| INCOME STATEMENT – GROUP | |||
(MSEK) Note | 2022 | 2021 | |
Revenue from contracts with customers | 6 | ||
Cost of goods sold | 8, 9, 10, 11 | - | - |
GROSS PROFIT | |||
Selling expenses | 8, 9, 10, 11 | - | - |
Administrative expenses | 8, 9, 10, 11 | - | - |
Other operating income | 12 | ||
Other operating expenses | 12 | - | - |
OPERATING PROFIT | |||
Financial income | 14 | ||
Financial expenses | 14 | - | - |
PROFIT AFTER FINANCIAL ITEMS | |||
Tax expenses for the year | 16 | - | - |
NET PROFIT FOR THE YEAR – CONTINUING OPERATIONS | 243 | 95 | |
Profit from Discontinued Operations, net after tax | 5 | - | |
NET PROFIT FOR THE YEAR | |||
| Net profit for the year attributable to: | |||
Parent Company shareholders | |||
Non-controlling interests | |||
EARNINGS PER SHARE, SEK | 17 | ||
Including Discontinued Operations before dilution | |||
Including Discontinued Operations after dilution | |||
Excluding Discontinued Operations before dilution |
| STATEMENT OF OTHER COMPREHENSIVE INCOME – GROUP | |||
(MSEK) Note | 2022 | 2021 | |
NET PROFIT FOR THE YEAR | |||
| OTHER COMPREHENSIVE INCOME | |||
| Items that will not be reclassified to the income statement: | |||
Revaluation of defined-benefit pension commitments | 29 | - | |
Tax relating to items not to be reclassified | 16 | - | |
- | |||
| Items that may be reclassified to the income statement: | |||
Translation difference on translation of foreign operations | |||
Change in fair value of hedges of net investments | - | - | |
Change in fair value of cash flow hedges | |||
Change in fair value of cash flow hedges transferred to net profit for the year | - | ||
Tax on items that may be reclassified | 16 | - | - |
25 | |||
TOTAL OTHER COMPREHENSIVE INCOME | |||
COMPREHENSIVE INCOME FOR THE YEAR | |||
| Comprehensive income for the year attributable to: | |||
Parent Company shareholders | |||
Non-controlling interests |
| STATEMENT OF FINANCIAL POSITION – GROUP | |||
(MSEK) Note | 2022 | 2021 | |
| ASSETS | |||
| NON-CURRENT ASSETS | |||
| Intangible assets | |||
Goodwill | 18 | ||
Other intangible assets | 10, 18 | ||
6 | |||
| Property, plant and equipment | |||
Buildings and land | 10, 19, 22 | ||
Plant and machinery | 10, 19, 22 | ||
Equipment, tools and installations | 10, 19, 22 | ||
Construction in progress and advance payments for property, plant and equipment | 19 | ||
6 | |||
| Financial assets | |||
Participations in associated companies | 20 | ||
Non-current derivative receivables | 21 | ||
Other financial non-current receivables | 21 | ||
Deferred tax assets | 16 | ||
TOTAL NON-CURRENT ASSETS | |||
| CURRENT ASSETS | |||
Inventory | 23 | ||
Accounts receivable | 21 | ||
Current tax assets | |||
Current derivative receivables | 21 | ||
Other receivables | 21 | ||
Prepaid expenses and accrued income | 6, 21, 24 | ||
Cash and cash equivalents | 21 | ||
TOTAL CURRENT ASSETS | |||
Assets held for sale | 5 | ||
TOTAL ASSETS | |||
| EQUITY AND LIABILITIES | |||
| EQUITY | |||
Share capital | |||
Other contributed capital | |||
Other reserves | |||
Profit brought forward including net profit for the year | |||
Equity attributable to Parent Company shareholders | |||
Non-controlling interests | |||
TOTAL EQUITY | 25, 26, 27 | ||
| NON-CURRENT LIABILITIES | |||
Liabilities to credit institutions | 21 | ||
Non-current lease liabilities | 21, 22 | ||
Non-current derivative liabilities | 21 | ||
Other non-current liabilities | 21 | ||
Provisions for pensions and similar obligations | 29 | ||
Provision for deferred tax liabilities | 16 | ||
Other non-current provisions | 30 | ||
| CURRENT LIABILITIES | |||
Liabilities to credit institutions | 21 | ||
Current lease liabilities | 21, 22 | ||
Overdraft facilities | 21, 28 | ||
Current derivative liabilities | 21 | ||
Advance payments from customers | 6, 21 | ||
Accounts payable | 21 | ||
Current tax liabilities | |||
Other liabilities | 21 | ||
Accrued expenses and prepaid income | 6, 21, 31 | ||
Current provisions | 30 | ||
Liabilities attributable to assets held for sale | 5 | ||
TOTAL EQUITY AND LIABILITIES |
| STATEMENT OF CHANGES IN EQUITY – GROUP | |||||||||
| Other | Attributable to | Attributable to | |||||||
| Share | Repurchased | contributed | Other reserves | Profit brought | Parent Company | non-controlling | Total | ||
| (MSEK) Note | capital | own shares | capital | (see Note 25) | forward | shareholders | interests | equity | |
EQUITY AS OF 1 JANUARY 2021 | - | ||||||||
Net profit for the year | |||||||||
| Revaluation of defined-benefit | |||||||||
pension commitments | - | - | - | ||||||
Translation difference, foreign operations | |||||||||
Hedging of net investment | - | - | - | ||||||
Hedging of cash flow | |||||||||
COMPREHENSIVE INCOME FOR THE YEAR | |||||||||
Acquisition of non-controlling interests | 5 | - | - | ||||||
Acquisition of partly owned companies | 5 | ||||||||
New and offset issue | 27 | ||||||||
EQUITY AS OF 31 DECEMBER 2021 | 25.26 | ||||||||
Net profit for the year | |||||||||
| Revaluation of defined-benefit | 0 | ||||||||
| pension commitments | |||||||||
Translation difference, foreign operations | |||||||||
Hedging of net investment | - | - | - | ||||||
Hedging of cash flow | |||||||||
COMPREHENSIVE INCOME FOR THE YEAR | |||||||||
Incentive programme | 8, 27 | ||||||||
New share issue of Class C shares | 27 | ||||||||
Repurchase of own Class C shares | 27 | - | - | - | |||||
EQUITY AS OF 31 DECEMBER 2022 | 25.26 | - |
| STATEMENT OF CASH FLOWS – GROUP | |||
Indirect method (MSEK) | Note | 2022 | 2021 |
| Operating activities | |||
OPERATING PROFIT FROM CONTINUING OPERATIONS | |||
PROFIT FROM DISCONTINUED OPERATIONS, NET AFTER TAX | 5 | - | |
| Adjustment for items not included in the cash flow | |||
depreciation and amortisation – Continuing Operations | 10, 22 | ||
depreciation, amortisation and impairment losses of non-current assets – Discontinued Operations | |||
impairment losses of current assets | |||
adjustment for pensions and other provisions | - | - | |
participations in associated companies | |||
other items | - | ||
TOTAL | |||
Interest received | |||
Interest paid | - | - | |
Tax paid | - | - | |
CASH FLOW FROM OPERATING ACTIVITIES BEFORE CHANGES IN WORKING CAPITAL | |||
| Change in working capital | |||
Change in inventories (increase -/decrease +) | - | ||
Change in operating receivables (increase -/decrease +) | - | ||
Change in operating liabilities (increase +/decrease -) | - | ||
Total change in working capital | - | ||
CASH FLOW FROM OPERATING ACTIVITIES | - | ||
| Investing activities | |||
Acquisition of businesses/Group companies during the year, effect on cash and cash equivalents | 5 | - | - |
Divestment of Group companies | 5, 12 | ||
Investments in intangible assets | 18 | - | - |
Divestment of intangible assets | 12, 18 | ||
Investments in property, plant and equipment | 19 | - | - |
Divestment of property, plant and equipment | 12, 19 | ||
Cash flow from investing activities | - | - | |
CASH FLOW AFTER INVESTING ACTIVITIES | - | ||
| Financing activities | |||
New share issue | 27 | ||
Repayment of loans | 21 | - | - |
Repayment of lease liabilities | 21 | - | - |
New loans raised | 21 | ||
Cash flow from financing activities | - | ||
CASH FLOW FOR THE YEAR | - | ||
Of which, cash flow from Discontinued Operations | 5 | - | |
CASH AND CASH EQUIVALENTS AT THE START OF THE YEAR | |||
Cash and cash equivalents from Discontinued Operations | 5 | - | |
Translation differences on cash and cash equivalents | |||
CASH AND CASH EQUIVALENTS AT THE END OF THE YEAR | |||