14/11/2024  16:53:21 Chg. +0.05 Volume Bid21:59:59 Ask21:59:59 Market Capitalization Dividend Y. P/E Ratio
9.70EUR +0.50% 295
Turnover: 2,862.68
9.66Bid Size: 540 9.73Ask Size: 540 6.77 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
  8,577   9,192   7,900   7,540   13,233
Intangible Assets
  4,106   19,604   18,397   17,269   15,806
Long-Term Investments
  758   1,015   756   737   7
Fixed Assets
  20,696   60,724   70,197   68,303   60,167
Inventories
  687   669   710   824   769
Accounts Receivable
  2,224   2,509   2,032   1,766   1,796
Cash and Cash Equivalents
  802   404   448   970   880
Current Assets
  8,393   7,900   6,874   6,968   6,627
Total Assets
  39,140   82,644   79,784   75,411   74,251

 

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
  2,093   3,004   1,671   1,739   2,007
Long-term debt
  10,582   21,770   27,752   27,234   22,390
Liabilities to Banks
  11,305   28,309   32,818   32,115   -
Provisions
  2,253   6,021   6,325   6,363   5,731
Liabilities
  22,226   46,282   44,979   42,660   43,109
Share Capital
  634   863   863   863   -
Total Equity
  16,914   36,362   34,805   32,751   31,142
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  39,140   82,644   79,784   75,411   -

 

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
  25,024   23,704   27,659   26,554   26,789
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,564   3,750   4,024   7,371   4,787
Interest Income
  -292   -312   -454   -468   -440
Income Before Taxes
  2,934   3,372   3,579   6,855   4,307
Income Taxes
  262   1,762   978   -378   347
Minority Interests Profit
  -162   -138   0.0000   0.0000   -
Net Income
  425   853   5,134   7,408   4,306

 

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
  0.3800   1.6100   7.2800   10.7600   6.2500
Dividend per Share
  4.0000   4.4000   5.5000   6.0000   19.7500

 

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
  5,732   5,160   9,716   8,816   10,297
Cash Flow from Investing Activities
  -2,532   -9,809   703   -654   -3,025
Cash Flow from Financing
  -2,675   4,225   -10,811   -7,633   -7,260
Decrease / Increase in Cash
  525   -424   -392   529   -
Employees
  4,398   5,184   5,447   4,295   4,435