-  
expected outcomes of contract negotiations in Anaesthesia &  
Patient Monitoring.  
●
●
Revenue for Q2 increased organically by 15.5% (4.2%) to DKK 1,367m (DKK 1,189m), with  
reported growth of 15.0% (6.0%). Organic growth for the half-year was 14.9% (4.0%), with  
reported growth of 12.9% (7.8%).  
Endoscopy Solutions revenue increased organically by 22.3% (10.6%) and by 23.6% (6.7%)  
for the half-year. Pulmonology posted 13.9% (-3.4%) organic growth, and Endoscopy  
Solutions excluding pulmonology posted 33.3% (36.3%) organic growth, driven by high  
double-digit growth in urology and ENT.  
“I am pleased with the performance within the second quarter of our  
fiscal year 2023/24, where our Endoscopy Solutions business deliver-  
ed 22.3% organic revenue growth, and we improved both our profita-  
bility and free cash flow, slightly ahead of our ongoing transformation  
to deliver profitable growth.  
●
●
Anaesthesia & Patient Monitoring increased organically by 7.0% (-2.8%) and by 4.2% (0.9%)  
for the half-year, driven by positive outcomes of contract negotiations.  
EBIT before special items for the quarter was DKK 194m (DKK 46m), with an EBIT margin  
before special items of 14.2% (3.9%). EBIT for the half-year ended at DKK 320m (DKK 114m),  
with an EBIT margin of 12.2% (4.9%). The improved EBIT margin was driven by organic  
revenue growth, resulting in operational leverage, slightly offset by investment in resources to  
drive organic growth. The investments are expected to increase for the remaining fiscal year.  
Free cash flow before acquisitions totalled DKK 128m (DKK 21m) for the quarter and DKK  
263m (DKK -153m) for the half-year.  
Our Endoscopy Solutions business grew in all segments, and we recent-  
ly expanded and strengthened our offering within gastroenterology by  
obtaining North American regulatory clearance (FDA) of aScope™  
Gastro Large and aScope™ Duodeno 2. All in all, strengthening our  
customer value proposition and foundation for long-term growth, and I  
am thankful for the great work by colleagues across Ambu.”  
●
●
The adjusted FY 2023/24 financial guidance stated on 10 April 2024 is maintained:  
-
-
-
Organic revenue growth: 10-12% (7-10%)  
EBIT margin before special items: 10-12% (8-10%)  
Free cash flow: DKK +370m (DKK +270m)  
BRITT MEELBY JENSEN  
Chief Executive Officer  
Business highlights  
●
Strengthened gastroenterology (GI) offering, with North American regulatory clearance (FDA) of:  
-
aScope™ Gastro Large & aBox™ 2. With the European clearance (CE mark) obtained in  
September 2023, the global commercialisation begins.  
-
aScope™ Duodeno 2 & aBox™ 2, initialising an extended controlled market release with  
key hospitals in North America. European clearance (CE mark) is expected to be obtained  
later in the 2024 calendar year.  
Q2 2023/24 conference call  
A conference call is broadcast live today, Tuesday 14 May 2024, at 11:00 (CET), via  
ambu.com/webcastQ22024. To ask questions during the Q&A session, please  
register prior to the call via ambu.com/conferencecallQ22024register. Upon  
registration, you will receive an e-mail with information to access the call.  
The presentation can be downloaded at Ambu.com/presentations.  
●
Announcing Ambu Broncho Simulator - a software-based training platform developed with  
Artificial Intelligence for pulmonology training purposes.  
2
Company announcement no. 11 2023/24  
|
14 May 2024  
 
FINANCIAL HIGHLIGHTS  
Q2  
Q2  
YTD  
YTD  
FY  
Q2  
Q2  
YTD  
YTD  
FY  
2023/24 2022/23 2023/24 2022/23 2022/23  
2023/24 2022/23 2023/24 2022/23 2022/23  
DKKm  
DKKm  
Income statement  
Revenue  
Gross profit  
EBITDA before special items  
Depreciation, amortisation and impairment  
EBIT before special items  
Special items  
EBIT  
EBITDA  
Net financials  
Profit before tax  
Key figures and ratios  
Organic growth, %  
Gross margin, %  
1,367  
813  
285  
-91  
194  
0
194  
285  
-7  
1,189  
664  
125  
-79  
46  
0
46  
125  
-27  
19  
2,621  
1,552  
498  
-178  
320  
0
320  
498  
-13  
2,321  
1,326  
273  
-159  
114  
0
114  
273  
-67  
4,775  
2,713  
632  
-330  
302  
-8  
294  
642  
-84  
15.5  
59.5  
45.3  
20.8  
14.2  
14.2  
20.8  
23  
4.2  
55.8  
52.0  
10.5  
3.9  
3.9  
10.5  
21  
14.9  
59.2  
47.0  
19.0  
12.2  
12.2  
19.0  
23  
4.0  
57.1  
52.2  
11.8  
4.9  
4.9  
11.8  
21  
7.6  
56.8  
50.5  
13.2  
6.3  
6.2  
13.4  
20  
OPEX ratio, %  
EBITDA margin before special items, %  
EBIT margin before special items, %  
EBIT margin, %  
EBITDA margin, %  
Tax rate, %  
Return on equity, %  
NIBD/EBITDA before special items  
Equity ratio, %  
13  
0.3  
79  
-1  
1.6  
75  
13  
0.3  
79  
-1  
1.6  
75  
3
0.7  
79  
187  
144  
307  
236  
47  
37  
210  
168  
Net profit for the period  
15  
Net working capital, % of revenue  
Return on invested capital (ROIC), %  
Average number of employees  
20  
7
4,799  
24  
2
4,290  
20  
7
4,750  
24  
2
4,350  
20  
4
4,385  
Cash flow  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
196  
-68  
128  
99  
-78  
21  
385  
-122  
263  
1
-154  
-153  
518  
-326  
192  
Share-related ratios (in DKK)  
Market price per share  
Earnings per share (EPS)  
114  
0.54  
0.54  
103  
0.06  
0.06  
114  
0.89  
0.89  
103  
0.15  
0.15  
74  
0.64  
0.64  
CFFO, % of revenue  
CFFI, % of revenue  
FCF, % of revenue  
14  
-5  
9
8
-6  
2
15  
-5  
10  
0
-7  
-7  
11  
-7  
4
Diluted earnings per share (EPS-D)  
Key figures and ratio definitions are consistent with the ones applied in the Annual Report 2022/23.  
Balance sheet  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
7,061  
1,011  
5,605  
243  
6,937  
1,108  
5,212  
733  
7,061  
1,011  
5,605  
243  
6,937  
1,108  
5,212  
733  
6,859  
939  
5,393  
427  
5,848  
5,945  
5,848  
5,945  
5,820  
3
Company announcement no. 11 2023/24  
|
14 May 2024  
 
BUSINESS PERFORMANCE -- IN BRIEF  
Business areas  
DKKm  
Q2 2023/24  
Split  
Q2 2022/23  
Organic  
Currency  
Reported  
YTD 2023/24  
YTD 2022/23  
Organic  
Currency  
Reported  
Endoscopy solutions  
- Pulmonology  
807  
427  
380  
59%  
31%  
28%  
663  
378  
285  
22.3%  
13.9%  
33.3%  
-0.6%  
-0.9%  
0.0%  
21.7%  
13.0%  
33.3%  
1,555  
825  
1,280  
724  
23.6%  
15.9%  
33.7%  
-2.1%  
-1.9%  
-2.4%  
21.5%  
14.0%  
31.3%  
- Excluding pulmonogy  
730  
556  
Anaesthesia & Patient  
Monitoring  
560  
41%  
526  
7.0%  
-0.5%  
6.5%  
1,066  
1,041  
4.2%  
-1.8%  
2.4%  
- Anaesthesia  
287  
273  
21%  
20%  
264  
262  
9.1%  
4.8%  
-0.4%  
-0.6%  
8.7%  
4.2%  
555  
511  
537  
504  
5.7%  
2.5%  
-2.3%  
-1.1%  
3.4%  
1.4%  
- Patient Monitoring  
Total  
1,367  
100%  
1,189  
15.5%  
-0.5%  
15.0%  
2,621  
2,321  
14.9%  
-2.0%  
12.9%  
Geographies  
DKKm  
Q2 2023/24  
Split  
Q2 2022/23  
Organic  
Currency  
Reported  
YTD 2023/24  
YTD 2022/23  
Organic  
Currency  
Reported  
North America  
Europe  
684  
541  
142  
50%  
40%  
10%  
586  
473  
130  
18.9%  
13.7%  
7.5%  
-2.2%  
0.7%  
-1.7%  
16.7%  
14.4%  
9.2%  
1,315  
1,046  
260  
1,171  
913  
16.0%  
14.3%  
11.9%  
-3.7%  
0.3%  
-2.2%  
12.3%  
14.6%  
9.7%  
Rest of World  
237  
Total  
1,367  
100%  
1,189  
15.5%  
-0.5%  
15.0%  
2,621  
2,321  
14.9%  
-2.0%  
12.9%  
Q2 2023/24 - ORGANIC GROWTH  
IN ENDOSCOPY SOLUTIONS  
Q2 2023/24 - SHARE OF  
Q2 2023/24 - SPLIT IN  
REVENUE BY BUSINESS AREA  
ENDOSCOPY SOLUTIONS  
Pulmonology  
Endoscopy  
Endoscopy  
Solutions  
Anaesthesia  
& Patient  
Solutions excl.  
p
4
ul
7
mo
%
nology  
M4o1nit%oring  
53%  
59%  
22.3%  
4
Company announcement no. 11 2023/24  
|
14 May 2024  
 
STRATEGY EXECUTION IN Q2 2023/24  
Provide innovative solutions  
for true customer needs  
Excel in execution  
across the value chain  
•
North American regulatory clearance (FDA) of  
aScope™ Gastro Large solution. With European  
clearance (CE mark) obtained in September 2023,  
the global commercialisation begins.  
•
Profitable growth strengthened, reflected by  
22.3% growth in Endoscopy Solutions, driven by  
solid performance across all endoscopy  
segments.  
•
Ambu’s new generation duodenoscope aScope™  
Duodeno 2, developed in valuable collaboration  
with healthcare professionals to meet advanced  
demands for ERCP procedures, received FDA  
clearance.  
•
•
Advanced free cash flow of DKK 128m, attri-  
butable to strong operational performance.  
Continuous focus on cost and efficiency across  
the business, driving solid profitability and cash  
flow generation in H1 2023/24.  
•
Announcing Ambu Broncho Simulator – a  
software-based training platform developed with  
Artificial Intelligence, intended for pulmonology  
training.  
Bring people together  
in one shared culture  
Take leaps towards  
a sustainable future  
•
Transformation program is progressing well,  
with an improved organisational setup (incl.  
expansion of leadership), to improve efficiency  
and reduce complexity.  
•
With the FDA clearance of the aScope™ Gastro  
Large solution, the first of Ambu’s fleet of  
endoscopes to be manufactured with  
bioplastics are ready to be launched in the U.S.  
•
Ambition and focus on strengthening Ambu’s  
global mindset and efforts, building for greater  
customer impact, collaboration and success.  
•
Continued progress to implement bioplastics in  
Ambu’s full fleet of single-use endoscopes by  
early 2024/25.  
5
Company announcement no. 11 2023/24  
|
14 May 2024  
 
ENDOSCOPY SOLUTIONS PERFORMANCE  
Last year’s comparative figures are stated in brackets.  
Endoscopy Solutions sales for the quarter were up,  
reflecting organic growth of 22.3% (10.6%) and report-  
ed growth of 21.7% (12.8%), with revenue of DKK  
807m (DKK 663m). Endoscopy Solutions accounted  
for 59% (56%) of Ambu’s total revenue in Q2 2023/24.  
Feedback continues to be positive, resounding the  
aScope™ 5 Broncho’s excellent performance, com-  
pared to reusable bronchoscopes.  
Large and aScope™ Duodeno. The aScope™ Gastro  
Large is designed to address acute therapeutic  
procedures in the ICU, thereby complimenting the  
aScope™ Gastro solution, which targets procedures  
outside of the endoscopy unit, such as surgical  
gastroscopies in the OR and bedside procedures in  
the ICU. Both solutions are now commercially available  
in Europe and North America. Globally, the aScope™  
Gastro Large targets 1.5 million annual procedures,  
while the aScope™ Gastro is expected to meet needs  
within a market of 2 million annual procedures.  
In Q2, Ambu is also announcing Ambu Broncho  
Simulator, which is a software-based training platform  
developed with Artificial Intelligence, intended for  
pulmonology training.  
The satisfactory growth in Endoscopy Solutions was  
mainly driven by Ambu’s pre-existing solutions in the  
growing single-use market.  
Endoscopy Solutions excluding pulmonology  
posted 33.3% organic growth, accounting for 47% of  
Ambu’s total endoscopy revenue. The biggest growth  
drivers were urology and ENT, which posted continued  
high double-digit growth.  
DRIVERS OF THE QUARTER  
Pulmonology posted 13.9% organic for Q2, account-  
ing for 53% of the total endoscopy revenue. Ambu’s  
bronchoscopy portfolio was the biggest growth contri-  
butor, while also VivaSight™ 2 DLT contributed positi-  
vely, due to the global market re-launch in March 2023.  
The new generation aScope™ Duodeno 2 constitutes  
a step change from previous generations, driven by  
valuable collaboration with healthcare professionals  
and aimed to meet the unique needs of gastroentero-  
logists performing ERCP procedures. Ambu will  
conduct an extended controlled market release with  
key hospitals to evaluate the clinical performance in a  
real-life setting. The solution will be available in the  
market from 2024/25, and European clearance is  
expected to be obtained later in 2024. Globally, the  
solution targets 0.4 million annual procedures.  
Ear-nose-throat (ENT) and urology continued their  
double-digit organic growth trajectory, due to an  
increased pace of order uptakes and penetration of  
new customers, especially in North America and  
Europe. Otolaryngologists and urologists value the  
workflow efficiencies brought forth by Ambu’s single-  
use solutions, which supports the continued con-  
version towards single-use in the two segments.  
Moreover, the strong growth in pulmonology was  
positively impacted by the flu season this quarter,  
which overall reached a level above a five-year average.  
It was also slightly positively impacted by post-Covid-  
19 market normalisation, with health systems having  
more balanced order patterns.  
Gastroenterology (GI) sales continued growing and  
were mainly driven by Ambu’s two gastroscope solu-  
tions, aScope™ Gastro and aScope™ Gastro Large.  
The GI segment accounts for a small part of Ambu’s  
Endoscopy Solutions business, representing a long-  
term growth potential for Ambu. Focus is on applying  
a stepwise expansion within high-need, niche areas  
and bringing new functionalities to customers by  
leveraging new technology, fuelling long-term growth.  
The Center for Medicare & Medicaid Services (CMS)  
granted the aScope 5 Broncho HD TPT effective 1  
January 2024, enabling incremental reimbursement  
payments for outpatient procedures performed with  
Ambu’s fifth-generation bronchoscope. TPT was  
granted due to the solution’s substantial clinical  
improvement, compared to existing single-use and  
reusable bronchoscopy technologies. Ambu has  
received positive interest towards this opportunity.  
Endoscopy Solutions  
organic revenue growth  
22.3%  
In Q2, Ambu strengthened its gastroenterology (GI)  
offering by obtaining North American regulatory  
clearance of two new solutions, the aScope™ Gastro  
in Q2 2023/24  
The aScope™ 5 Broncho HD targets the bronchoscopy  
suite, representing a new customer group for Ambu.  
6
Company announcement no. 11 2023/24  
|
14 May 2024  
 
ANAESTHESIA & PATIENT MONITORING PERFORMANCE  
Last year’s comparative figures are stated in brackets.  
Organic growth in Anaesthesia & Patient Monitoring  
was 7.0% (-2.8%) in Q2, and reported growth was 6.5%  
(-1.5%). With revenue of DKK 560m, Anaesthesia &  
Patient Monitoring accounted for 41% (44%) of  
Ambu’s total revenue for the quarter.  
DRIVERS OF THE QUARTER  
Similar to Endoscopy Solutions, Anaesthesia & Patient  
Monitoring was impacted by normalised post-Covid-  
19 levels, with stable market growth.  
Anaesthesia & Patient  
Monitoring organic revenue  
growth  
Last year, Ambu announced that the company would  
launch strategic initiatives to increase profitability by  
implementing price increases in selected low-margin  
areas within Anaesthesia & Patient Monitoring. As  
7.0%  
contracts typically run for 1-3 years and thus are  
renewed and re-negotiated over time, the price  
increases are expected to be implemented on a rolling  
basis throughout the coming years. In general, the  
price increases are being implemented gradually, and  
based on better-than-expected outcomes of contract  
negotiations, Ambu now expects positive growth in  
Anaesthesia & Patient Monitoring. Still, the volume  
growth prospects are not fully visible, leaving  
Anaesthesia & Patient Monitoring with some degree of  
uncertainty.  
in Q2 2023/24  
The performance was slightly offset by Ambu’s exit  
from ~40 markets, where the majority is related to the  
Anaesthesia & Patient Monitoring business. The exit of  
these markets has already been completed.  
Ambu has made significant progress wit  
7
Company announcement no. 11 2023/24  
|
14 May 2024  
 
FINANCIAL RESULTS  
INCOME STATEMENT  
Q2  
Q2 Change Change  
YTD  
YTD Change Change  
DKKm  
2023/24 2022/23 in value  
%
2023/24 2022/23 in value  
%
Revenue  
1,367  
-554  
1,189  
-525  
178  
-29  
15%  
6%  
2,621  
2,321  
-995  
300  
-74  
12.9%  
7.4%  
Production costs  
-1,069  
Gross profit  
813  
664  
149  
22%  
1,552  
1,326  
226  
17.0%  
Gross margin, %  
59.5  
55.8  
‐
‐
59.2  
57.1  
‐
‐
Selling and distribution costs  
Development costs  
Mgmt and admin. costs  
Total OPEX  
-381  
-81  
-394  
-69  
13  
-12  
-2  
-3%  
17%  
1%  
-759  
-155  
-780  
-138  
21  
-17  
-24  
-20  
-2.7%  
12.3%  
8.2%  
-157  
-619  
-155  
-618  
-318  
-294  
-1  
0%  
-1,232  
-1,212  
1.7%  
EBIT  
194  
46  
148  
322%  
320  
114  
206 180.7%  
EBIT margin, %  
14.2  
3.9  
‐
‐
12.2  
4.9  
‐
‐
The average exchange rate in Q2, changed against  
DKK, relative to last year was as follows: USD by -1%,  
MYR -8%, CNY -6% and GBP 3%. The combined  
exchange rate impact on the reported revenue growth  
in percentage points for Q2 was -0.5%, while being -  
2.0% for the year-to-date.  
REVENUE  
Revenue for Q2 was DKK 1,367m (DKK 1,189m),  
reflecting a reported growth of 15.0% (6.0%) and a  
15.5% (4.2%) underlying organic growth.  
Revenue year-to-date was DKK 2,621m (DKK 2,321m),  
equivalent to reported growth of 12.9% (7.8%) and  
organic growth of 14.9% (4.0%).  
Revenue (DKKm) and gross margin (%)  
1,367  
1,400  
1,300  
1,200  
1,100  
1,000  
63%  
62%  
61%  
60%  
59%  
58%  
57%  
56%  
55%  
54%  
GROSS PROFIT  
Gross profit in Q2 was up 22.4% to DKK 813m (DKK  
664m), and the gross margin increased by 3.7 per-  
centage points to 59.5% (55.8%). The increase in gross  
margin was mainly driven by scale in our production  
costs and some tailwinds from currencies.  
1,259  
1,254  
1,195  
1,189  
59.5%  
58.9%  
56.8%  
56.2%  
55.8%  
For-the-year to date, gross profit was DKK 1,552m  
(DKK 1,326m), and the gross margin increased by 2.1  
percentage points  
Q2  
22/23  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
.
Gross margin %  
8
Company announcement no. 11 2023/24  
|
14 May 2024  
 
Selling and distribution costs corresponded to 27.9%  
(33.1%) of revenue in Q2.  
OPERATING EXPENDITURES (OPEX)  
In Q2, OPEX totalled DKK 619m, consistent with last  
year’s figure of DKK 618m, showing insignificant net  
changes compared to last year. Currency effects were  
negligible.  
EBIT  
Operating profit (EBIT) was DKK 194m (DKK 46m) in  
Q2, with an EBIT margin of 14.2% (3.9%). EBIT was  
DKK 320m (DKK 114m) for the year-to-date, with an  
EBIT margin of 12.2% (4.9%).  
Year-to-date costs were DKK 759m (DKK 780m),  
corresponding to 29.0% (33.6%) of revenue.  
DEVELOPMENT COSTS  
Development costs in Q2 totalled DKK 81m (DKK  
69m).  
The improved EBIT margin of 10.3 percentage points,  
compared to Q2 last year, was driven by revenue  
growth, improved gross margin and scale effects from  
unchanged OPEX, while soft tailwinds from currencies  
accounted for approximately 1 percentage point for  
the quarter and year-to-date.  
The underlying expense composition in Q2 was  
impacted by a significant decrease in freight costs, due  
to higher rate levels in Q2 last year, although off-set by  
increased depreciations and amortisations and lower  
level of capitalised staff costs, compared to last year.  
Year-to-date, development costs totalled DKK 155m  
(DKK 138m), corresponding to 5.9% (5.9%) of revenue.  
The OPEX ratio was 45.3% (52.0%).  
Total cash flow impact of R&D was DKK 130m, corre-  
sponding to a decrease of DKK 37m, compared to the  
prior-year period. The decrease is according to plan.  
Year-to-date, OPEX totalled DKK 1,232m (DKK  
1,212m), corresponding to 47.0% (52.2%) of revenue.  
EBIT before special items (DKKm)  
and relative to revenue (margin, %)  
14.2%  
194  
250  
200  
150  
100  
50  
16%  
14%  
12%  
10%  
8%  
6%  
4%  
2%  
0%  
Cash flow impact of development costs  
Total OPEX in DKKm and relative to revenue (%)  
10.0%  
YTD  
YTD Change  
750  
600  
450  
300  
150  
0
60%  
55%  
50%  
45%  
40%  
7.7%  
7.6%  
91  
DKKm  
2023/24 2022/23 in value  
618  
618  
619  
613  
581  
3.9%  
46  
Development costs  
- Depreciation,  
155  
-102  
138  
-83  
17  
-19  
126  
Q1  
97  
52.0%  
amortisation and  
impairment losses  
+ Investments  
0
49.1%  
Q4  
48.9%  
Q1  
48.6%  
Q3  
Q3  
22/23  
Q4  
Q2  
23/24  
Q2  
22/23  
22/23 23/24  
45.3%  
Q2  
77  
112  
-35  
= Cash flow, R&D  
130  
167  
-37  
EBIT margin before special items, %  
Q2  
22/23 22/23 22/23 23/24 23/24  
OPEX ratio, %  
DEPRECIATION, AMORTISATION  
AND IMPAIRMENT  
Depreciation, amortisation and impairment (DA) for  
Q2 represented an expense of DKK 91m (DKK 79m),  
corresponding to 6.7% (6.6%) of revenue.  
MANAGEMENT AND ADMINISTRATIVE COSTS  
Management and administrative costs for Q2 were  
DKK 157m (DKK 155m), corresponding to 11.5%  
(13.0%) of revenue.  
SELLING AND DISTRIBUTION COSTS  
Selling and distribution costs were DKK 381m (DKK  
394m) in Q2, down by 3% from the prior-year period.  
Year-to-date, costs totalled DKK 318m (DKK 294m),  
corresponding to 12.1% (12.7%) of revenue.  
Overall, the decrease was driven by distribution costs,  
partly off-set by higher sales costs as investments in  
the sales force have been increased.  
Year to date, DA represented an expense of DKK 178m  
(DKK 156m), corresponding to 6.8% (6.7%) of the  
revenue. The increase in value was driven by amortisa-  
tions from completed development projects.  
SPECIAL ITEMS  
Year-to-date, special items was DKK 0m (DKK 0m).  
9
Company announcement no. 11 2023/24  
|
14 May 2024  
 
EBITDA  
EBITDA was DKK 285m (DKK 125m), with an EBITDA  
margin of 20.8% (10.5%).  
NET FINANCIALS  
Net financials amounted to an expense of DKK 13m  
(DKK 67m) for the year-to-date, corresponding to a  
decrease of DKK 54m in net financials.  
The decrease in net financials is driven by foreign  
exchange losses, mainly from intercompany  
receivables, denominated in USD, and interest  
expenses from banks.  
For the year-to-date, bank interest was an income of  
DKK 1m (expense of DKK 29m), and interest expenses  
from leases was DKK 9m (DKK 9m).  
TAX ON PROFIT  
Tax on profit for Q2 was a net expense of DKK 43m  
(DKK 4m) and DKK 71m (DKK 10m) for the year-to-  
date, corresponding to an average effective tax rate on  
profit of 23% (21%) year-to-date.  
NET PROFIT  
Net profit for Q2 was DKK 144m (DKK 15m) and DKK  
236m (DKK 37m) for the year-to-date, equivalent to 9%  
(2%) of revenue.  
DILUTED EARNINGS PER SHARE  
Diluted earnings per share (EPS-D) for Q2 were DKK  
0.54 (DKK 0.06) and DKK 0.89 (DKK 0.15) for the year-  
to-date.  
10  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
CASH FLOW STATEMENT  
Cash flow condensed by main items  
Q2  
Q2 Change  
YTD  
YTD Change  
DKKm  
2023/24  
2022/23 in value 2023/24 2022/23 in value  
Net profit  
144  
141  
285  
-67  
15  
110  
125  
14  
129  
31  
236  
262  
498  
-82  
37  
233  
270  
-199  
-70  
199  
29  
Tax, financials and DA  
EBITDA  
160  
-81  
18  
228  
117  
39  
Change in working capital  
Other items  
-22  
-40  
-31  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
196  
-68  
99  
-78  
21  
97  
10  
385  
-122  
263  
1
-154  
-153  
384  
32  
128  
107  
416  
Cash flow from financing activities (CFFF)  
Changes in cash  
-16  
234  
110  
-250  
2
-31  
148  
-5  
179  
237  
112  
232  
Cash flow in % of revenue:  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
14  
-5  
9
8
-6  
2
15  
-5  
0
-7  
-7  
‐
‐
‐
‐
‐
‐
10  
Free cash flow before acquisitions (DKKm) and  
CFFO and CFFI relative to revenue (%)  
CFFO AND CFFI  
FREE CASH FLOW  
Cash flow from operating activities (CFFO) for Q2 was  
DKK 196m (DKK 99m), corresponding to a change of  
DKK 97m. Overall, the increase was driven by an  
improved profitability, however, slightly reduced by  
working capital investments to support the growing  
business.  
Free cash flow (FCF) for Q2 totalled DKK 128m (DKK  
21m), and FCF for the year-to-date was DKK 263m, up  
DKK 416m, compared to the same period last year.  
The improvement was mainly driven by improved  
profitability and lower investments in working capital,  
due to a soft comparison as net working capital was  
significantly higher last year.  
200  
150  
100  
50  
25%  
20%  
15%  
10%  
5%  
188  
157  
135  
128  
0%  
CFFO for the year-to-date was DKK 385m (DKK 1m).  
-5%  
-10%  
21  
Cash flow from financing activities (CFFF) amounted to  
DKK -16m (DKK 234m) for the quarter and DKK -31m  
(DKK 346m) for the year-to-date.  
0
Cash flow from investing activities (CFFI) for the year-  
to-date was DKK -122m (DKK -154m), primarily driven  
by R&D activities of DKK -77m (DKK -112m) and  
investments into production capacities and IT projects.  
Q2  
22/23  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
CFFO, % of revenue  
CFFI, % of revenue  
11  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
BALANCE SHEET  
Balance sheet condensed by main items  
INVENTORIES  
Inventories were DKK 920m, up DKK 13m from FY  
2022/23, equivalent to 18% (24%) of revenue on a 12-  
month basis.  
DKKm  
Q2 2023/24  
FY 2022/23  
Change in value  
Change in %  
Non-current assets  
Inventories  
4,821  
920  
744  
189  
387  
4,851  
907  
766  
178  
157  
-30  
13  
-1%  
1%  
Inventories in DKKm and relative to revenue on  
a 12-month basis (%)  
Trade receivables  
Other current assets  
Cash and cash equivalents  
-22  
11  
-3%  
6%  
230  
146%  
1,200  
1,150  
1,100  
1,050  
1,000  
950  
30%  
25%  
20%  
15%  
10%  
5%  
24%  
Total assets  
7,061  
6,859  
202  
3%  
21%  
985  
19%  
907  
18%  
903  
18%  
Equity  
5,605  
630  
785  
41  
5,393  
584  
851  
31  
212  
46  
4%  
8%  
Interest-bearing debt  
Trade and other payables  
Other liabilities  
1,086  
-66  
10  
-8%  
32%  
900  
850  
920  
800  
0%  
Total equity and liabilities  
7,061  
6,859  
202  
3%  
Q2  
Q3  
Q4  
Q1  
Q2  
22/23  
22/23  
22/23  
23/24  
23/24  
Inventories  
Inventories, % of revenue  
Net working capital (DKKm) and net working  
capital relative to revenue (%)  
At the end of Q2, total assets were DKK 7,061m, up  
DKK 202m from FY 2022/23, and invested capital was  
DKK 5,848m.  
TRADE RECEIVABLES  
1,200  
1,100  
1,000  
900  
30%  
25%  
20%  
15%  
10%  
5%  
Trade receivables amounted to DKK 744m at the end  
of Q2, versus DKK 766m at the end of FY 2022/23. The  
financial risk on trade receivables remained low,  
unchanged from last year. Trade receivables consti-  
tuted 15% (16%) of revenue on a 12-month basis.  
24%  
NON-CURRENT ASSETS  
21%  
20%  
20%  
Non-current assets at the end of Q2 were DKK 4,821m,  
constituting a DKK -30m decrease from FY 2022/23,  
driven by DKK -11m in currency translations and DKK -  
178m in amortisation and depreciation, partly offset by  
total investments of DKK 122m and lease commence-  
ment of DKK 63m.  
19%  
1,108  
Q2  
1,011  
Q2  
TRADE PAYABLES AND OTHER PAYABLES  
Trade payables and other payables decreased since FY  
2022/23 by DKK 66, to DKK 785m, primarily due to the  
payments of last year’s performance bonuses and  
timing in payments.  
987  
Q3  
939  
Q4  
932  
Q1  
800  
0%  
NET WORKING CAPITAL  
Net working capital (NWC) for Q2 was DKK 1,011m, up  
DKK 72m since FY 2022/23. NWC corresponded to  
20% (24%) of revenue on a 12-month basis.  
22/23 22/23 22/23 23/24 23/24  
NWC  
NWC, % of revenue  
12  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
NIBD AND LEVERAGE  
Cash and cash equivalents amounted to DKK 387m,  
up DKK 230m since FY 2022/23, mainly due to the  
strong free cash flow in both Q1 and Q2.  
EQUITY  
Net interest-bearing debt (NIBD) was DKK 243m by the  
end of Q2, down by DKK 184m since FY 2022/23,  
driven by the change in cash and cash equivalent,  
however slightly reduced by commenced leases.  
At the end of March 2024, equity totalled DKK 5,605m,  
corresponding to an equity ratio of 79%. The share  
capital was DKK 135m, distributed on 269.3m shares.  
At the Annual General Meeting, held on 13 December  
2023, a proposal to not distribute dividend was adopt-  
ed, and ordinary dividend to the shareholders will  
consequently be DKK 0m (DKK 0m).  
CAPITAL RESOURCES IN PLACE  
Total credit lines in Q2 were DKK 1,800m, unchanged  
since FY 2022/23, of which DKK 0m was utilised.  
At the end of Q2, Ambu had unutilised capital resour-  
ces from cash and cash equivalents, as well as over-  
draft facilities and credit lines, of approximately DKK  
2.2bn.  
Ambu’s holding of Class B treasury shares was  
2,993,000 by end of Q2, unchanged from FY 2022/23,  
corresponding to 1.1% of the total share capital.  
OTHER COMPREHENSIVE INCOME  
NIBD (DKKm), EBITDA before special items  
(DKKm) and NIBD/EBITDA before special items  
Other comprehensive income included a translation  
adjustment, arising from the translation of subsidiaries  
in foreign currency, for the year-to-date of DKK -37m  
(DKK -188m). The reduction was driven by the  
depreciating USD/DKK since FY 2022/23.  
733  
750  
600  
450  
300  
150  
0
2.0  
1.5  
1.0  
0.5  
0.0  
600  
427  
1.6  
351  
285  
1.2  
173  
243  
189  
0.7  
213  
125  
0.5  
0.3  
Q2  
22/23  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
NIBD  
EBITDA b.s.i.  
NIBD/EBITDA b.s.i.  
13  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
SUSTAINABILITY UPDATE
Ambu continues to make strides in sustainability and has, as a result, been recognised
as a market leader for several years. For Ambu, sustainability is a true differentiator and
a source of competitive advantage, and the company is committed to advancing the
agenda by leapfrogging towards a sustainable future. For Ambu, the sustainability
agenda centres on two main areas: 1) Circular products and packaging, and
2) Approaching net-zero emissions.
ENVIRONMENTAL SUSTAINABILITY HIGHLIGHTS
Journey towards net-zero emissions
CIRCULAR PRODUCTS AND PACKAGING
YTD 23/24 YTD 23/24 Change (%)
Ambu is dedicated to sustainable endoscopy by designing products and packaging
that facilitate recycling through the use of sustainable materials. In April 2024, Ambu
obtained FDA clearance of aScope™ Gastro Large, an endoscope with a handle made
with bioplastics.
Recycled waste, % of total waste
Waste per tonne finished goods
CO2e** per tonne finished goods
51%
0.28
1.82
19
45%
0.28
2.01
22
15%
2%
-10%
-9%
•
aScope™ Gastro Large is the first of Ambu’s fleet of endoscopes to be manufac-
tured with bioplastics and thus represents an important step forward in the com-
pany’s commitment to integrating bioplastics in all future endoscope handles by
the end of 2024.
Energy per product (GJ per tonne
finished goods)
** Including scope 1 and 2
NET-ZERO EMISSIONS
Ambu is committed to operating responsibly and approaching net-zero emissions in
collaboration with suppliers and other partners. To deliver on its near-term carbon
reduction targets for scope 1, 2 and 3 greenhouse gas emissions*, Ambu is executing
on its plan, which includes:
Focus on waste management
Waste management remains a focus area across Ambu’s manufacturing sites and
offices. Year to date, Ambu has had a 15% increase in the share of recycled waste,
compared to same period the year before. However, due to the increase in produc-
tion output at manufacturing sites, as well as the number of employees, the waste per
tonne of finished goods increased by 2%. Ambu continues to focus on waste mana-
gement initiatives, which includes recycling and converting food waste into biogas
and fertilizers, as well as recycling materials (runners) from injection moulding
processes at manufacturing sites.
•
For targets encompassing operational facilities (Scope 1 and Scope 2), Ambu will
expand the use of renewable energy and reduce the energy consumption through
a combination of Renewable Energy Certificates (RECs), Power Purchase Agree-
ments (PPAs) and investment in installation of renewable power, e.g., solar panels,
in close proximity to the company’s production sites.
•
For targets attributed to its entire value chain (Scope 3), Ambu will continue to
focus on engagement with suppliers to further their sustainable transformation.
Focus on CO2 reduction
Ambu continues its carbon reductions efforts, in line with our near-term carbon
reduction targets, which are validated by the Science Based Target initiative. Year to
date, the CO2e per tonne finished goods decreased by 10%, due to, among other
things, increased production, accompanied by energy efficiency measures at Ambu’s
manufacturing sites. The 9% decrease in energy consumed per tonne of finished
goods is a positive development, showing a decoupling of energy consumption and
product output. Ambu continues its targeted efforts with energy improvement
measures, as well as strengthened data collection.
Ambu’s near-term targets are key building blocks in the company’s long-term objective
to achieve net-zero emissions across the value chain by 2045. Ambu expects to submit
its long-term carbon reduction targets to the Science Based Target initiative during the
2023/24 financial year.
•
Scope 1 includes greenhouse gas emissions occurring from activities under Ambu’s direct control in sources that are owned
or controlled by Ambu. Scope 2 refers to indirect greenhouse gas emissions caused by the energy Ambu purchases, such as
electricity and district heating. Scope 3 encapsulates indirect greenhouse gas emissions – not included in scope 2 – that occur
in our value chain, including both upstream and downstream emissions.
14  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
FINANCIAL OUTLOOK 2023/24  
The financial outlook for the 2023/24 financial year was adjusted in connection with the announcement of preliminary results on 10 April 2024 – and is maintained as of 14 May 2024.  
The outlook for organic revenue growth is 10-12%, and the outlook for EBIT margin before special items is 10-12%. In addition, Ambu now – as of 14 May 2024 – assumes organic  
growth from Endoscopy Solutions to reach above 15% (previously around 15%).  
Local currencies  
Financial calendar  
2023/24  
10 Apr, 2024  
8 Nov, 2023  
Organic revenue growth  
10-12%  
7-10%  
Danish Kroner  
30 Aug  
30 Sep  
Earnings release Q3 2023/24  
10 Apr, 2024  
10-12%  
8 Nov, 2023  
8-10%  
End of 2023/24 financial year  
EBIT margin before special items  
Free cash flow  
DKK +370m  
DKK +270m  
2024/25  
31 Oct  
Deadline for the inclusion of  
specific items on the agenda  
for the Annual General  
Meeting 2024  
Exchange rate assumptions for 2023/24  
14 May, 2024  
6.93  
8 Nov, 2023  
6.95  
USD/DKK  
MYR/DKK  
CNY/DKK  
GBP/DKK  
5 Nov  
4 Dec  
Annual Report 2023/24  
1.46  
1.47  
Annual General Meeting 2024  
0.96  
0.98  
8.67  
8.61  
FORWARD-LOOKING STATEMENTS  
Forward-looking statements, in particular relating to future sales, operating income and other key financials, are subject  
to risks and uncertainties. Various factors, many of which lie outside of Ambu’s control, may cause the realised results to  
differ materially from the expectations presented in this earnings release. Such factors include, but are not confined to,  
changes in market conditions and the competitive situation, changes in demand and purchasing patterns, fluctuations  
in foreign exchange and interest rates, as well as general economic, political and commercial conditions.  
15  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
QUARTERLY RESULTS  
Q2  
Q1  
Q4  
Q3  
Q2  
Q1  
Q2  
Q1  
Q4  
Q3  
Q2  
Q1  
2023/24 2023/24 2022/23 2022/23 2022/23 2022/23  
2023/24 2023/24 2022/23 2022/23 2022/23 2022/23  
DKKm  
DKKm  
Revenue by products:  
Pulmonology  
Endoscopy Solutions excl. pulmonology  
Endoscopy Solutions  
Organic growth, products, %:  
Pulmonology  
Endoscopy Solutions excl. pulmonology  
Endoscopy Solutions  
427  
380  
807  
398  
350  
748  
390  
333  
723  
373  
311  
684  
378  
285  
663  
346  
271  
617  
13.9  
33.3  
22.3  
18.1  
34.2  
25.1  
15.9  
37.2  
24.9  
16.0  
33.2  
23.3  
-3.4  
36.3  
10.6  
-16.8  
46.6  
2.6  
Anaesthesia  
Patient Monitoring  
A&PM  
287  
273  
560  
268  
238  
506  
285  
251  
536  
271  
240  
511  
264  
262  
526  
273  
242  
515  
Anaesthesia  
Patient Monitoring  
A&PM  
9.1  
4.8  
7.0  
2.2  
0.0  
1.2  
7.4  
-3.0  
2.3  
-7.1  
-7.4  
-7.2  
-11.3  
7.8  
-2.8  
4.3  
6.0  
5.1  
Revenue  
Production costs  
Gross profit  
1,367  
-554  
813  
1,254  
-515  
739  
1,259  
-544  
715  
1,195  
-523  
672  
1,189  
-525  
664  
1,132  
-470  
662  
Organic growth  
Exchange rate effects  
Reported revenue growth  
15.5  
-0.5  
15.0  
14.2  
-3.3  
10.9  
14.1  
-5.8  
8.3  
8.1  
-2.2  
5.9  
4.2  
1.8  
6.0  
3.7  
6.1  
9.8  
Selling and distribution costs  
Development costs  
Management and administrative costs  
-381  
-81  
-157  
-378  
-74  
-161  
-383  
-82  
-153  
-359  
-75  
-147  
-394  
-69  
-155  
-386  
-69  
-139  
Organic growth, markets, %:  
North America  
Europe  
Rest of World  
Organic growth  
18.9  
13.7  
7.5  
13.2  
14.6  
18.2  
14.2  
22.6  
6.6  
2.7  
9.2  
9.8  
-1.9  
8.1  
8.2  
-1.2  
7.3  
8.7  
-4.2  
14.3  
3.7  
Operating profit (EBIT) before  
special items  
15.5  
14.1  
4.2  
194  
126  
97  
91  
46  
68  
Cash flow, DKKm:  
Special items  
Operating profit (EBIT)  
0
194  
0
126  
-6  
91  
-2  
89  
0
46  
0
68  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow  
196  
-68  
128  
189  
-54  
135  
273  
-85  
188  
244  
-87  
157  
99  
-78  
21  
-98  
-76  
-174  
Financial income  
Financial expenses  
Profit before tax (PBT)  
4
-11  
187  
3
-9  
120  
2
7
100  
0
-26  
63  
-1  
-26  
19  
1
-41  
28  
Cash flow, % of revenue:  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow  
14  
-5  
9
15  
-4  
11  
22  
-7  
15  
20  
-7  
13  
8
-6  
2
-9  
-6  
-15  
Tax on profit for the period  
Net profit for the period  
-43  
144  
-28  
92  
-20  
80  
-12  
51  
-4  
15  
-6  
22  
Balance sheet:  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
Key figures and ratios:  
Gross margin, %  
Operating Expenditures (OPEX)  
OPEX ratio, %  
EBITDA before special items  
EBITDA margin before special items, %  
EBIT margin before special items, %  
NIBD/EBITDA before special items  
Net working capital, % of revenue  
7,061  
1,011  
5,605  
243  
6,838  
932  
5,421  
351  
6,859  
939  
5,393  
427  
6,824  
987  
5,240  
600  
6,937  
1,108  
5,212  
733  
7,006  
1,144  
4,122  
1,817  
5,939  
59.5  
619  
45.3  
285  
20.8  
14.2  
0.3  
58.9  
613  
48.9  
213  
17.0  
10.0  
0.5  
56.8  
618  
49.1  
189  
15.0  
7.7  
56.2  
581  
48.6  
173  
14.5  
7.6  
55.8  
618  
52.0  
125  
10.5  
3.9  
58.5  
594  
52.5  
145  
12.8  
6.0  
5,848  
5,772  
5,820  
5,840  
5,945  
Share-related ratios (in DKK):  
Market price per share  
Earnings per share (EPS)  
0.7  
20  
1.2  
21  
1.6  
24  
3.9  
25  
114  
0.54  
0.54  
105  
0.35  
0.35  
74  
0.30  
0.30  
112  
0.19  
0.19  
103  
0.06  
0.06  
89  
0.09  
0.09  
20  
19  
Diluted earnings per share (EPS-D)  
16  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
MANAGEMENT’S STATEMENT
The Board of Directors and the Executive Management have today considered and
approved the interim report of Ambu A/S for the period from 1 October 2023 to 31
March 2024. The interim report has not been audited or reviewed by the company’s
independent auditors.
EXECUTIVE MANAGEMENT  
The interim report is presented in accordance with IAS 34 – Interim Financial Report-
ing, as adopted by the EU and additional Danish disclosure requirements for the
interim reporting of listed companies.
Britt Meelby Jensen
Chief Executive Officer
Henrik Skak Bender
Chief Financial Officer
In our opinion, the financial report for the first six months of 2023/24 gives a true and
fair view of the Group’s assets, liabilities and financial position at 31 March 2024 and of
the results of the Group’s operations and cash flows for the period 1 October 2023 to
31 March 2024. Furthermore, in our opinion, Management’s review includes a fair
account of the development in the activities and financial position of the Group, as well
as a description of the most significant risks and elements of uncertainty to which the
Group is subject.
BOARD OF DIRECTORS  
Jørgen Jensen
Chair
Shacey Petrovic
Vice Chair
Besides what has been disclosed in the quarterly financial report, no changes in the
Group’s most significant risks and uncertainties have occurred, relative to what was
disclosed in the consolidated Annual Report 2022/23.
Christian Sagild
Member
Susanne Larsson
Member
Michael del Prado
Simon Hesse Hoffmann
Copenhagen, 14 May 2024
Member
Member
Charlotte Elgaard Bjørnhof
Jesper Bartroff Frederiksen
Employee-elected member
Employee-elected member
Thomas Bachgaard Jensen
Employee-elected member
17  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
CONSOLIDATED FINANCIAL STATEMENTS  
INTERIM REPORT Q2 2023/24  
CONTENTS  
Page 19  
Page 20  
Page 21  
Page 22  
Page 23  
Income statement and statement of comprehensive income  
Cash flow statement  
Balance sheet  
Statement of changes in equity  
Notes to the interim report  
18  
18  
Company announcement no. 11 2023/24  
Company announcement no. 11 2023/24  
|
14 May 2024  
14 May 2024  
|
 
INCOME STATEMENT AND STATEMENT OF  
COMPREHENSIVE INCOME  
INTERIM REPORT Q2 2023/24  
DKKm  
DKKm  
Q2  
Q2  
YTD  
YTD  
FY  
Q2  
Q2  
YTD  
YTD  
FY  
2023/24 2022/23 2023/24 2022/23 2022/23  
2023/24 2022/23 2023/24 2022/23 2022/23  
Income statement  
Note  
Statement of comprehensive income  
Net profit for the period  
Revenue  
Production costs  
3
1,367
-554
1,189
-525
2,621
-1,069
2,321
-995
4,775
-2,062
144
15
236
37
168
Other comprehensive income:  
income statement under  
certain conditions:  
Gross profit  
813
664
1,552
1,326
2,713
Selling and distribution costs  
Development costs  
Management and administrative costs  
-381
-81
-157
-394
-69
-155
-759
-155
-318
-780
-138
-294
-1,522
-295
-594
Translation adj. in foreign subsidiaries  
33
-22
-37
-188
-168
Other comprehensive income after tax  
33
-22
-37
-188
-168
Operating profit (EBIT) b. s. i.  
194
46
320
114
302
Comprehensive income for the period  
177
-7
199
-151
0
Special items  
0
0
0
0
-8
Operating profit (EBIT)  
194
46
320
114
294
Financial income  
4
-1
7
0
2
Financial expenses  
-11
-26
-20
-67
-86
Profit before tax  
187
19
307
47
210
Tax on profit for the period  
-43
-4
-71
-10
-42
Net profit for the period  
144
15
236
37
168
Earnings per share in DKK  
Earnings per share (EPS)  
Diluted earnings per share (EPS-D)  
0.54
0.54
0.06
0.06
0.89
0.89
0.15
0.15
0.64
0.64
19  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
CASH FLOW STATEMENT  
INTERIM REPORT Q2 2023/24  
DKKm  
DKKm  
YTD  
YTD  
FY  
YTD  
YTD  
FY  
2023/24 2022/23 2022/23  
2023/24 2022/23 2022/23  
Net profit  
236
37
168
Cash and cash equivalents, end of period,  
are composed as follows:  
Adjustment for non-cash items:  
Income taxes in the Income statement  
Depreciation, amortisation and impairment losses  
Financial items  
71
178
13
10
154
76
42
348
84
Cash at bank and in hand  
Short-term deposits  
233
154
182
0
157
0
Cash and cash equivalents, end of period  
387
182
157
Share-based payment  
11
0
17
Change in working capital  
Change in provisions  
-82
-3
-199
0
-21
0
Interest paid  
Income tax paid  
-12
-27
-40
-37
-63
-57
Cash flow from operating activities  
385
1
518
Investments in intangible assets  
Investments in tangible assets  
-91
-31
-121
-33
-255
-71
Cash flow from investing activities  
Free cash flow  
-122
263
-154
-153
-326
192
Proceeds from borrowings  
Repayment of borrowings  
Repayment in respect of lease liability  
Exercise of options  
0
0
-31
0
230
-1,140
-33
325
-1,575
-63
14
14
Sale of treasury shares  
0
23
23
Capital increase  
0
1,054
1,054
Cash flow from financing activities  
-31
148
-222
Changes in cash and cash equivalents  
232
-5
-30
Cash and cash equivalents, beginning of period  
Translation adjustment of cash and cash equivalents  
157
-2
187
0
187
0
Cash and cash equivalents, end of period  
387
182
157
20  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
BALANCE SHEET  
INTERIM REPORT Q2 2023/24  
DKKm  
DKKm  
Assets  
31.03.24 31.03.23 30.09.23  
Equity and liabilities  
31.03.24 31.03.23 30.09.23  
Goodwill  
1,551
613
0
940
71
1,545
454
212
769
55
1,565
643
0
888
71
Share capital  
Other reserves  
135
5,470
135
5,077
135
5,258
Acquired technologies, trademarks and customer relations  
Acquired technologies in progress  
Completed development projects  
Other incl. IT software  
Equity  
5,605
5,212
5,393
Deferred tax  
Provisions  
4
9
8
18
3
9
Development projects and other assets in progress  
407
539
444
Lease liabilities  
Borrowings  
557
0
493
340
512
0
Intangible assets  
3,582
3,574
3,611
Property, plant and equipment  
Right-of-use assets  
Deferred tax asset  
566
615
58
591
567
85
584
571
85
Non-current liabilities  
570
859
524
Provisions  
6
73
376
22
4
82
358
7
9
72
359
10
Lease liabilities  
Trade payables  
Income tax  
Total non-current assets  
4,821
4,817
4,851
Inventories  
Trade receivables  
Other receivables  
Income tax receivable  
Prepayments  
920
744
44
50
88
1,086
671
50
45
74
12
182
907
766
44
50
73
Other payables  
409
415
492
Current liabilities  
886
1,456
7,061
866
1,725
6,937
942
1,466
6,859
Total liabilities  
Derivative financial instruments  
Cash and cash equivalents  
7
387
11
157
Total equity and liabilities  
Total current assets  
2,240
2,120
2,008
Total assets  
7,061
6,937
6,859
21  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
STATEMENT OF CHANGE IN EQUITY  
INTERIM REPORT Q2 2023/24  
DKKm  
DKKm  
Reserve  
foreign  
currency  
trans-  
Reserve  
foreign  
currency  
trans-  
lation  
lation  
Retained Proposed  
Share  
Retained Proposed  
Share  
capital  
adj. earnings dividend  
capital  
adj. earnings dividend  
Total  
Total  
Equity 1 October 2023  
135
211
5,047
0
5,393
Equity 1 October 2022  
129
379
3,753
0
4,261
Net profit for the period  
Other comprehensive income for the period  
236
236
-37
Net profit for the period  
Other comprehensive income for the period  
37
37
-188
-37
-188
Total comprehensive income  
0
-37
236
0
199
Total comprehensive income  
0
-188
37
0
-151
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Exercise of options  
11
2
11
2
6
5
14
6
5
14
Equity 31 March 2024  
135
174
5,296
0
5,605
Sale of treasury shares  
23
23
Share capital increase1)  
6
1,048
1,054
Other reserves are made up of reserve for foreign currency translation adjustment, retained  
earnings and proposed dividend, totalling DKK 5,470m (31.03.2023: DKK 5,077m).  
Equity 31 March 2023  
135
191
4,886
0
5,212
1) On 24 March 2023, Ambu concluded its accelerated bookbuild offering to increase the share  
capital by a nominal amount of DKK 6m. The total net proceeds raised in Q2 2022/23 was DKK  
1,054m.  
22  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
NOTES TO THE INTERIM REPORT  
INTERIM REPORT Q2 2023/24  
DKKm  
Note 3 – Revenue  
Note 1 – Basis of preparation of the interim report  
Q2  
Q2  
YTD  
YTD  
FY  
The interim report for the period 1 October 2023 to 31 March 2024 is presented in accordance  
with IAS 34 – Interim Financial Reporting as adopted by the EU and additional Danish disclosure  
requirements for the interim reporting of listed companies.  
2023/24 2022/23 2023/24 2022/23 2022/23  
Endoscopy solutions  
Anaesthesia  
Patient Monitoring  
807  
287  
273  
663  
264  
262  
1,555  
555  
511  
1,280  
537  
504  
2,687  
1,093  
995  
The accounting principles applied are consistent with the principles applied in the annual report  
for 2022/23, except for the extended practise explained below.  
Total revenue by activities  
1,367  
1,189  
2,621  
2,321  
4,775  
Classification of Cash and cash equivalents  
Ambu has entered into short-term deposits with a maturity less than three months. These are  
classified as Cash and cash equivalents.  
North America  
Europe  
Rest of World  
684  
541  
142  
586  
473  
130  
1,315  
1,046  
260  
1,171  
913  
237  
2,424  
1,863  
488  
Total revenue by markets  
1,367  
1,189  
2,621  
2,321  
4,775  
Note 2 – Segment information  
Note 4 – Contingent liabilities  
Ambu is a supplier of medtech products for the global market. Except for the sales of the  
various products, no structural or organisational aspects allow for a division of earnings from  
individual products, as sales channels, customer types and sales organisations are identical for  
all important markets. Furthermore, production processes and internal controls and reporting  
are identical, which means that, with the exception of revenue, everything else is unsegmented.  
Ambu has thus identified one segment.  
Ambu’s ongoing operations and the use of Ambu’s products in hospitals and clinics etc. involve  
the general risk of claims for damages and sanctions against Ambu. The risk is deemed to be  
customary.  
Ambu is involved from time to time in disputes with customers and patients about Ambu’s  
products. Appropriate provisions are made on an ongoing basis, and product liability insurance  
has been taken out. The management believes that the likely outcomes of these disputes can be  
covered by the provisions made and recognised in the balance sheet as at 31 March 2024.  
Note 5 – Subsequent events  
In addition to the matters described in this interim report, the management is not aware of any  
events subsequent to 31 March 2024 which could be expected to have a significant impact on  
the group’s financial position.  
23  
Company announcement no. 11 2023/24  
|
14 May 2024  
 
ABOUT AMBU  
Since 1937, Ambu has been rethinking solutions,  
together with healthcare professionals, to save  
lives and improve patient care. Today, millions of  
patients and healthcare professionals worldwide  
depend on the efficiency, safety and performance  
of our single-use endoscopy, anaesthesia and  
patient monitoring solutions.  
Headquartered near Copenhagen in Denmark,  
Ambu employs around 4,600 people in Europe,  
North America, Latin America and Asia Pacific.  
For more information, please visit Ambu.com.  
CONTACT  
Investors  
Anders Hjort  
Head of Investor Relations  
|
+45 2892 8881  
Media  
Tine Bjørn Schmidt  
Head of Corporate Communications  
|
+45 2264 0697  
Ambu A/S
Baltorpbakken 13
DK-2750 Ballerup, Denmark
Tel.: +45 7225 2000  
CVR no.: 63 64 49 19  
Ambu.com