2024-11-15  5:23:38 PM Chg. -4.75 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
325.65SEK -1.44% 1,725
Turnover: 23.62 mill.
-Bid Size: - -Ask Size: - 361.22 bill.SEK 1.66% 26.50

Assets

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Property and Equipment
  8,498   8,026   12,189   13,910   11,460
Intangible Assets
  70,355   72,452   76,336   90,897   127,704
Long-Term Investments
  104   212   652   676   622
Fixed Assets
  86,487   86,178   90,707   107,170   147,357
Inventories
  11,276   10,079   13,933   19,217   18,603
Accounts Receivable
  15,701   13,665   15,844   19,760   20,934
Cash and Cash Equivalents
  442   2,756   4,325   3,417   1,466
Current Assets
  31,563   31,250   39,267   47,394   48,994
Total Assets
  118,050   117,428   129,975   154,564   196,351

 

Liabilities

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Accounts Payable
  7,908   7,027   9,527   10,469   11,320
Long-term debt
  21,100   22,381   20,195   20,523   49,917
Liabilities to Banks
  26,710   26,067   -   -   -
Provisions
  4,626   4,825   6,571   5,081   28,193
Liabilities
  58,896   58,549   60,384   68,538   104,707
Share Capital
  371   371   -   -   -
Total Equity
  59,143   58,870   69,582   86,014   91,629
Minority Interests
  11   9   9   12   16
Total liabilities equity
  118,050   117,428   129,975   154,564   196,351

 

Income Statement

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Revenues
  94,029   87,649   95,007   120,793   140,716
Depreciation (total)
  -   -   -   -   -
Operating Result
  14,608   12,458   14,181   18,532   21,785
Interest Income
  -1,037   -782   -643   -1,011   -
Income Before Taxes
  13,571   11,676   13,538   17,521   19,254
Income Taxes
  3,574   2,504   2,638   4,225   5,615
Minority Interests Profit
  -4   -1   -1   -5   7
Net Income
  9,993   9,171   10,900   13,291   13,633

 

Per Share

2019
IFRS
in SEK
2020
IFRS
in SEK
2021
IFRS
in SEK
2022
IFRS
in SEK
2023
IFRS
in SEK
Earnings per Share
  9.2200   7.5400   9.8100   11.9700   12.2700
Dividend per Share
  3.8500   3.9000   4.2000   4.8000   5.4000

 

Cash Flow

2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
2022
IFRS
in mill. SEK
2023
IFRS
in mill. SEK
Cash Flow from Operating Activities
  12,665   13,658   12,456   14,357   21,294
Cash Flow from Investing Activities
  -5,464   -6,741   -3,094   -10,561   -47,899
Cash Flow from Financing
  -7,301   -4,558   -7,813   -4,699   24,726
Decrease / Increase in Cash
  -100   2,359   -   -   -
Employees
  48,992   48,471   50,934   52,463   56,845