13/11/2024  07:57:05 Chg. -0.5800 Volume Bid19:19:27 Ask19:19:27 Market Capitalization Dividend Y. P/E Ratio
15.7750EUR -3.55% -
Turnover: -
16.0800Bid Size: 320 16.1550Ask Size: 320 4.09 bill.EUR - -

Assets

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Property and Equipment
  2,911   3,160   3,146   2,956   4,120
Intangible Assets
  23,045   24,098   24,283   22,085   24,148
Long-Term Investments
  0.0000   0.0000   15   2   -
Fixed Assets
  -   -   -   -   29,486
Inventories
  4,879   4,544   4,691   4,513   4,767
Accounts Receivable
  6,067   6,108   6,344   5,338   4,695
Cash and Cash Equivalents
  1,526   1,273   1,254   6,056   4,076
Current Assets
  14,560   14,148   14,494   17,431   15,069
Total Assets
  42,102   43,352   44,713   45,014   44,555

 

Liabilities

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Accounts Payable
  2,025   1,868   1,995   1,446   1,921
Long-term debt
  5,146   7,459   6,487   7,034   2,795
Liabilities to Banks
  11,478   10,983   9,119   9,230   -
Provisions
  1,454   3,374   3,314   3,086   7,462
Liabilities
  22,296   23,697   23,740   23,528   19,379
Share Capital
  136   136   136   136   -
Total Equity
  19,806   19,655   20,973   21,486   24,750
Minority Interests
  0.0000   0.0000   0.0000   0.0000   427
Total liabilities equity
  42,102   43,352   44,713   45,014   44,555

 

Income Statement

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Revenues
  22,495   24,172   26,559   29,819   27,049
Depreciation (total)
  -   -   -   -   -
Operating Result
  1,493   -284   2,372   4,784   4,371
Interest Income
  -560   -340   -463   -299   -183
Income Before Taxes
  933   -624   1,909   4,485   4,188
Income Taxes
  -184   315   653   1,213   1,187
Minority Interests Profit
  -21   -28   -34   -34   -31
Net Income
  1,376   -967   1,222   3,239   2,970

 

Per Share

2017
IFRS
in SEK
2018
IFRS
in SEK
2019
IFRS
in SEK
2020
IFRS
in SEK
2021
IFRS
in SEK
Earnings per Share
  5.4900   -3.5500   4.4800   11.8900   10.9000
Dividend per Share
  1.5000   1.0000   1.5000   3.0000   4.0000

 

Cash Flow

2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
2020
IFRS
in mill. SEK
2021
IFRS
in mill. SEK
Cash Flow from Operating Activities
  2,763   2,503   3,832   7,199   6,560
Cash Flow from Investing Activities
  -1,714   -1,339   -1,117   -1,991   -1,329
Cash Flow from Financing
  -1,169   -1,440   -2,772   -297   -7,237
Decrease / Increase in Cash
  -120   -276   -57   4,911   -
Employees
  10,684   10,515   10,538   10,818   10,729