ff  
INTERIM REPORT  
FOR Q1 2022/23  
Ambu A/S, Baltorpbakken 13, DK-2750 Ballerup  
Registration no. 63644919  
7 February 2023  
1
Company announcement no. 4 2022/23  
|
 
INTERIM REPORT FOR Q1 2022/23  
Ambu delivers solid performance for Q1 2022/23. The company  
posts 4% organic revenue growth for the quarter and continues  
to progress its new ZOOM IN strategy and global transform-  
ation program. Financial guidance maintained for the fiscal year  
2022/23, with organic revenue growth at 5-8% and EBIT margin  
before special items at 3-5%.  
FINANCIAL HIGHLIGHTS FOR THE QUARTER  
Last year’s comparative figures are presented in brackets.  
●
●
●
Revenue for Q1 increased organically by 4% (-1%) to DKK 1,132m (DKK 1,031m).  
Reported growth for the quarter was 10% (2%).  
“In the first quarter of our fiscal year, we rolled out our ZOOM IN strategy  
across the organisation. The new strategy kicks off a transformation journey  
for Ambu, and we are progressing as planned with our transformation  
program, in support of our long-term financial aspirations. In a year of  
continued macro-economic uncertainty, I am pleased with the good  
momentum we have seen in many parts of our business. We posted strong  
revenue growth within urology and ENT, while our pulmonology business  
declined due to high comparables from Covid-19 last year, in line with  
expectations.  
Revenue in North America increased organically by 9% (18%), while revenue in  
Europe decreased by 4% (-16%). Rest of World posted organic growth of 14% (0%).  
Endoscopy Solutions (formerly Visualization) revenue increased organically by 3%  
(-2%). In line with expectations, pulmonology declined 17%, due to high compa-  
rables from Covid-19 last year, while Endoscopy Solutions excluding  
pulmonology increased 47%, driven by strong growth in urology and ENT.  
●
Anaesthesia sales increased by 4% (-6%), while Patient Monitoring (formerly  
Patient Monitoring & Diagnostics) posted organic growth of 6% (7%). Both business  
areas were impacted positively by the post-Covid-19 recovery, as well as a continued  
reduction of backlog orders.  
Across the business, our people are dedicated to supporting our customers  
and to making a difference for healthcare systems. With the challenges  
health systems currently face, such as staff shortages and constrained  
budgets, single-use solutions can help their situation, by improving workflow,  
increasing convenience and improving cost outcomes. I remain excited for  
the year – and for the meaningful opportunities that lie ahead of us as a  
company.”  
●
●
Gross margin for the quarter was 58.5% (61.5%). The declining gross margin is  
driven by production costs, product mix and higher input costs.  
EBIT before special items for the quarter was DKK 68m (DKK 40m), with an EBIT  
margin before special items of 6.0% (3.9%). This is driven by revenue growth and  
impacts from the cost reduction program initiated in Q4 2021/22, partly offset by  
inflationary effects and overheads from the Mexico ramp-up. The impact of foreign  
exchange rates on the EBIT margin was approximately 1 percentage point.  
BRITT MEELBY JENSEN  
●
Free cash flow before acquisitions totalled DKK -174m (DKK -162m) for the quarter,  
including investments in innovation of DKK 51m (DKK 106m) and a reduction in  
payables of DKK 158m.  
Chief Executive Officer  
●
The FY 2022/23 financial guidance stated on 15 November 2022 is maintained:  
−
−
Organic revenue growth: 5-8%  
EBIT margin before special items: 3-5%  
2
Company announcement no. 4 2022/23  
|
7 February 2023  
 
Q1 2022/23 CONFERENCE CALL  
OTHER BUSINESS-RELATED HIGHLIGHTS FOR Q1  
AND THE PERIOD THEREAFTER  
A conference call is scheduled for 7 February 2023, at 09:00-10:00  
(CET). The conference is broadcast live via  
Ambu.com/webcastQ12023.  
●
In November 2022, Ambu obtained European regulatory clearance (CE mark) of Ambu®  
aView™ 2 Advance, a high quality, portable HD monitoring and processing unit. The next-  
generation system offers compatibility with Ambu’s fifth-generation bronchoscope, as well  
as Ambu’s current and future single-use endoscopes across clinical specialties.  
To ask questions in the Q&A session, please call one of the following  
numbers five minutes before the start of the conference and enter the  
following access code: 80974.  
●
●
On 8 December 2022, Ambu announced that the company was one of the first medtech  
companies to achieve full compliance of all of its medical devices in line with the  
Medical Device Regulation (MDR) in Europe.  
-
-
-
Denmark: +45 78774197  
U.K.: +44 0-808-101-1183  
U.S.: +1 785-424-1739  
On 8 December 2022, a new French study* was published in the urology journal  
European Urology Focus, showing the environmental superiority of Ambu’s single-use  
cystoscope to reusable endoscopes. Concretely, the study established a difference of  
33% in the climate change category, in favour of the Ambu® aScope™ 4 Cysto.  
Additional dial-in numbers can be found here.  
After the conference, the presentation can be downloaded from  
Ambu.com/presentations.  
●
●
On 14 December 2022, at Ambu’s Annual General Meeting, two new members were  
elected to the Board of Directors. The new members are Shacey Petrovic, former  
President and CEO at Insulet Corporation, and Simon Hesse Hoffmann, professional  
investor and third generation in the family behind Ambu.  
In January 2023, Ambu obtained FDA regulatory clearance of the Ambu® aScope™ 5  
Broncho HD Sampler Set, a next-generation closed-loop sampling solution that improves  
the bronchoscopy fluid sampling workflow and reduces the risk of sample contamination.  
*
Baboudjian, M., et al: “Life Cycle Assessment of Reusable and Disposable Cystoscopes:  
A Path to Greener Urological Procedures”, European Urology Focus, 8 December 2022  
3
Company announcement no. 4 2022/23  
|
7 February 2023  
 
FINANCIAL HIGHLIGHTS  
Q1  
Q1  
FY  
Q1  
Q1  
FY  
2022/23 2021/22 2021/22  
2022/23 2021/22 2021/22  
DKKm  
DKKm  
Income statement  
Revenue  
Gross profit  
EBITDA before special items  
Depreciation, amortisation and impairment  
EBIT before special items  
Special items  
EBIT  
Net financials  
Profit before tax  
Net profit for the period  
Key figures and ratios  
Organic growth, %  
Gross margin, %  
1,132  
662  
145  
-77  
68  
0
68  
-40  
28  
22  
1,031  
634  
102  
-62  
40  
0
40  
-15  
25  
20  
4,444  
2,554  
423  
-301  
122  
-148  
-26  
135  
109  
93  
4
58.5  
52  
12.8  
6.0  
12.8  
6.0  
21  
-1  
61.5  
58  
9.9  
3.9  
9.9  
3.9  
20  
4
57.5  
55  
9.5  
2.7  
7.3  
-0.6  
15  
OPEX ratio, %  
EBITDA margin before special items, %  
EBIT margin before special items, %  
EBITDA margin, %  
EBIT margin, %  
Tax rate, %  
Return on equity, %  
NIBD/EBITDA before special items  
Equity ratio, %  
2
3.9  
59  
6
2.7  
62  
2
3.9  
59  
Net working capital, % of revenue  
Return on invested capital (ROIC), %  
Average number of employees  
25  
2
4,410  
23  
4
4,727  
23  
2
4,849  
Balance sheet  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
7,006  
1,144  
4,122  
1,817  
5,939  
6,327  
911  
3,946  
1,259  
5,205  
7,215  
1,022  
4,261  
1,658  
5,919  
Share-related ratios (in DKK)  
Market price per share  
Earnings per share (EPS)  
89  
0.09  
0.09  
173  
0.08  
0.08  
66  
0.37  
0.37  
Diluted earnings per share (EPS-D)  
Cash flow  
Cash flow from operating activities  
Cash flow from investing activities before acquisitions*  
Free cash flow before acquisitions*  
Acquisitions*  
-98  
-76  
-174  
0
-28  
-134  
-162  
0
95  
-553  
-458  
-5  
Key figures and ratio definitions are consistent with the ones applied in the Annual Report  
2021/22.  
Cash flow from operating activities, % of revenue  
Investments, % of revenue  
Free cash flow before acquisitions, % of revenue*  
-9  
-6  
-15  
-3  
-13  
-16  
2
-12  
-10  
*'Acquisitions' refers to 'Acquisitions of enterprises and technology' as defined in the Annual  
Report 2021/22.  
4
Company announcement no. 4 2022/23  
|
7 February 2023  
 
MANAGEMENT’S REVIEW – Q1 2022/23  
In November 2022, Ambu launched its new company  
strategy, ZOOM IN. This strategy aims to advance the  
company’s position and return to strong, profitable  
growth. Through a customer-centric approach to  
innovation, excelling in execution, taking leaps in  
sustainability and bringing together the people of Ambu,  
the company will deliver strong and sustainable growth.  
Endoscopy Solutions posted organic revenue growth of  
Similarly, in line with the new strategy, Ambu continues  
to apply a targeted and customer-centric approach to the  
launch of the Ambu® aScope™ Gastro. The company is  
zooming in on endoscopy segments with the greatest  
need for workflow improvements – a valuable approach.  
For the Ambu® aScope™ Duodeno solution, Ambu  
continues to see limited adoption of the Duodeno 1.5  
product, driven by clinical complexity and continued  
opportunity for further product feature enhancement. The  
company remains committed to the potential of the  
single-use duodenoscope market and is continuing the  
development of Ambu® aScope™ Duodeno 2.0.  
3% (-2%), while Anaesthesia and Patient Monitoring  
(formerly Patient Monitoring & Diagnostics) grew by 4%  
(-6%) and 6% (7%), respectively. Within Endoscopy  
Solutions, the main growth drivers were urology and ENT  
(ear, nose and throat). For both endoscopy segments,  
Ambu saw an increased uptake of orders and entry of  
new customers, especially in the U.S. The continued  
double-digit growth rates reflect a strong resonance with  
customers concerning the benefits of single-use endo-  
scopy, specifically patient safety, workflow and efficiency.  
The 2022/23 financial year is expected to be a transition  
year for Ambu. In the first quarter of 2022/23, the com-  
pany has taken important steps on its transformation  
journey. The strategy has been rolled out globally, and  
the transformation program – which includes dedicated  
projects to drive efficiency, accelerate long-term revenue  
growth and increase profitability – is progressing as  
planned. Ambu is committed to sustaining the positive  
momentum of the strategy launch, and at the centre of all  
activities lies the company’s strategic aspiration of being  
the most customer-centric in the field.  
In line with expectations, Ambu’s pulmonology business  
declined by 17%, mainly due to high comparables in  
Europe related to the Covid-19 variant, Omicron.  
Additionally, higher levels of competition in the U.S and  
the voluntary recall of Ambu® VivaSight™ 2 DLT  
impacted performance. However, Ambu saw a positive  
driver in the flu season driving sales, in particular in North  
America. From the second half of 2022/23, the pulmono-  
logy business is expected to deliver year-on-year growth,  
and going forward, the company will strengthen its  
position with the launches of smaller sizes of the Ambu®  
aScope™ 5 Broncho HD, as well as its upcoming video  
laryngoscope 2.0 and the re-launch of Ambu®  
CONTRIBUTING TO A SUSTAINABLE FUTURE  
Taking leaps towards a sustainable future is one of the  
four zoom areas in Ambu’s strategy. The company is  
committed to driving a strong sustainability agenda, with  
increased customer focus being the focal point. To  
accommodate this focus, Ambu has dedicated additional  
resources to map out how sustainability issues affect the  
needs of customers and other stakeholders. This inclu-  
des feedback from key opinion leaders and medical  
associations in key markets. Also, Ambu continues to  
advance its sustainability agenda, including a commit-  
ment to circular products and packaging and additional  
steps taken towards recycling and use of bioplastics.  
As Ambu transforms, it will evolve its ways of working  
and its ways of serving customers. It will zoom in on the  
key value drivers across solutions, geographies and  
customer segments. And although the company is  
looking to the 2022/23 financial year with expectations of  
a continued volatile global economic landscape, inclu-  
ding high inflation and interest rates, staff shortages at  
hospitals and strikes among healthcare workers, the  
ZOOM IN strategy is developed to secure the flexibility  
needed to be successful in the current macroeconomic  
environment. Re-arranging resources in line with  
customer needs and market opportunities is key in the  
company’s plan of action to create strong value for  
customers and shareholders.  
VivaSight™ 2 DLT.  
TARGETED CUSTOMER APPROACH  
A pioneering French study published in December 2022  
added valuable perspectives to the topic of single-use  
endoscopy and sustainability. The study, titled “Life Cycle  
Assessment of Reusable and Disposable Cystoscopes”,  
highlighted reusable cystoscopes as having “a signi-  
ficantly larger environmental footprint and impact” than  
Ambu’s single-use cystoscope. Specifically, the study  
showed that the environmental footprint of a flexible  
cystoscopy procedure can be reduced by 33% by using  
the Ambu® aScope™ 4 Cysto instead of a reusable  
For Ambu’s newly launched single-use endoscopes –  
Ambu® aScope™ Gastro in GI and Ambu® aScope™ 5  
Broncho in pulmonology – the global launches are pro-  
gressing well. During the first months of the launches,  
feedback from customers continued to be positive.  
For Ambu’s fifth-generation bronchoscope solution,  
which is developed to meet the needs of the highly com-  
plex procedures in the bronchoscopy suite, customers  
are emphasising the quality and capabilities of the solu-  
tion. While the launch is still in the early stages, the  
solution has demonstrated ‘on par’ and even superior  
performance to reusable bronchoscopes.  
Q1 FINANCIAL PERFORMANCE  
Ambu had a good start to the 2022/23 financial year.  
Organic revenue growth for the first quarter reached 4%  
(-1%), driven by solid performance across all three  
business areas.  
cystoscope.  
This is primarily due to the amount of disin-  
fection reprocessing resources needed within reusable  
.
endoscopy  
5
Company announcement no. 4 2022/23  
|
7 February 2023  
 
Other research shining light on this agenda is a Danish  
study, published in the Environment, Development and  
Sustainability journal in October 2022.* Within the study’s  
contextually assessed framework, researchers found that  
the Ambu® VivaSight™ DLT has a carbon footprint of  
1.25 kg CO2, while a flexible reusable scope that under-  
goes cleaning and drying before being reused has a total  
carbon footprint of 2.1 kg CO2. The researchers advocate  
further studies to investigate the environmental impact of  
single-use vs. reusable devices and highlight a “critical  
point to be aware of” when choosing between single-use  
and reusable equipment: “The energy use for processing  
and the material uses as, e.g., for PPE is significant  
during reprocessing for reuse, this may become a  
significant contributor and change the balance between  
reuse or single-use to the benefit of single-use.” These  
two studies add to the growing body of evidence showing  
the full environmental impact of reusable endoscopy and  
supports the transition to single-use endoscopy as a  
responsible alternative.  
APPROVAL OF NEXT-GENERATION SOLUTIONS  
In December and January, respectively, Ambu achieved  
regulatory clearances of two solutions, Ambu® aView™ 2  
Advance (CE mark) and Ambu® aScope™ 5 Broncho HD  
Sampler Set (FDA clearance). Both solutions are next-  
generation developments within the pulmonary offering,  
enabling compatibility with the company’s fifth-generation  
bronchoscope and adding flexibility and convenience for  
customers.  
IMPACT FROM MACROECONOMIC  
ENVIRONMENT  
In line with expectations, Ambu saw impacts from the  
macroeconomic environment in Q1 2022/23. This was  
driven particularly by inflationary effects on raw materials  
and costs of logistics. Some countries remain affected by  
restrictions and staff shortages at hospitals, resulting in  
lower activity levels, as expected.  
The ongoing war in Ukraine has no direct impact on  
Ambu, and the company is currently closing down its  
business in Russia, which accounts for less than half a  
percent of the company’s total revenue. The company  
seeks to supports its stakeholders and safeguard its  
interests through an orderly transfer of its business, in  
compliance with international and local legislation.  
* Sørensen, B. L., et al: “A review of environmental and economic aspects of medical devices, illustrated with a comparative  
study of double-lumen tubes used for one-lung ventilation”, Environment, Development and Sustainability, 3 October 2022  
6
Company announcement no. 4 2022/23  
|
7 February 2023  
 
Q1 2022/23 PERFORMANCE HIGHLIGHTS  
Q1 2022/23 – SHARE OF REVENUE  
BY BUSINESS AREAS  
Q1  
2022/23  
Q1  
2021/22  
Organic  
growth  
Reported  
growth  
DKKm  
Fx  
Endoscopy Solutions  
Anaesthesia  
617  
273  
565  
245  
3%  
4%  
6%  
4%  
6%  
7%  
4%  
6%  
9%  
11%  
10%  
10%  
24%  
Patient Monitoring  
Total  
242  
221  
1,132  
1,031  
55%  
21%  
Q1 2022/23 – ORGANIC GROWTH AND  
SHARE OF REVENUE BY REGIONS  
Endoscopy Solutions  
Patient Monitoring  
Anaesthesia  
North America  
Europe  
9%  
-4%  
organic growth  
organic growth  
Rest of World  
52% of revenue  
39% of revenue  
14%  
organic growth  
9% of revenue  
7
Company announcement no. 4 2022/23  
|
7 February 2023  
 
BUSINESS PERFORMANCE – ENDOSCOPY SOLUTIONS  
Last year’s comparative figures are stated in brackets.  
continued to progress as planned. The solution was  
launched in the U.S. in February 2022 and across  
Europe and Australia in April 2022. Feedback from  
customers continues to be positive.  
Q1  
2022/23  
Q1  
2021/22  
Organic  
growth  
Reported  
growth  
DKKm  
Fx  
North America  
Europe  
329  
237  
51  
255  
270  
40  
13%  
-11%  
21%  
3%  
16%  
-1%  
7%  
29%  
-12%  
28%  
9%  
NEW INNOVATIONS AND  
MARKET DEVELOPMENTS  
In November 2022, Ambu obtained European regulatory  
clearance (CE mark) of its next-generation endoscopy  
system, Ambu® aView™ 2 Advance. The endoscopy  
system is a high-resolution, lightweight and portable  
monitoring and processing unit that adds flexibility and  
workflow benefits for healthcare professionals across  
clinical environments. Together with a number of  
upgraded software features, the system supports Ambu’s  
latest fifth-generation bronchoscope, Ambu® aScope™ 5  
Broncho, as well as the company’s current and future  
endoscopes across pulmonology, ENT and urology.  
Rest of World  
Revenue  
617  
565  
6%  
Endoscopy Solutions sales for the quarter were up, with  
organic growth of 3% (-2%), while reported growth was  
9% (1%), with revenue of DKK 617m. Endoscopy Solu-  
tions accounted for 55% (55%) of Ambu’s revenue in Q1.  
Q1 organic Endoscopy Solutions growth was 13% (34%)  
in North America, -11% (-23%) in Europe and 21% (11%)  
in Rest of World.  
VivaSight™ 2 DLT, which was voluntarily recalled in Q3  
2021/22 due to reports of a potential rupture of the  
bronchial or tracheal cuff. The issue is currently being  
resolved, and no patients have been affected. A positive  
driver of sales within pulmonology, however, was the flu  
season, particularly in the North America region.  
In January 2023, Ambu obtained FDA clearance of the  
Ambu® aScope™ 5 Broncho HD Sampler Set. The  
solution is intended for endoscopic airway examination  
and offers bronchoscopists an integrated closed-loop  
sampling system, which improves the sampling workflow  
and reduces the risk of sample contamination.  
For Q1, the three-year organic CAGR for Endoscopy  
Solutions was 26%. This is mainly due to successful  
performance in the urology and ENT businesses, as well  
as growth in Ambu’s pulmonology business.  
DRIVERS OF THE QUARTER  
Endoscopy Solutions excluding pulmonology posted  
strong results for the first quarter of 2022/23, with 47%  
growth. Urology and ENT were the biggest growth  
drivers, due to an increased pace in uptake of orders and  
new customers, especially within urology.  
Lastly, according to a new French study, Ambu’s single-  
use cystoscope, Ambu® aScope™ 4 Cysto, shows  
environmental superiority to reusable cystoscopes.  
The study showed that the environmental footprint of a  
flexible cystoscopy procedure can be reduced by 33% by  
using Ambu’s single-use cystoscope instead of a  
reusable cystoscope.  
STATUS OF NEW LAUNCHES  
Ambu continued to make positive progress with its fifth-  
generation bronchoscope solution, Ambu® aScope™ 5  
Broncho and Ambu® aBox™ 2. The solution was  
launched across Europe and Australia in May 2022 and  
in the U.S. in July 2022. Within the first months of sales,  
the level of progress is on par with previous launches,  
and the solution has demonstrated ‘on par’ as well as  
superior performance to reusable bronchoscopes.  
Within GI, the launch of Ambu’s gastroscope solution,  
Ambu® aScope™ Gastro and Ambu® aBox™ 2,  
Partly offsetting the strong organic growth was the pul-  
monology business, which posted a decline of 17%, in  
line with expectations. For Europe, this was mainly due  
to high comparables from last year related to the Covid-  
19 variant, Omicron, while the U.S. region, in particular,  
saw higher levels of competition within bronchoscopy.  
Another factor was the endobronchial tube, Ambu®  
8
Company announcement no. 4 2022/23  
|
7 February 2023  
 
BUSINESS PERFORMANCE – ANAESTHESIA  
Last year’s comparative figures are stated in brackets.  
Q1  
2022/23  
Q1  
2021/22  
Organic  
growth  
Reported  
growth  
DKKm  
Fx  
North America  
Europe  
182  
61  
160  
56  
4%  
7%  
0%  
4%  
10%  
2%  
3%  
7%  
14%  
9%  
Rest of World  
Revenue  
30  
29  
3%  
273  
245  
11%  
Anaesthesia revenue grew organically by 4% (-6%) in  
Q1, with reported growth of 11% (-3%). With revenue of  
DKK 273m, Anaesthesia accounted for 24% (24%) of  
Ambu’s total revenue in the quarter.  
DRIVERS OF THE QUARTER  
Across the regions, the revenue growth in Anaesthesia  
was impacted positively by the post-Covid-19 recovery,  
with planned procedures gradually returning to pre-  
Covid-19 levels. Furthermore, the company benefitted  
from continued reduction of backlog orders, compared to  
Q1 last year.  
For Anaesthesia in Q1, sales grew by 4% (-2%) in North  
America, by 7% (-14%) in Europe and by 0%  
(-10%) in Rest of World.  
The main product groups driving the growth within  
Anaesthesia were circuits and laryngeal masks.  
Circuits sales were driven primarily by the U.S. region.  
For laryngeal masks, all regions posted strong perfor-  
mance. Additionally, in Rest of World performance was  
strong due to stock building by distributors.  
9
Company announcement no. 4 2022/23  
|
7 February 2023  
 
BUSINESS PERFORMANCE – PATIENT MONITORING  
Last year’s comparative figures are stated in brackets.  
Q1  
2022/23  
Q1  
2021/22  
Organic  
growth  
Reported  
growth  
DKKm  
Fx  
North America  
Europe  
74  
142  
26  
66  
135  
20  
2%  
6%  
10%  
-1%  
9%  
12%  
5%  
Rest of World  
Revenue  
21%  
6%  
30%  
10%  
242  
221  
4%  
Organic growth in Patient Monitoring was 6% (7%) in Q1,  
with reported growth of 10% (9%). With revenue of DKK  
242m, Patient Monitoring accounted for 21% (21%) of  
Ambu’s total revenue in the quarter.  
DRIVERS OF THE QUARTER  
As in the case of Anaesthesia, revenue growth in Patient  
Monitoring across all regions was driven by a positive  
post-Covid-19 recovery as well as a reduction of backlog  
orders, compared to Q1 last year.  
Patient Monitoring sales in Q1 increased by 2% (68%) in  
North America, by 6% (2%) in Europe and by 21% (-3%)  
in Rest of World.  
For Europe specifically, the growth contribution was 3  
percentage points due to a higher-than-normal level of  
delayed orders in Q1 last year.  
The main product groups driving the growth in Patient  
Monitoring were cardiology and neurophysiology. For  
cardiology, sales were driven by Rest of World and  
Europe, partly offset by the U.S., due to acceleration of  
sales in Q1 2021/22. For neurology, the U.S. region  
compensated for a decline in Europe and Rest of World.  
In Europe, sales were impacted by staff shortages,  
especially in Germany, which was affected by fewer-  
than-normal elective procedures.  
10  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
FINANCIAL RESULTS  
INCOME STATEMENT  
TOTAL OPEX IN DKKM AND RELATIVE TO REVENUE (%)  
REVENUE  
Q1  
22/23  
Q1  
21/22  
Change Change  
Revenue for Q1 was DKK 1,132m, up DKK 101m from  
the prior-year period, corresponding to reported growth of  
10% (2%). Adjusted for currency effects, the underlying  
organic growth was 4% (-1%).  
DKKm  
58%  
56%  
in value  
%
10%  
18%  
4%  
-
53%  
750  
600  
450  
300  
150  
0
60%  
50%  
40%  
30%  
20%  
10%  
0%  
52%  
52%  
Revenue  
1,132  
-470  
662  
1,031  
-397  
634  
101  
-73  
28  
-
GROSS PROFIT  
Production  
costs  
Gross profit in Q1 was up 4% to DKK 662m (DKK 634m),  
while the gross margin declined by 3 percentage points  
to 58.5% (61.5%). The decline in gross margin is driven  
by production costs.  
651  
Q4  
600  
Q2  
594  
Q1  
594  
Q1  
587  
Q3  
Gross profit  
The combined growth from all business areas had a  
slightly positive effect on the gross margin.  
Gross margin,  
%
58.5  
61.5  
21/22 21/22 21/22 21/22 22/23  
Production costs in Q1 increased by DKK 73m or 18%  
compared to last year. The inflationary effect on our input  
prices, paired with the overheads from scaling-up the  
factory in Mexico had a negative effect of approximately  
3 percentage points in the quarter.  
OPEX ratio, %  
Selling and  
distribution  
costs  
-386  
-69  
-406  
-64  
20  
-5  
-5%  
8%  
SELLING AND DISTRIBUTION COSTS  
Selling and distribution costs were DKK 386m (DKK  
406m), down by DKK -20m from the prior-year period, or  
-5% in reported currencies and -10% adjusted for  
currency effects. Selling and distribution costs  
corresponded to 34% (39%) of revenue in Q1.  
Development  
costs  
The average exchange rates in Q1 changed relative to  
last year as follows: USD/DKK by 12%, MYR/DKK by  
3%, CNY/DKK by 1% and GBP/DKK by -3%. The  
combined exchange rate impact on this quarter’s  
revenue was 6%, or DKK 63m.  
Mgmt. and  
administrative  
costs  
-139  
-124  
-15  
12%  
The decrease is due to lower sales and marketing costs  
but is offset by increased distribution costs, driven by  
higher costs for sea and road transport, while air freight  
costs were down versus prior year.  
OPERATING EXPENDITURES (OPEX)  
Total OPEX  
-594  
68  
-594  
40  
0
28  
-
0%  
70%  
-
OPEX in Q1 was unchanged from last year, totalling DKK  
594m as the underlying cost base decreased by -4%, but  
was offset by appreciating currencies against DKK. The  
reduction is mainly due to the cost reduction program  
initiated in Q4 2021/22 and a higher focus on profitable  
growth. The OPEX ratio was 52% (58%).  
Recent months decrease in freight rates from Asia to  
Europe and the U.S., respectively, is expected to be  
recognised in the Income statement at the point in time  
when the transported products are sold to the customer.  
EBIT  
EBIT margin,  
%
6.0  
3.9  
11  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
DEVELOPMENT COSTS  
SPECIAL ITEMS  
EBITDA  
Development costs totalled DKK 69m (DKK 64m),  
corresponding to an increase by DKK 5m, or 8%, from  
the prior-year period. Adjusted for depreciation,  
amortisation and impairment losses, development costs  
were reduced by DKK 6m, reflecting the lower level of  
innovation activities following the cost reduction  
programme. Development costs corresponded to 6%  
(6%) of revenue.  
SPECIAL ITEMS in Q1 was DKK 0m (DKK 0m).  
EBITDA was DKK 145m (DKK 102m), with an EBITDA  
margin of 12.8% (9.9%).  
EBIT  
NET FINANCIALS  
Operating profit (EBIT) was DKK 68m (DKK 40m) in Q1,  
with an EBIT margin of 6.0% (3.9%). The margin  
increase is driven by revenue growth and impacts from  
the cost reduction program initiated in Q4 2021/22, partly  
offset by inflationary effects and overheads from the  
Mexico ramp-up. The impact of foreign exchange rates  
on the EBIT margin was approximately 1 percentage  
point.  
Net financials amounted to an expense of DKK 40m  
(DKK 15m), corresponding to an increase of DKK 25m  
from the prior-year period.  
The increase is driven by DKK 20m in higher foreign  
exchange losses, mainly from intercompany receivables  
denominated in USD, and an increase in interest  
expenses from banks of DKK 10m to DKK 13m (DKK  
3m).  
Q1  
2022/23  
Q1  
2020/21  
Change  
in value  
DKKm  
EBIT BEFORE SPECIAL ITEMS (DKKM)  
AND RELATIVE TO REVENUE (MARGIN, %)  
Development  
costs  
69  
64  
5
TAX ON PROFIT  
Tax on profit for the period totalled an expense of DKK  
6m (DKK 5m), corresponding to an average effective tax  
rate on profit of 21% (20%).  
80  
70  
60  
50  
40  
30  
20  
10  
0
7%  
6%  
5%  
4%  
3%  
2%  
1%  
0%  
-1%  
-2%  
-3%  
÷ Depreciation  
and  
amortisation  
6.0%  
-41  
0
-29  
-1  
-12  
1
4.2%  
NET PROFIT  
Net profit for Q1 was DKK 22m (DKK 20m), equivalent to  
2% (2%) of revenue.  
3.9%  
3.7%  
÷ Impairment  
= Development  
costs affecting  
EBITDA  
68  
DILUTED EARNINGS PER SHARE  
Diluted earnings per share (EPS-D) for Q1 were DKK  
0.09 (DKK 0.08).  
28  
34  
-6  
-0.6%  
47  
42  
40  
+ Investments  
51  
106  
-55  
-7  
= Cash flow –  
Innovation  
Q1  
Q2  
Q3  
Q4  
Q1  
79  
140  
-61  
-10  
21/22 21/22 21/22 21/22 22/23  
EBIT margin before special items, %  
MANAGEMENT AND  
ADMINISTRATIVE COSTS  
DEPRECIATION, AMORTISATION  
AND IMPAIRMENT  
Depreciation, amortisation and impairment (DA) for Q1  
represented an expense of DKK 77m (DKK 62m),  
corresponding to 7% (6%) of revenue.  
Management and administrative costs for Q1 were DKK  
139m (DKK 124m), corresponding to 12% (12%) of  
revenue. The increase was 9% in local currency, driven  
by higher IT expenses, depreciations and an overall  
modest increase in general expenses.  
The increase in value is driven by amortisations from  
completed development projects.  
12  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
CASH FLOW STATEMENT  
CFFO AND CFFI  
Change  
in  
value  
Q1  
Q1  
Cash flow from operating activities (CFFO) for Q1 was  
DKK -98m (DKK -28m), driven by lower payables, slightly  
offset by higher EBITDA. CFFO for Q1 corresponded to -  
9% (-3%) of revenue.  
DKKm  
2022/23 2021/22  
Cash flow from  
operating activities  
(CFFO)  
-98  
-76  
-28  
-70  
58  
Cash flow from investing activities (CFFI) for Q1 was  
DKK -76m (DKK -134m), primarily driven by innovation  
activities. CFFI for Q1 corresponds to -6% (-13%) of  
revenue.  
Cash flow from  
investing activities  
before acquisitions  
(CFFI)  
-134  
FREE CASH FLOW  
Free cash flow (FCF) for Q1 before acquisitions of  
enterprises and technology totalled DKK -174m (DKK  
-162m), corresponding to -15% (-16%) of revenue.  
Free cash flow  
before acquisitions  
(FCF)  
-174  
-162  
-12  
Cash flow from financing activities (CFFF) amounted to  
DKK 112m (DKK 239m) for the quarter. During the  
quarter, Ambu raised debt of DKK 130m (DKK 310m),  
and repayment in respect of lease liabilities amounted to  
DKK -18m (DKK -12m). CFFF in the prior-year period  
included dividend of DKK 60m paid to shareholders.  
Acquisitions of  
enterprises and  
technology  
0
0
0
Cash flow from  
financing activities  
(CFFF)  
112  
-62  
239  
77  
-127  
-139  
Changes in cash and cash equivalents came to DKK  
-62m (DKK 77m) for the quarter.  
Changes in cash  
Cash flow in % of  
revenue:  
FREE CASH FLOW BEFORE ACQUISITIONS (DKKM)  
AND CFFO AND CFFI RELATIVE TO REVENUE (%)  
Cash flow from  
operating activities  
(CFFO)  
-9  
-6  
-3  
-
-
-
200  
150  
100  
50  
20%  
15%  
10%  
5%  
7
Investments (CFFI)  
-13  
-16  
0
0%  
-50  
-5%  
Free cash flow  
before acquisitions  
(FCF)  
-100  
-150  
-200  
-10%  
-15%  
-20%  
-15  
-136  
Q2  
-162  
Q1  
-167  
Q4  
-174  
Q1  
Q3  
21/22 21/22 21/22 21/22  
22/23  
CFFO, % of revenue  
CFFI, % of revenue  
13  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
BALANCE SHEET  
BALANCE SHEET CONDENSED BY MAIN ITEMS  
INVENTORIES  
Inventories were DKK 1,209m, down DKK 13m from FY  
2021/22, equivalent to 27% of revenue over 12 months.  
From now on, inventories are expected to come down, as  
Ambu’s efforts to achieve normalised inventory levels are  
materialised.  
Q1  
2022/23  
FY  
2021/22  
Change  
in value  
Change  
%
DKKm  
Non-current assets  
Inventories  
4,791  
1,209  
709  
4,911  
1,222  
747  
-120  
-13  
-38  
24  
-2%  
-1%  
-5%  
16%  
-33%  
-3%  
-3%  
5%  
Trade receivables  
Other current assets  
Cash and cash equivalents  
Total assets  
INVENTORIES IN DKKM AND RELATIVE TO  
REVENUE ON A 12-MONTH BASIS (%)  
172  
148  
125  
187  
-62  
-209  
-139  
97  
7,006  
4,122  
1,942  
903  
7,215  
4,261  
1,845  
1,061  
48  
27%  
27%  
26%  
1,400  
1,200  
1,000  
800  
30%  
25%  
20%  
15%  
10%  
5%  
Equity  
24%  
22%  
Interest-bearing debt  
Trade and other payables  
Other liabilities  
-158  
-9  
-15%  
-19%  
-3%  
39  
1,222  
Q4  
600  
1,209  
Q1  
1,121  
Q3  
991  
Q2  
905  
Q1  
Total equity and liabilities  
7,006  
7,215  
-209  
400  
200  
0
0%  
At the end of Q1, total assets were DKK 7,006m, down  
DKK 209m from FY 2021/22, and invested capital was  
DKK 5,939m.  
NET WORKING CAPITAL (DKKM) AND NET  
WORKING CAPITAL RELATIVE TO REVENUE (%)  
21/22 21/22 21/22 21/22 22/23  
Inventories Inventories, % of revenue  
25%  
25%  
1,200  
1,150  
1,100  
1,050  
1,000  
950  
26%  
25%  
24%  
23%  
22%  
21%  
20%  
NON-CURRENT ASSETS  
Non-current assets at the end of Q1 were DKK 4,791m,  
constituting a DKK -120m change from FY 2021/22,  
driven by DKK -100m in currency translations, and DKK  
-77m (DKK -62m) in amortisation and depreciation, partly  
offset by total investments of DKK 76m (DKK 134m).  
TRADE RECEIVABLES  
23%  
23%  
23%  
Trade receivables totalled DKK 709m at the end of Q1,  
against DKK 747m at the end of FY 2021/22. Calculated  
at fixed exchange rates on a 12-month basis, the avera-  
ge number of days of outstanding sales was 58 (59). The  
financial risk on trade receivables is unchanged from Q4.  
1,144  
Q1  
1,038  
Q2  
1,022  
Q4  
900  
996  
Q3  
NET WORKING CAPITAL  
911  
Q1  
850  
Net working capital (NWC) at the end of Q1 was  
DKK 1,144m, up DKK 122m since FY 2021/22. NWC  
corresponded to 25% of 12 months’ revenue.  
TRADE PAYABLES AND OTHER PAYABLES  
Trade payables and other payables totalled DKK 903m,  
down DKK 158m from FY 2021/22. The reduction was  
driven by settled liabilities pertaining to the cost reduction  
program, paid-out bonuses and an overall reduced level  
of spending across inventories, capital expenditures and  
OPEX.  
800  
21/22 21/22 21/22 21/22 22/23  
NWC  
NWC, % of revenue  
14  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
NIBD AND LEVERAGE  
Cash and cash equivalents amounted to DKK 125m,  
which was a decrease of 62m from FY 2021/22. Interest-  
bearing debt comprised DKK 1,380m in non-current  
borrowings and DKK 562m in lease liabilities, a change  
of DKK 130m and DKK -33m, respectively, from FY  
2021/22.  
EQUITY  
At the end of December 2022, equity totalled DKK  
4,122m, down DKK 139m, or 3%, from FY 2021/22,  
corresponding to an equity ratio of 59% of total assets.  
The share capital was DKK 129m, distributed on 257.7m  
shares.  
Net interest-bearing debt (NIBD) was DKK 1,817m by the  
end of Q1, up by DKK 159m since FY 2021/22. The  
increase was driven by the negative free cash flow,  
which was according to plan.  
At the Annual General Meeting held on 14 December  
2022, a proposal not to distribute dividend was adopted,  
and ordinary dividend to the shareholders will  
consequently be DKK 0m (DKK 75m).  
CAPITAL RESOURCES IN PLACE  
Total credit lines in Q1 were DKK 1,800m, unchanged  
since FY 2021/22, of which credit lines for DKK 1,380m  
were utilised.  
At the end of FY 2021/22, Ambu’s holding of Class B  
treasury shares was 3,642,000, unchanged from FY  
2021/22, corresponding to 1.4% of the total share capital.  
At the end of Q1, Ambu had unutilised capital resources  
from cash and cash equivalents, overdraft facilities and  
credit lines of approximately DKK 0.6bn, down from DKK  
0.8bn at FY 2021/22.  
OTHER COMPREHENSIVE INCOME  
Other comprehensive income included a translation  
adjustment arising from the translation of subsidiaries in  
foreign currency for the quarter of DKK -166m (DKK  
48m). The reduction was driven by the appreciating  
USD/DKK.  
NIBD (DKKM), EBITDA BEFORE SPECIAL ITEMS  
(DKKM) AND NIBD/EBITDA BEFORE SPECIAL ITEMS  
ON A 12-MONTH BASIS  
2,000  
1,800  
1,600  
1,400  
1,200  
1,000  
800  
600  
400  
200  
4.5  
4.0  
3.5  
3.0  
2.5  
2.0  
1.5  
1.0  
0.5  
0.0  
3.9  
3.9  
3.5  
3.3  
2.7  
1,817  
1,658  
1,423  
1,417  
1,259  
145  
Q1  
119  
Q3  
125  
Q2  
102  
Q1  
77  
Q4  
0
21/22 21/22 21/22 21/22 22/23  
NIBD  
EBITDA b.s.i.  
NIBD/EBITDA b.s.i.  
15  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
SUSTAINABILITY UPDATE  
Taking leaps towards a sustainable future is an inherent  
part of Ambu’s new ZOOM IN strategy. The company is  
strongly dedicated to understanding sustainability per-  
spectives and needs of its customers – and to driving  
meaningful change that pushes the agenda forward.  
Specifically, Ambu is committed to circular products and  
packaging and to taking additional steps towards recyc-  
ling and use of bioplastics. Ambu is currently mapping  
out the most relevant sustainability KPIs to track its pro-  
gress across its global business going forward, in line  
with its strategic agenda. However, for Q1 2022/23, sus-  
tainability KPIs are maintained from the last fiscal year.  
Q1  
2022/23  
Q1  
2021/22  
Change  
(%)  
Production output (metric tonne)  
2,599.31  
22.03  
14.80  
1.87  
2,585.60  
19.92  
19.51  
1.65  
1%  
11%  
-24%  
13%  
-5%  
-4%  
18%  
4%  
Energy per product (GJ/tonne of finished goods)  
Renewable energy share (%)  
As the table to the right reflects, Ambu saw an increased  
environmental impact in Q1 2022/23 compared to Q1  
2021/22. This increase is naturally driven by the early  
production stage of the company’s newest and largest  
production plant, located in Juárez, Mexico. The plant  
officially opened in October 2022 and has a higher level  
of energy use compared to the production output of  
finished goods, as expected at this early stage. For  
instance, clean rooms and ventilations must run,  
regardless of how many finished goods are produced.  
CO2 per product (tonne CO2e/tonne of finished goods)  
Waste per product (metric tonne/tonne of finished goods)  
Water per product (m3/tonne of finished goods)  
Staff turnover rate (%)  
0.27  
0.29  
12.27  
7
12.72  
6
Similarly, Ambu’s renewable energy share is affected by  
the increased non-renewable energy use at the Mexico  
factory, as well as by reduced electricity consumption in  
Xiamen, China, where Ambu buys renewable energy  
certificates corresponding to actual use.  
Sickness absence rate (%)  
2.15  
2.06  
Carbon emissions per tonne of finished goods have  
increased, affected by both the increased energy use  
and the decrease in renewable energy.  
Lost-time injury frequency rate (LITF, %)  
0.40  
0.89  
-55%  
Ambu’s staff turnover rate has increased, which is a  
direct reflection of the global restructuring in the last  
financial year. Sickness absence remains at a satis-  
factory level, and fewer accidents with lost-time and  
inclusion of sales offices in the reporting scope are  
resulting in a lower LTIF (lost-time injury frequency).  
16  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
OUTLOOK 2022/23  
FORWARD-LOOKING STATEMENTS  
The outlook for the 2022/23 financial year as announced in the Annual Report on 15  
November 2022 is maintained as of 7 February 2023. The outlook for organic revenue  
growth is 5-8%, and the outlook for EBIT margin before special items is 3-5%.  
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.  
LOCAL CURRENCIES  
7 Feb 2023  
15 Nov 2022  
Organic growth  
5-8%  
5-8%  
DANISH KRONER  
FINANCIAL CALENDAR  
7 Feb 2023  
15 Nov 2022  
2022/23  
EBIT margin  
3-5%  
3-5%  
21 March  
3 May  
Capital Markets Day  
Earnings release Q2 2022/23  
Earnings release Q3 2022/23  
31 August  
Deadline for the inclusion of specific items on the  
agenda for the Annual General Meeting 2023  
31 October  
EXCHANGE RATE ASSUMPTIONS FOR 2021/22  
7 Feb 2023  
15 Nov 2022  
2023/24  
USD/DKK  
MYR/DKK  
CNY/DKK  
GBP/DKK  
696  
160  
101  
845  
722  
156  
103  
850  
8 November  
13 December  
Annual Report 2022/23  
Annual General Meeting 2023  
17  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
QUARTERLY RESULTS  
Q1  
Q4  
Q3  
Q2  
Q1  
Q1  
Q4  
Q3  
Q2  
Q1  
2022/23 2021/22 2021/22 2021/22 2021/22  
DKKm  
DKKm  
2022/23 2021/22 2021/22 2021/22 2021/22  
Organic growth, products:  
Endoscopy Solutions, %  
Anaesthesia, %  
Patient Monitoring, %  
Organic growth, %  
Composition of revenue, products:  
Pulmonology  
Endoscopy Solutions excl. pulmonology  
Endoscopy Solutions  
Anaesthesia  
Patient Monitoring  
3
4
6
4
6
3
0
10  
4
9
13  
0
14  
20  
8
8
16  
3
12  
14  
8
4
12  
-2  
-6  
7
-1  
3
346  
271  
617  
273  
242  
351  
258  
609  
285  
269  
323  
239  
562  
302  
264  
380  
208  
588  
294  
240  
393  
172  
565  
245  
221  
Exchange rate effects, %  
Reported revenue growth, %  
10  
2
Revenue  
Production costs  
Gross profit  
1,132  
-470  
662  
1,163  
-519  
644  
1,128  
-499  
629  
1,122  
-475  
647  
1,031  
-397  
634  
Organic growth, markets:  
North America, %  
Europe, %  
Rest of World, %  
Organic growth, %  
9
-4  
14  
4
2
16  
-20  
4
16  
4
-4  
8
11  
7
-1  
8
18  
-16  
0
Selling and distribution costs  
Development costs  
Management and administrative costs  
-386  
-69  
-139  
-432  
-80  
-139  
-389  
-72  
-126  
-407  
-65  
-128  
-406  
-64  
-124  
-1  
Cash flow before acq., DKKm:  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow before acquisitions*  
Operating profit (EBIT)  
before special items  
-98  
-76  
-174  
-28  
-139  
-167  
146  
-139  
7
5
-141  
-136  
-28  
-134  
-162  
68  
-7  
42  
47  
40  
Special items  
0
-135  
-13  
0
0
Operating profit (EBIT)  
68  
-142  
29  
47  
40  
Cash flow before acq., % of revenue:  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow before acquisitions*  
-9  
-6  
-15  
-2  
-12  
-14  
13  
-12  
1
0
-12  
-12  
-3  
-13  
-16  
Financial income  
Financial expenses  
Profit before tax (PBT)  
1
-41  
28  
20  
-10  
-132  
12  
-7  
34  
137  
-2  
182  
0
-15  
25  
Key figures and ratios:  
Tax on profit for the period  
-6  
2
-6  
-7  
-5  
Operating Expenditures (OPEX)  
OPEX ratio, %  
594  
52  
651  
56  
587  
52  
600  
53  
594  
58  
Net profit for the period  
22  
-130  
28  
175  
20  
EBITDA before special items  
EBITDA margin before special items, %  
EBIT margin before special items, %  
NIBD/EBITDA before special items  
Net working capital, % of revenue  
145  
12.8  
6.0  
3.9  
25  
77  
119  
10.5  
3.7  
3.5  
23  
125  
11.1  
4.2  
3.3  
25  
102  
9.9  
3.9  
2.7  
23  
Balance sheet:  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
6.6  
-0.6  
3.9  
23  
7,006  
1,144  
4,122  
1,817  
5,939  
7,215  
1,022  
4,261  
1,658  
5,919  
6,921  
996  
4,282  
1,423  
5,705  
6,557  
1,038  
4,162  
1,417  
5,579  
6,327  
911  
3,946  
1,259  
5,205  
Share-related ratios (in DKK):  
Market price per share  
Earnings per share (EPS)  
89  
0.09  
0.09  
66  
-0.51  
-0.51  
69  
0.11  
0.11  
100  
0.69  
0.69  
173  
0.08  
0.08  
Diluted earnings per share (EPS-D)  
*'Acquisitions' refers to 'Acquisitions of enterprises and technology' as defined in the  
Annual Report 2021/22.  
18  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
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 2022 to 31
December 2022. The interim report has not been audited or reviewed by the company’s
independent auditors.
EXECUTIVE MANAGEMENT  
Britt Meelby Jensen
Thomas Frederik Schmidt
The interim report 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.
Chief Executive Officer
Chief Financial Officer
We consider the accounting policies applied to be expedient, the Group’s internal controls
relevant to preparing and presenting the interim report to be adequate and the interim
report to give a true and fair view of the Group’s assets, liabilities, results and financial
position at 31 December 2022 and of the results of the Group’s operations and cash flows
for the period from 1 October 2022 to 31 December 2022.
BOARD OF DIRECTORS  
Jørgen Jensen
Christian Sagild
Chairman
Vice Chairman
We furthermore consider that the management’s review gives a true and fair view of the
development in the Group’s activities and financial affairs, the profit for the period and the
Group’s financial position as a whole as well as a description of the most significant risks
and uncertainties to which the Group is subject.
Henrik Ehlers Wulff
Member
Susanne Larsson
Member
Copenhagen, 7 February 2023
Michael del Prado
Shacey Petrovic
Member
Member
Simon Hesse Hoffmann
Charlotte Elgaard Bjørnhoff
Member
Employee-elected member
Thomas Bachgaard Jensen
Jesper Bartoff Frederiksen
Employee-elected member
Employee-elected member
19  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
CONSOLIDATED FINANCIAL STATEMENTS  
INTERIM REPORT Q1 2022/23  
CONTENTS  
Page 21  
Page 22  
Page 23  
Page 24  
Page 25  
Income statement and statement of comprehensive income  
Cash flow statement  
Balance sheet  
Statement of changes in equity  
Notes to the interim report  
Company announcement no. 4 2022/23  
|
7 February 2023  
20  
 
INCOME STATEMENT AND STATEMENT OF COMPREHENSIVE INCOME  
INTERIM REPORT Q1 2022/23  
DKKm  
DKKm  
Q1  
Q1  
FY  
Q1  
Q1  
FY  
2022/23 2021/22 2021/22  
Income statement  
Note  
Statement of comprehensive income  
Net profit for the period  
2022/23 2021/22 2021/22  
Revenue  
Production costs  
Gross profit  
4
1,132
-470
662
1,031
-397
634
4,444
-1,890
2,554
22
20
93
Other comprehensive income:  
Items which are moved to the income  
statement under certain conditions:  
Translation adjustment in foreign subsidiaries  
Other comprehensive income after tax  
Selling and distribution costs  
Development costs  
Management and administrative costs  
Operating profit (EBIT) before special items  
-386
-69
-139
68
-406
-64
-124
40
-1,634
-281
-517
122
-166
48
273
-166
48
273
Comprehensive income for the period  
-144
68
366
Special items  
0
0
-148
Operating profit (EBIT)  
68
40
-26
Financial income  
Financial expenses  
Profit before tax  
1
-41
28
0
-15
25
169
-34
109
Tax on profit for the period  
-6
-5
-16
Net profit for the period  
22
20
93
Earnings per share in DKK  
Earnings per share (EPS)  
Diluted earnings per share (EPS-D)  
0.09
0.09
0.08
0.08
0.37
0.37
21  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
CASH FLOW STATEMENT  
INTERIM REPORT Q1 2022/23  
DKKm  
Q1  
Q1  
FY  
2022/23 2021/22 2021/22  
Net profit  
22
20
93
Adjustment for non-cash items:  
Income taxes in the Income statement  
Depreciation, amortisation and impairment losses  
Financial items and share-based payment  
Change in working capital  
Interest paid  
Income tax paid  
Cash flow from operating activities  
6
77
44
-213
-13
-21
-98
5
62
18
-120
-3
-10
-28
16
351
-123
-134
-29
-79
95
Investments in intangible assets  
Investments in tangible assets  
Cash flow from investing activities before acquisitions  
-50
-26
-76
-99
-35
-134
-395
-158
-553
Free cash flow before acquisitions  
-174  
-162  
-458  
Acquisition of technology  
Cash flow from acquisitions  
0
0
0
0
-5
-5
Cash flow from investing activities  
Free cash flow after acquisitions  
-76
-134
-162  
-558
-463  
-174  
Proceeds from borrowings  
Repayment of borrowings  
Repayment in respect of lease liability  
Exercise of options  
130
0
-18
0
310
0
-12
0
825
-125
-52
11
Dividend paid  
Dividend, treasury shares  
0
0
-60
1
-75
1
Capital increase, Class B share capital  
Cash flow from financing activities  
0
112
0
239
1
586
Changes in cash and cash equivalents  
-62
77
123
Cash and cash equivalents, beginning of period  
187
64
64  
Cash and cash equivalents, end of period  
125
141
187
22  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
BALANCE SHEET  
INTERIM REPORT Q1 2022/23  
DKKm  
DKKm  
Assets  
Note 31.12.22 31.12.21 30.09.22  
Equity and liabilities  
31.12.22 31.12.21 30.09.22  
Goodwill  
1,558
467
212
790
457
25
1,518
398
324
403
648
40
1,623
481
212
764
458
27
Share capital  
Other reserves  
Equity  
129
3,993
4,122
129
3,817
3,946
129
4,132
4,261
Acquired technologies, trademarks and customer relations  
Acquired technologies in progress  
Completed development projects  
Development projects in progress  
Rights  
Deferred tax  
Provisions  
10
18
23
29
8
19
Intangible assets  
3,509
3,331
3,565
Lease liabilities  
Borrowings  
Non-current liabilities  
480
1,380
1,888
456
860
1,368
516
1,250
1,793
Property, plant and equipment  
Right-of-use assets  
1
1
657
555
594
541
686
590
Deferred tax asset  
Total non-current assets  
70
4,791
51
4,517
70
4,911
Provisions  
Contingent consideration  
Lease liabilities  
Trade payables  
Income tax  
Other payables  
Derivative financial instruments  
Current liabilities  
4
0
82
509
7
394
0
996
15
141
84
405
23
344
1
1,013
4
0
79
600
17
461
0
Inventories  
Trade receivables  
Other receivables  
Income tax receivable  
Prepayments  
1,209
709
47
905
663
28
9
64
1,222
747
36
31
82
23
78
1,161
Derivative financial instruments  
Cash and cash equivalents  
Total current assets  
12
125
2,215
0
11
187
2,304
141
1,810
Total liabilities  
2,884
7,006
2,381
6,327
2,954
7,215
Total equity and liabilities  
Total assets  
7,006
6,327
7,215
23  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
STATEMENT OF CHANGE IN EQUITY  
INTERIM REPORT Q1 2022/23  
DKKm  
Reserve  
foreign  
currency  
trans-  
lation  
Share  
capital  
129
Retained Proposed  
adj. earnings dividend  
Total  
4,261
Equity 1 October 2022  
379
3,753
0
Net profit for the period  
Other comprehensive income for the period  
Total comprehensive income  
22
22
-166
-144
-166
-166
0
22
0
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Equity 31 December 2022  
4
1
4
1
129
213
106
3,780
0
4,122
Equity 1 October 2021  
129
0
3,642
20
75
0
3,952
Net profit for the period  
Other comprehensive income for the period  
Total comprehensive income  
20
48
68
48
48
20
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Distributed dividend  
3
-3
3
-3
-74
-74
-1
Dividend, treasury shares  
1
0
Equity 31 December 2021  
129
154
3,663
0
3,946
Other reserves are made up of reserve for foreign currency translation adjustment, retained  
earnings and proposed dividend and total DKK 3,993m (31.12.2021: DKK 3,817m).  
24  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
NOTES TO THE INTERIM REPORT  
INTERIM REPORT Q1 2022/23  
Note 1 – Basis of preparation of the interim report  
Note 2 – Changes in balance sheet classification  
The interim report for the period 1 October 2022 to 31 December 2022 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. The accounting  
principles applied are consistent with the principles applied in the annual report for 2021/22 with  
the exception of separating 'Right-of-use assets' from 'Property, plant and equipment' as  
described in note 2.  
In connection with the preparation of the interim report, the management has decided to  
present 'Right-of-use assets' separately from 'Property, plant and equipment'. This effect of  
change in presentation of the Company's non-current assets does not affect any key ratios.  
DKKm  
30.09.22  
30.09.22  
Reported  
Restated  
Land and buildings  
Plant and machinery  
Other fittings and equipment  
Property, plant and equipment in progress  
Property, plant and equipment  
732  
178  
185  
181  
1,276  
-539  
-51  
193  
178  
134  
181  
686  
-590  
590  
Right-of-use assets  
590  
31.12.21  
31.12.21  
Reported  
Restated  
Land and buildings  
Plant and machinery  
Other fittings and equipment  
Property, plant and equipment in progress  
Property, plant and equipment  
669  
165  
168  
133  
1,135  
-484  
-57  
185  
165  
111  
133  
594  
-541  
541  
Right-of-use assets  
541  
25  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
NOTES TO THE INTERIM REPORT  
INTERIM REPORT Q1 2022/23  
Note 3 – Segment information  
Note 5 – Risks  
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.  
For a description of Ambu’s risks, see the ‘Risk management’ section in the annual report for  
2021/22, pages 60-64.  
Note 6 – Contingent liabilities  
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.  
Note 4 – Revenue  
DKKm  
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 December  
2022.  
Q1  
Q1  
FY  
2022/23 2021/22 2021/22  
Endoscopy solutions  
Anaesthesia  
Patient Monitoring  
617  
273  
242  
565  
245  
221  
2,324  
1,126  
994  
Total revenue by activities  
1,132  
1,031  
4,444  
North America  
Europe  
Rest of World  
585  
440  
107  
481  
461  
89  
2,140  
1,825  
479  
Note 7 – Subsequent events  
In addition to the matters described in this interim report, the management is not aware of any  
events subsequent to 31 December 2022 which could be expected to have a significant impact  
on the group’s financial position.  
Total revenue by markets  
1,132  
1,031  
4,444  
26  
Company announcement no. 4 2022/23  
|
7 February 2023  
 
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 4,500 people in Europe, North  
America, Latin America and Asia Pacific.  
For more information, please visit Ambu.com.  
CONTACT  
Investors  
Thomas Frederik Schmidt  
Chief Financial Officer  
[email protected] | +45 2084 0500  
Nicolai Thomsen  
Director, Investor Relations & Strategic Finance  
[email protected] | +45 2620 8047  
Media  
Tine Bjørn Schmidt  
Head of Corporate Communications  
[email protected] | +45 2264 0697  
Ambu A/S
Baltorpbakken 13
DK-2750 Ballerup, Denmark
Tel.: +45 7225 2000  
CVR no.: 63 64 49 19  
Ambu.com