15/11/2024  08:09:12 Chg. +0.270 Volume Bid22:00:01 Ask22:00:01 Market Capitalization Dividend Y. P/E Ratio
39.960EUR +0.68% 0
Turnover: 0.000
-Bid Size: - -Ask Size: - 16.54 bill.EUR - -

Assets

2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
Property and Equipment
  5,732   8,943   8,321   9,075   10,710
Intangible Assets
  3,873   3,134   2,204   3,441   5,159
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  32,100   35,270   33,238   38,212   44,793
Inventories
  9,253   10,077   9,223   10,525   14,775
Accounts Receivable
  6,496   7,460   5,834   6,738   9,717
Cash and Cash Equivalents
  4,295   5,594   5,150   3,356   4,352
Current Assets
  25,972   29,126   27,622   26,149   36,456
Total Assets
  58,072   64,396   60,860   64,361   81,249

 

Liabilities

2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
Accounts Payable
  2,972   3,311   2,526   3,371   4,891
Long-term debt
  8,540   10,600   8,048   3,059   13,362
Liabilities to Banks
  12,303   12,330   9,281   -   -
Provisions
  3,942   3,290   3,153   5,968   6,099
Liabilities
  34,473   36,649   31,789   32,017   45,545
Share Capital
  1,117   1,117   1,117   -   -
Total Equity
  23,599   27,747   29,071   32,096   35,382
Minority Interests
  122   147   163   248   322
Total liabilities equity
  58,072   64,396   60,860   64,361   81,249

 

Income Statement

2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
Revenues
  40,666   46,517   41,468   40,911   52,135
Depreciation (total)
  -   -   -   -   -
Operating Result
  5,831   7,198   5,580   6,126   6,519
Interest Income
  -   -   -   -19   -345
Income Before Taxes
  5,896   7,221   4,977   6,142   6,179
Income Taxes
  1,359   1,676   1,372   1,341   1,610
Minority Interests Profit
  -18   -22   -27   -42   -66
Net Income
  4,519   5,486   3,553   4,759   4,503

 

Per Share

2018
IFRS
in SEK
2019
IFRS
in SEK
2020
IFRS
in SEK
2021
IFRS
in SEK
2022
IFRS
in SEK
Earnings per Share
  10.7700   13.0800   8.4700   11.3800   10.8900
Dividend per Share
  5.0000   0.0000   5.5000   6.0000   6.0000

 

Cash Flow

2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
Cash Flow from Operating Activities
  4,883   5,223   7,723   5,264   3,291
Cash Flow from Investing Activities
  -1,293   -1,027   -1,058   -5,025   -5,518
Cash Flow from Financing
  -2,445   -2,945   -6,917   -2,081   3,093
Decrease / Increase in Cash
  1,145   1,251   -252   -   -
Employees
  16,785   17,387   17,160   17,419   20,300