SEK M | Note | 2023 | 2024 |
Sales | 2 | ||
Cost of goods sold | – | – | |
Gross income | |||
Selling expenses | – | – | |
Administrative expenses | 3 | – | – |
Research and development costs | – | – | |
Other operating income and expenses | 4 | – | |
Impairment of goodwill and other acquisition-related intangible assets | 14 | – | |
Capital gain on divestment of subsidiaries | |||
Share of earnings in associates | 5 | ||
Operating income | 7–9, 25, 35 | ||
Financial income | 10 | ||
Financial expenses | 9, 11, 25 | – | – |
Income before tax | |||
Tax on income | 12 | – | – |
Net income | |||
| Net income attributable to: | |||
Parent company’s shareholders | |||
Non-controlling interests | – | ||
| Earnings per share | |||
Before and after dilution, SEK | 13 | ||
Before and after dilution and excluding items affecting comparability, SEK | 13 |
SEK M | Note | 2023 | 2024 |
Net income | |||
| Other comprehensive income: | |||
| Items that will not be reclassified to profit or loss | |||
Actuarial gain/loss on post-employment benefit obligation | 25 | – | |
| Deferred tax from actuarial gain/loss on post-employment benefit | |||
obligations | |||
Total | – | ||
| Items that may be reclassified subsequently to profit or loss | |||
Share of other comprehensive income of associates | – | – | |
Cash flow hedges | – | ||
Hedging cost | – | – | |
Exchange rate differences reclassified to profit or loss | |||
Exchange rate differences | – | ||
| Tax attributable to items that may be reclassified subsequently | |||
to profit or loss | – | ||
Total | – | ||
Total other comprehensive income | – | ||
Total comprehensive income | |||
| Total comprehensive income attributable to: | |||
Parent company’s shareholders | |||
Non-controlling interests | – |
| Global | ||||||||||||||
EMEIA | Americas | Asia Pacific | Technologies | Entrance Systems | Other | Total | ||||||||
| SEK M | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Sales, external | 24,214 | 24,447 | 37,867 | 44,213 | 9,133 | 8,200 | 22,930 | 23,955 | 46,570 | 49,347 | – | – | 140,716 | 150,162 |
Sales, internal | 617 | 651 | 141 | 128 | 1,151 | 920 | 169 | 224 | 95 | 104 | –2,173¹ | –2,027¹ | – | – |
Sales | 24,831 | 25,098 | 38,009 | 44,340 | 10,284 | 9,120 | 23,099 | 24,179 | 46,665 | 49,451 | –2,173 | –2,027 | 140,716 | 150,162 |
Organic growth | –2% | 0% | 6% | 2% | –2% | –6% | 9% | –2% | 1% | –1% | – | – | 3% | –1% |
Acquisitions and divestments | 6% | 1% | 22% | 16% | 5% | –3% | 5% | 7% | 2% | 7% | – | – | 8% | 8% |
Exchange rate effects | 5% | 0% | 6% | –1% | 2% | –2% | 5% | 0% | 6% | 0% | – | – | 5% | 0% |
| Operating income (EBIT) excluding items | ||||||||||||||
affecting comparability | 3,388 | 3,552 | 7,186 | 8,207 | 662 | 619 | 3,996 | 4,224 | 7,807 | 8,493 | –854 | –799 | 22,185 | 24,296 |
Operating margin (EBIT) | 13.6% | 14.2% | 18.9% | 18.5% | 6.4% | 6.8% | 17.3% | 17.5% | 16.7% | 17.2% | – | – | 15.8% | 16.2% |
| Operating cash flow | ||||||||||||||
| Operating income (EBIT) excluding items | ||||||||||||||
affecting comparability | 3,388 | 3,552 | 7,186 | 8,207 | 662 | 619 | 3,996 | 4,224 | 7,807 | 8,493 | –854 | –799 | 22,185 | 24,296 |
Depreciation, amortization and impairment | 1,055 | 989 | 1,154 | 1,604 | 424 | 401 | 1,013 | 1,006 | 1,484 | 1,592 | 44 | 53 | 5,174 | 5,645 |
Net capital expenditure | –627 | –434 | –631 | –740 | –202 | 63 | –378 | –440 | –576 | –483 | –6 | –29 | –2,419 | –2,063 |
Amortization of lease liabilities | –276 | –280 | –255 | –342 | –129 | –130 | –188 | –202 | –675 | –812 | –21 | –30 | –1,543 | –1,797 |
Change in working capital | 643 | 44 | 726 | –1,148 | 457 | 45 | –298 | –3 | 2,352 | 1,228 | –44 | 43 | 3,836 | 208 |
Operating cash flow by division | 4,183 | 3,872 | 8,181 | 7,581 | 1,213 | 997 | 4,145 | 4,585 | 10,391 | 10,017 | –881 | –763 | 27,232 | 26,289 |
Non-cash items | 123 | 14 | 123 | 14 | ||||||||||
Interest paid and received | –2,122 | –3,251 | –2,122 | –3,251 | ||||||||||
Operating cash flow | 25,232 | 23,052 | ||||||||||||
| Capital employed | ||||||||||||||
Goodwill | 13,232 | 14,552 | 32,382 | 36,524 | 5,379 | 5,582 | 18,989 | 21,504 | 22,891 | 28,711 | – | – | 92,873 | 106,874 |
Other intangible assets | 1,366 | 1,498 | 21,652 | 22,753 | 1,937 | 1,863 | 2,968 | 3,848 | 6,876 | 8,531 | 32 | 39 | 34,831 | 38,531 |
Property, plant and equipment | 3,166 | 3,287 | 3,037 | 3,487 | 1,398 | 1,331 | 1,556 | 1,763 | 2,260 | 2,740 | 43 | 45 | 11,460 | 12,653 |
Right-of-use assets | 976 | 831 | 1,598 | 1,606 | 295 | 309 | 553 | 768 | 1,858 | 2,671 | 17 | 110 | 5,296 | 6,295 |
Other capital employed | 2,120 | 2,256 | 2,875 | 3,636 | 1,324 | 1,399 | 1,827 | 2,136 | 3,830 | 3,180 | 84 | 412 | 12,060 | 13,019 |
Adjusted capital employed | 20,860 | 22,423 | 61,544 | 68,006 | 10,332 | 10,485 | 25,891 | 30,018 | 37,715 | 45,833 | 177 | 607 | 156,520 | 177,373 |
Restructuring reserve | –298 | –60 | –150 | –22 | –43 | 9 | –89 | 74 | –182 | –35 | –5 | –5 | –767 | –39 |
Capital employed | 20,562 | 22,363 | 61,395 | 67,984 | 10,289 | 10,494 | 25,802 | 30,093 | 37,533 | 45,798 | 172 | 602 | 155,753 | 177,333 |
| Return on capital employed excluding items | ||||||||||||||
affecting comparability | 14.8% | 15.9% | 16.3% | 12.7% | 5.8% | 5.8% | 15.2% | 14.8% | 20.3% | 20.1% | – | – | 15.6% | 14.4% |
Average adjusted capital employed | 22,872 | 22,353 | 44,025 | 64,462 | 11,396 | 10,656 | 26,295 | 28,510 | 38,502 | 42,249 | – | – | 142,611 | 168,363 |
Average number of employees | 12,188 | 12,212 | 13,358 | 17,889 | 7,099 | 6,758 | 7,895 | 8,651 | 16,028 | 17,035 | 276 | 279 | 56,845 | 62,825 |
SEK M | Note | 2023 | 2024 |
| ASSETS | |||
| Non-current assets | |||
Intangible assets | 14 | ||
Property, plant and equipment | 15 | ||
Right-of-use assets | 16 | ||
Investments in associates | 18 | ||
Other financial assets | 20 | ||
Deferred tax assets | 19 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 21 | ||
Trade receivables | 22 | ||
Current tax receivables | |||
Other current receivables | |||
Prepaid expenses and accrued income | 2 | ||
Derivative financial instruments | 36 | ||
Short-term investments | 36 | ||
Cash and cash equivalents | 36 | ||
Total current assets | |||
TOTAL ASSETS |
SEK M | Note | 2023 | 2024 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Parent company’s shareholders | |||
Share capital | 24 | ||
Other contributed capital | |||
Reserves | 33 | ||
Retained earnings including net income for the year | |||
Equity attributable to the Parent company’s shareholders | |||
Non-controlling interests | |||
Total equity | |||
| Non-current liabilities | |||
Long-term loans | 36 | ||
Non-current lease liabilities | 36 | ||
Deferred tax liabilities | 19 | ||
Pension provisions | 25 | ||
Other non-current provisions | 26 | ||
Other non-current liabilities | 2, 36 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Short-term loans | 36 | ||
Current lease liabilities | 36 | ||
Derivative financial instruments | 36 | ||
Trade payables | |||
Current tax liabilities | |||
Current provisions | 26 | ||
Other current liabilities | 2, 27, 36 | ||
Accrued expenses and deferred income | 2, 28 | ||
Total current liabilities | |||
TOTAL EQUITY AND LIABILITIES |
SEK M | Note | 2023 | 2024 |
| OPERATING ACTIVITIES | |||
Operating income | |||
Reversal of Depreciation, amortization and impairment | 8 | ||
Items affecting comparability | 13 | ||
Other non-cash items | 31 | ||
Restructuring payments | 26 | – | – |
Change in working capital | 31 | ||
Cash flow before interest and tax | |||
Interest paid | – | – | |
Interest received | |||
Tax paid on income | – | – | |
Cash flow from operating activities | |||
| INVESTING ACTIVITIES | |||
Investments in property, plant and equipment and intangible assets | 14, 15 | – | – |
Sales of property, plant and equipment and intangible assets | 14, 15 | ||
Investments in subsidiaries | 34 | – | – |
Divestments of subsidiaries | 31 | ||
Other investments and divestments | – | – | |
Cash flow from investing activities | – | – | |
| FINANCING ACTIVITES | |||
Dividend | – | – | |
Long-term loans raised | 36 | ||
Long-term loans repaid | 36 | – | – |
Amortization of lease liabilities | – | – | |
Purchase of shares in subsidiaries from non-controlling interest | – | – | |
Stock purchase plans | – | – | |
Change in short-term loans, etc. | |||
Cash flow from financing activities | – | ||
CASH FLOW | – | ||
| CASH AND CASH EQUIVALENTS | |||
Cash and cash equivalents at 1 January | |||
Cash flow | – | ||
Effect of exchange rate differences in cash and cash equivalents | – | ||
Cash and cash equivalents at 31 December | 36 |
| Parent company’s shareholders | ||||||
| Retained | ||||||
| earnings incl. | ||||||
| Other contrib- | Reserves | net income for | Non-controlling | |||
| SEK M | Share capital | uted capital | (see Note 33) | the year | interests | Total |
Opening balance 1 January 2023 | ||||||
Net income | ||||||
Other comprehensive income | – | – | – | – | ||
Total comprehensive income | – | |||||
Dividend | – | – | ||||
Stock purchase plans | – | – | ||||
| Total contributions by and distributions to Parent company’s | ||||||
shareholders | – | – | ||||
Change in non-controlling interest | ||||||
Total transactions with shareholders | – | – | ||||
Closing balance 31 December 2023 | ||||||
Opening balance 1 January 2024 | ||||||
Net income | – | |||||
Other comprehensive income | – | |||||
Total comprehensive income | – | |||||
Dividend | – | – | – | |||
Stock purchase plans | – | – | ||||
| Total contributions by and distributions to Parent company’s | ||||||
shareholders | – | – | – | |||
Change in non-controlling interest | ||||||
Total transactions with shareholders | – | – | ||||
Closing balance 31 December 2024 |
Average rate | Closing rate | ||||
Country | Currency | 2023 | 2024 | 2023 | 2024 |
| United Arab | |||||
Emirates | AED | 2.88 | 2.87 | 2.72 | 2.99 |
Argentina | ARS | 0.040 | 0.009 | 0.011 | 0.009 |
Australia | AUD | 7.02 | 6.96 | 6.83 | 6.86 |
Brazil | BRL | 2.12 | 1.96 | 2.06 | 1.78 |
Canada | CAD | 7.83 | 7.70 | 7.55 | 7.64 |
Switzerland | CHF | 11.77 | 12.01 | 11.88 | 12.19 |
Chile | CLP | 0.013 | 0.011 | 0.011 | 0.011 |
China | CNY | 1.49 | 1.47 | 1.41 | 1.51 |
Czech Republic | CZK | 0.48 | 0.45 | 0.45 | 0.45 |
Denmark | DKK | 1.54 | 1.53 | 1.48 | 1.54 |
Euro zone | EUR | 11.44 | 11.41 | 11.06 | 11.46 |
United Kingdom | GBP | 13.15 | 13.49 | 12.74 | 13.83 |
Hong Kong | HKD | 1.35 | 1.35 | 1.28 | 1.42 |
Hungary | HUF | 0.030 | 0.029 | 0.029 | 0.028 |
Israel | ILS | 2.87 | 2.86 | 2.76 | 3.00 |
India | INR | 0.128 | 0.126 | 0.120 | 0.129 |
Kenya | KES | 0.076 | 0.078 | 0.064 | 0.085 |
South Korea | KRW | 0.0081 | 0.0077 | 0.0077 | 0.0075 |
Mexico | MXN | 0.60 | 0.58 | 0.59 | 0.54 |
Malaysia | MYR | 2.32 | 2.32 | 2.18 | 2.46 |
Norway | NOK | 1.01 | 0.98 | 0.98 | 0.97 |
New Zealand | NZD | 6.50 | 6.39 | 6.34 | 6.23 |
Poland | PLN | 2.52 | 2.65 | 2.55 | 2.69 |
Romania | RON | 2.31 | 2.29 | 2.22 | 2.30 |
Thailand | THB | 0.30 | 0.30 | 0.29 | 0.32 |
Turkey | TRY | 0.46 | 0.32 | 0.34 | 0.31 |
US | USD | 10.57 | 10.55 | 9.99 | 10.99 |
South Africa | ZAR | 0.58 | 0.58 | 0.54 | 0.59 |
EMEIA | Americas | Asia Pacific | Global Technologies | Entrance Systems | Other | Group | ||||||||
| SEK M | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Mechanical locks, lock systems and fittings | 11,653 | 11,518 | 15,691 | 21,769 | 5,286 | 5,135 | 416 | 443 | 9 | 7 | –780 | –874 | 32,275 | 37,999 |
Electromechanical and electronic locks | 8,002 | 8,401 | 9,281 | 10,740 | 2,193 | 1,636 | 22,510 | 23,708 | 1,304 | 1,231 | –1,128 | –853 | 42,161 | 44,864 |
Security doors and hardware | 4,722 | 4,774 | 12,953 | 11,718 | 2,606 | 2,257 | 173 | 28 | 3,984 | 4,359 | –150 | –182 | 24,288 | 22,955 |
Entrance automation | 454 | 405 | 84 | 113 | 200 | 92 | – | – | 41,369 | 43,852 | –114 | –119 | 41,992 | 44,344 |
Total | 24,831 | 25,098 | 38,009 | 44,340 | 10,284 | 9,120 | 23,099 | 24,179 | 46,665 | 49,451 | –2,173 | –2,027 | 140,716 | 150,162 |
EMEIA | Americas | Asia Pacific | Global Technologies | Entrance Systems | Other | Group | ||||||||
| SEK M | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Europe | 21,211 | 21,475 | 85 | 87 | 568 | 686 | 6,243 | 6,844 | 18,395 | 19,166 | –841 | –1,000 | 45,661 | 47,257 |
North America | 691 | 681 | 34,201 | 39,951 | 2,436 | 2,122 | 11,089 | 11,377 | 25,136 | 26,765 | –871 | –541 | 72,682 | 80,354 |
Central and South America | 99 | 106 | 3,448 | 3,891 | 48 | 52 | 900 | 793 | 159 | 284 | –37 | –55 | 4,617 | 5,071 |
Africa | 973 | 1,045 | 10 | 7 | 14 | 7 | 662 | 932 | 68 | 75 | –36 | –42 | 1,691 | 2,025 |
Asia | 1,689 | 1,641 | 249 | 372 | 4,284 | 3,518 | 2,894 | 3,013 | 1,509 | 1,647 | –226 | –239 | 10,399 | 9,952 |
Oceania | 168 | 150 | 17 | 32 | 2,934 | 2,736 | 1,310 | 1,221 | 1,399 | 1,514 | –162 | –150 | 5,666 | 5,503 |
Total | 24,831 | 25,098 | 38,009 | 44,340 | 10,284 | 9,120 | 23,099 | 24,179 | 46,665 | 49,451 | –2,173 | –2,027 | 140,716 | 150,162 |
| Group | Group | Group | ||||||
| SEK M | 2023 | 2024 | SEK M | 2023 | 2024 | SEK M | 2023 | 2024 |
US | 64,522 | 71,151 | Norway | 1,341 | 1,310 | Japan | 284 | 344 |
France | 7,409 | 7,077 | India | 1,163 | 1,252 | Hungary | 282 | 311 |
United Kingdom | 6,410 | 6,676 | South Korea | 1,290 | 1,238 | Croatia | 228 | 306 |
Canada | 5,540 | 6,440 | Austria | 886 | 1,046 | Romania | 262 | 305 |
Germany | 5,380 | 5,743 | New Zealand | 976 | 1,044 | Taiwan | 311 | 303 |
Sweden | 5,018 | 5,035 | Ireland | 925 | 903 | Estonia | 268 | 285 |
Australia | 4,646 | 4,392 | United Arab Emirates | 664 | 879 | Kenya | 142 | 272 |
Netherlands | 3,051 | 3,121 | South Africa | 637 | 771 | Thailand | 266 | 259 |
Mexico | 2,620 | 2,763 | Czech Republic | 643 | 617 | Guatemala | 206 | 253 |
China | 3,165 | 2,582 | Saudi Arabia | 669 | 566 | Costa Rica | 185 | 239 |
Brazil | 2,218 | 2,291 | Turkey | 579 | 566 | Philippines | 330 | 219 |
Switzerland | 1,674 | 1,957 | Singapore | 491 | 504 | Nigeria | 116 | 176 |
Spain | 1,599 | 1,876 | Chile | 492 | 482 | Malaysia | 186 | 170 |
Belgium | 1,924 | 1,876 | Hong Kong | 380 | 452 | Malta | 162 | 157 |
Finland | 1,859 | 1,840 | Colombia | 401 | 397 | Other countries | 3,610 | 3,809 |
Denmark | 1,619 | 1,741 | Portugal | 378 | 389 | Total | 140,716 | 150,162 |
Poland | 1,521 | 1,557 | Israel | 360 | 382 | |||
Italy | 1,236 | 1,464 | Peru | 191 | 374 |
| Group | ||
| SEK M | 2023 | 2024 |
Accrued revenue | 974 | 1,104 |
Total | 974 | 1,104 |
| Group | ||
| SEK M | 2023 | 2024 |
Non-current advances from customers and deferred revenue | 70 | 78 |
Current advances from customers and deferred revenue | 3,474 | 3,982 |
Total | 3,543 | 4,060 |
SEK M | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Segment assets | 27,179 | 29,023 | 74,774 | 78,466 | 12,074 | 11,661 | 31,487 | 36,418 | 47,870 | 58,342 | 2,514 | 4,738 | 195,898 | 218,648 |
- of which goodwill | 13,232 | 14,552 | 32,382 | 36,524 | 5,379 | 5,582 | 18,989 | 21,504 | 22,891 | 28,711 | – | – | 92,873 | 106,874 |
Unallocated assets | 453 | 4,957 | ||||||||||||
Total assets | 196,351 | 223,605 | ||||||||||||
Segment liabilities | 7,476 | 7,472 | 12,705 | 12,877 | 3,237 | 2,757 | 6,111 | 7,159 | 11,395 | 14,435 | 61,466 | 68,679 | 102,388 | 113,379 |
Unallocated liabilities | 2,319 | 3,146 | ||||||||||||
Total | 104,707 | 116,525 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
| Audit assignment | ||||
EY | 90 | 83 | 11 | 15 |
Others | 33 | 52 | – | – |
Audit-related services in addition to audit assign- ment | ||||
EY | 0 | 0 | 0 | 0 |
| Tax advice | ||||
EY | 3 | 4 | – | – |
Others | 27 | 27 | 3 | 3 |
| Other services | ||||
EY | 6 | 9 | 4 | 5 |
Others | 7 | 70 | 2 | 1 |
Total | 166 | 245 | 20 | 23 |
| Group | ||
| SEK M | 2023 | 2024 |
Change in insurance reserve | 66 | 75 |
Remeasurement of deferred considerations | 30 | 46 |
Profit/loss on sales of non-current assets | 59 | 107 |
Restructuring costs | –42 | – |
Business-related taxes | –65 | –29 |
Transaction expenses from acquisitions | –923 | –307 |
Exchange differences | –113 | –107 |
Other, net | –405 | 231 |
Total | –1,393 | 17 |
| Group | ||
| SEK M | 2023 | 2024 |
Remuneration of employees (Note 35) | 40,783 | 45,184 |
Direct material costs | 50,364 | 50,542 |
| Depreciation, amortization and impairment | ||
(Notes 8, 14, 15) | 7,646 | 5,645 |
Other purchase expenses | 22,350 | 24,602 |
Total | 121,144 | 125,974 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Intangible assets | 4,195 | 1,865 | 1,210 | 1,089 |
Machinery | 905 | 917 | – | – |
Equipment | 544 | 606 | 16 | 17 |
Buildings | 393 | 350 | – | – |
Land improvements | 3 | 7 | – | – |
Right-of-use assets | 1,606 | 1,900 | – | – |
Total | 7,646 | 5,645 | 1,226 | 1,105 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Exchange differences recognized in operating income | –102 | –82 | 48 | 19 |
Exchange differences recognized in financial expenses | 30 | 29 | 2 | –3 |
Total | –72 | –53 | 50 | 16 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Dividends received from subsidiaries | – | – | 1,136 | 6,008 |
Dividends received from associates | – | 0 | 3 | 3 |
Capital gain/loss on sale of subsidiaries | – | – | 0 | 0 |
Fair value adjustments shares and interests | – | – | – | – |
| Intra-Group interest income | – | – | 709 | 1,489 |
External interest income and similar items | 139 | 119 | – | 0 |
Other financial income | 17 | 13 | 0 | 0 |
Total | 157 | 133 | 1,848 | 7,500 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Interest expenses¹ | –2,289 | –3,136 | –1,849 | –3,091 |
Interest expenses on lease liabilities | –183 | –275 | – | – |
Interest expenses on pension provisions, net | –52 | –56 | – | – |
Exchange differences on financial items | 30 | 29 | 2 | –3 |
Other financial expenses | –194 | –77 | –143 | –23 |
Total | –2,687 | –3,515 | –1,990 | –3,117 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Current tax | –6,321 | –4,919 | –676 | –580 |
Tax attributable to prior years | 118 | –206 | 2 | 0 |
Withholding tax | –15 | –46 | –1 | –3 |
Deferred tax | 604 | –102 | –22 | 2 |
Total | –5,615 | –5,272 | –696 | –581 |
Group | Parent company | |||
| Percent | 2023 | 2024 | 2023 | 2024 |
Swedish income tax rate | 21 | 21 | 21 | 21 |
Effect of foreign tax rates | 3 | 3 | – | 1 |
Non-taxable income/non-deductible expenses | 1 | 1 | –9 | –15 |
Exercised/new, not yet measured tax loss carryforwards | 1 | 1 | – | – |
Tax attributable to prior years | –1 | –1 | – | – |
Items affecting comparability (see Note 13) | 6 | 0 | – | – |
Other | –1 | 0 | – | – |
Effective tax rate in income statement | 29 | 25 | 12 | 7 |
| Group | ||
| SEK M | 2023 | 2024 |
Earnings attributable to the Parent company’s shareholders | 13,633 | 15,639 |
Net profit | 13,633 | 15,639 |
Weighted average number of outstanding shares (thousands) | 1,110,776 | 1,110,776 |
Earnings per share (SEK) | 12.27 | 14.08 |
| Earnings per share before and after dilution and excluding items affecting comparability | ||
| Group | ||
| SEK M | 2023 | 2024 |
Earnings attributable to the Parent company’s shareholders | 13,633 | 15,639 |
| Items affecting comparability | ||
| Impairment of goodwill and other acquisition-related intangible assets | 2,271 | – |
Tax effect of the impairment of goodwill and other acquisition-related intangible assets | –143 | – |
| Capital gain/loss from the divestment of Emtek and Smart Residential, including | ||
exit costs | –3,588 | 21 |
| Tax effect of the capital gain/loss from the divestment of Emtek and Smart | ||
Residential, including exit costs | 1,522 | –5 |
Restructuring costs | 1,250 | – |
Tax effect of restructuring costs | –253 | – |
| Recognition of fair value measurement in the acquisition of HHI | 466 | – |
| Tax effect of recognition of fair value measurement in the acquisition of HHI | –117 | – |
Total items affecting comparability after tax | 1,409 | 15 |
- of which items affecting comparability before tax | 400 | 21 |
- of which tax effect of items affecting comparability | 1,009 | –5 |
Net profit excluding items affecting comparability | 15,042 | 15,654 |
Weighted average number of outstanding shares (thousands) | 1,110,776 | 1,110,776 |
Earnings per share excluding items affecting comparability (SEK) | 13.54 | 14.09 |
Group | Parent company | |||||
| Other intangible | ||||||
2024, | SEK M | Goodwill | Brands | assets | Total | Intangible assets |
| Opening accumulated acquisition cost | 99,092 | 25,433 | 21,675 | 146,200 | 11,962 | |
Purchases | – | 0 | 278 | 279 | 9 | |
Acquisitions of subsidiaries | 8,474 | 1,436 | 1,293 | 11,203 | – | |
Divestments of subsidiaries | –151 | – | – | –151 | – | |
Sales, disposals and adjustments | – | – | –353 | –353 | – | |
Reclassifications | – | 1 | 34 | 35 | – | |
Exchange rate differences | 6,177 | 2,086 | 1,420 | 9,683 | – | |
Closing accumulated acquisition cost | 113,593 | 28,958 | 24,346 | 166,896 | 11,971 | |
Opening accumulated amortization and impairment | –6,219 | –1,322 | –10,956 | –18,496 | –9,187 | |
| Acquisitions of subsidiaries | –30 | –3 | –64 | –98 | ||
| Divestments of subsidiaries | – | – | – | – | – | |
Sales, disposals and adjustments | – | 0 | 225 | 225 | – | |
Depreciation and amortization | – | –1 | –1,857 | –1,859 | –1,089 | |
Impairment | – | – | –6 | –6 | – | |
Impairment recognized in restructuring reserve | – | – | – | – | – | |
Reclassifications | – | 0 | 5 | 5 | – | |
Exchange rate differences | –469 | –95 | –699 | –1,263 | – | |
Closing accumulated amortization and impairment | –6,719 | –1,421 | –13,351 | –21,491 | –10,275 | |
Carrying amount | 106,874 | 27,537 | 10,995 | 145,405 | 1,695 | |
Group | Parent company | |||||
| Other intangible | ||||||
2023, | SEK M | Goodwill | Brands | assets | Total | Intangible assets |
| Opening accumulated acquisition cost | 80,728 | 10,217 | 15,285 | 106,230 | 11,959 | |
Purchases | – | 1 | 270 | 270 | 3 | |
Acquisitions of subsidiaries | 25,464 | 16,625 | 7,250 | 49,340 | – | |
Divestments of subsidiaries | –3,218 | –253 | –255 | –3,725 | – | |
Sales, disposals and adjustments | – | –3 | –175 | –178 | – | |
Reclassifications | – | 28 | –8 | 20 | – | |
Exchange rate differences | –3,882 | –1,182 | –693 | –5,756 | – | |
Closing accumulated acquisition cost | 99,092 | 25,433 | 21,675 | 146,200 | 11,962 | |
Opening accumulated amortization and impairment | –4,854 | –1,323 | –9,155 | –15,333 | –7,976 | |
| Divestments of subsidiaries | – | – | 135 | 135 | – | |
Sales, disposals and adjustments | – | – | 135 | 135 | – | |
Depreciation and amortization | – | –2 | –1,624 | –1,626 | –1,135 | |
Impairment | –1,741 | –86 | –660 | –2,487 | –75 | |
Impairment recognized in restructuring reserve | – | 0 | –82 | –82 | – | |
Exchange rate differences | 376 | 89 | 297 | 762 | – | |
Closing accumulated amortization and impairment | –6,219 | –1,322 | –10,956 | –18,496 | –9,187 | |
Carrying amount | 92,873 | 24,112 | 10,719 | 127,704 | 2,775 | |
| Global | Entrance | |||||||
2024, | SEK M | EMEIA | Americas | Asia Pacific | HID | Solutions | Systems | Total |
Goodwill | 14,552 | 36,524 | 5,582 | 17,154 | 4,350 | 28,711 | 106,874 | |
| Intangible assets with indefinite | ||||||||
useful life | 469 | 17,335 | 1,277 | 1,356 | 273 | 6,746 | 27,456 | |
Total | 15,021 | 53,859 | 6,860 | 18,510 | 4,623 | 35,457 | 134,330 |
| Global | Entrance | |||||||
2023, | SEK M | EMEIA | Americas | Asia Pacific | HID | Solutions | Systems | Total |
Goodwill | 13,232 | 32,382 | 5,379 | 16,179 | 2,810 | 22,891 | 92,873 | |
| Intangible assets with indefinite | ||||||||
useful life | 409 | 15,743 | 1,238 | 939 | 125 | 5,624 | 24,077 | |
Total | 13,642 | 48,125 | 6,617 | 17,118 | 2,935 | 28,514 | 116,950 |
Group | Parent company | |||||||
| Land and land | Construction in | |||||||
2024, | SEK M | Buildings | improvements | Machinery | Equipment | progress | Total | Equipment |
Opening accumulated acquisition cost | 8,369 | 1,284 | 12,949 | 6,007 | 1,456 | 30,066 | 151 | |
| Purchases | 100 | 0 | 412 | 499 | 1,273 | 2,283 | 11 | |
Acquisitions of subsidiaries | 239 | 21 | 444 | 230 | 8 | 942 | – | |
Divestments of subsidiaries | – | – | –2 | –42 | – | –43 | – | |
Sales and disposals | –387 | –14 | –794 | –613 | –64 | –1,871 | –6 | |
Reclassifications | 412 | 23 | 823 | 189 | –1,484 | –37 | – | |
Exchange rate differences | 549 | 91 | 973 | 372 | 77 | 2,062 | – | |
Closing accumulated acquisition cost | 9,282 | 1,405 | 14,805 | 6,641 | 1,266 | 33,400 | 155 | |
Opening accumulated depreciation and impairment | –4,616 | –127 | –9,354 | –4,508 | – | –18,606 | –118 | |
Acquisitions of subsidiaries | –95 | –1 | –238 | –150 | – | –484 | – | |
Divestments of subsidiaries | 0 | – | 2 | 28 | – | 30 | – | |
Sales and disposals | 271 | 0 | 759 | 578 | – | 1,609 | 6 | |
Depreciation and amortization | –345 | –7 | –898 | –571 | – | –1,821 | –17 | |
Impairment | –5 | – | –21 | –33 | – | –59 | – | |
Impairment recognized in restructuring reserve | 0 | – | 2 | –2 | – | 0 | – | |
Reclassifications | –1 | –2 | –12 | 12 | – | –3 | – | |
Exchange rate differences | –318 | –6 | –756 | –333 | – | –1,413 | – | |
Closing accumulated depreciation and impairment | –5,109 | –143 | –10,515 | –4,980 | – | –20,747 | –128 | |
Carrying amount | 4,173 | 1,262 | 4,290 | 1,662 | 1,266 | 12,653 | 27 | |
Group | Parent company | |||||||
| Land and land | Construction in | |||||||
2023, | SEK M | Buildings | improvements | Machinery | Equipment | progress | Total | Equipment |
Opening accumulated acquisition cost | 7,787 | 1,258 | 12,205 | 5,664 | 1,232 | 28,146 | 147 | |
Purchases | 310 | 1 | 363 | 407 | 1287 | 2,369 | 5 | |
Acquisitions of subsidiaries | 524 | 79 | 530 | 214 | 75 | 1,422 | – | |
Divestments of subsidiaries | –83 | –16 | –156 | –53 | –30 | –339 | – | |
Sales and disposals | –103 | –19 | –227 | –190 | –45 | –585 | –2 | |
Reclassifications | 144 | 14 | 693 | 146 | –1,018 | –20 | – | |
Exchange rate differences | –209 | –33 | –459 | –181 | –45 | –927 | – | |
Closing accumulated acquisition cost | 8,369 | 1,284 | 12,949 | 6,007 | 1,456 | 30,066 | 151 | |
Opening accumulated depreciation and impairment | –4,431 | –128 | –9,145 | –4,336 | – | –18,040 | –104 | |
Divestments of subsidiaries | 24 | 2 | 118 | 38 | – | 182 | – | |
Sales and disposals | 69 | – | 225 | 169 | – | 463 | 2 | |
Depreciation and amortization | –289 | –3 | –797 | –525 | – | –1,613 | –16 | |
Impairment | –23 | – | –84 | –4 | – | –111 | – | |
Impairment recognized in restructuring reserve | –81 | – | –24 | –16 | – | –120 | – | |
Reclassifications | – | – | – | – | – | – | – | |
Exchange rate differences | 114 | 2 | 352 | 165 | – | 633 | – | |
Closing accumulated depreciation and impairment | –4,616 | –127 | –9,354 | –4,508 | – | –18,606 | –118 | |
Carrying amount | 3,753 | 1,157 | 3,596 | 1,499 | 1,456 | 11,460 | 33 | |
| Group | ||
| SEK M | 2023 | 2024 |
Buildings | 4,253 | 4,807 |
Machinery | 32 | 31 |
Vehicles | 894 | 1,302 |
Other equipment | 117 | 155 |
Total | 5,296 | 6,295 |
| Group | ||
| SEK M | 2023 | 2024 |
| Amortization attributable to right-of-use | ||
| assets: | ||
Buildings | –1,164 | –1,352 |
Machinery | –11 | –12 |
Vehicles | –396 | –491 |
Other equipment | –34 | –45 |
| Operating expenses attributable to: | ||
Short-term leases | –54 | –66 |
Leases of low-value assets | –23 | –12 |
Variable lease payments are not included in lease liabilities | –30 | –23 |
| Interest expenses relating to: | ||
Lease liabilities | –183 | –275 |
| Total | –1,896 | –2,275 |
| Parent company | |||||||
| Carrying | |||||||
| Corporate identity number, | Number of | Share of | amount, | ||||
| Company name | Registered office | shares | equity, % | SEK M | |||
ASSA Sverige AB | 556061-8455, Eskilstuna | 70 | 100 | 197 | |||
ASSA ABLOY Entrance Systems AB | 556204-8511, Landskrona | 1,000 | 100 | 287 | |||
ASSA ABLOY Global Solutions AB | 556666-0618, Stockholm | 1,306,891 | 100 | 475 | |||
ASSA ABLOY Kredit AB | 556047-9148, Stockholm | 400 | 100 | 6,036 | |||
ASSA ABLOY Holding AB | 559180-8646, Stockholm | 6,500 | 100 | 7,813 | |||
ASSA ABLOY Försäkrings AB | 516406-0740, Stockholm | 60,000 | 100 | 185 | |||
ASSA ABLOY Asia Holding AB | 556602-4500, Stockholm | 1,000 | 100 | 2,001 | |||
ASSA ABLOY OY | 1094741-7, Joensuu | 800,000 | 100 | 4,257 | |||
ASSA ABLOY Norge A/S | 979207476, | Moss | 150,000 | 100 | 538 | ||
ASSA ABLOY Danmark A/S | CVR 10050316, | Herlev | 60,500 | 100 | 376 | ||
ASSA ABLOY Deutschland GmbH | HR B 66227, | Berlin | 1 | 100 | 1,086 | ||
ASSA ABLOY Nederland Holding B.V. | 52153924, | Raamsdonksveer | 180 | 100 | 771 | ||
ASSA ABLOY France SAS | 412140907, | R.C.S. Versailles | 15,184,271 | 100 | 1,964 | ||
HID Global Switzerland S.A. | CH-232-0730018-2, Granges | 2,500 | 100 | 47 | |||
ASSA ABLOY Entrance Systems Austria GmbH | A-2320 | Schwechat | 1 | 100 | 109 | ||
ASSA ABLOY Ltd | 2096505, | Willenhall | 1,330,000 | 100 | 3,091 | ||
Mul-T-Lock Ltd | 520036583, | Yavne | 13,787,856 | 100 | 901 | ||
| ASSA ABLOY Holdings (SA) Ltd | 1948/030356/06, Roodepoort | 100,220 | 100 | 447 | |||
ASSA ABLOY Inc | 039347-83, Oregon | 100 | 100 | 9,157 | |||
ABLOY Canada Inc. | 1148165260, | Montreal | 1 | 100 | 0 | ||
ASSA ABLOY of Canada Ltd | 104722749 | RC0003, | Ontario | 9,621 | 100 | 511 | |
ASSA ABLOY Australia Pacific Pty Ltd | ACN 095354582, | Oakleigh, Victoria | 48,190,000 | 100 | 844 | ||
Cerramex, S.A de C.V | CER8805099Y6, | Mexico City | 4 | 0¹ | 0 | ||
ASSA ABLOY Mexico, S.A de CV | AAM961204CI1, Mexico City | 50,108,549 | 100 | 1,329 | |||
Cerraduras y Candados Phillips S.A de C.V | CCP910506LK2, Mexico City | 112 | 0¹ | 0 | |||
ASSA ABLOY Colombia S.A.S | 860009826-8, Bogota | 3,115,080 | 100 | 203 | |||
ASSA ABLOY Asia Pacific Ltd | 53451, | Hong Kong | 999,999 | 99¹ | 72 | ||
ASSA ABLOY Entrance Systems IDDS AB | 556071-8149, Landskrona | 25,000,000 | 100 | 5,323 | |||
ASSA ABLOY Portugal, Unipessoal, Lda (Portugal) | PT500243700, | Alfragide | 1 | 100 | 23 | ||
ASSA ABLOY Holding Italia S.p.A. | IT01254420597, | Rome | 650,000 | 100 | 1,019 | ||
HID SA (Argentina) | CUIT 30-61783980-2, Buenos Aires | 240 | 2¹ | 0 | |||
HID Global SAS | FR21341213411, | Nanterre | 1,000,000 | 100 | 2,672 | ||
ASSA ABLOY East Africa Ltd | C.20402, | Nairobi | 13,500 | 100 | 90 | ||
| Omni-ID Ltd | 6163600, | Bristol | 2,200,000 | 100 | 26 | ||
ASSA ABLOY Industrietore GmbH | 574125b, Schwechat | 1,000 | 100 | 0 | |||
| HID Ireland Limited | 752101, | Galway | 1,000,000 | 100 | 88 | ||
| HID Global Tanzania | 140894, | Dar Es Salaam | 459 | 100 | 0 | ||
| Total | 51,938 | ||||||
| Group | ||||||||||
| Share | Share | Carrying | Carrying | |||||||
| Number of | of equity | of equity | amount | amount | ||||||
Company name | Country of registration | shares | 2023, | % | 2024, | % | 2023, | SEK M | 2024, | SEK M |
Goal Co., Ltd | Japan | 2,778,790 | 46 | 46 | 557 | 571 | ||||
PT Jasuindo Arjo Wiggins Security | Indonesia | 1,533,412 | 49 | 49 | 46 | 61 | ||||
Skidata (India) Private Ltd | India | 9,608 | – | 49 | – | 22 | ||||
Skidata Parking System Ltd | United Kingdom | 2,600 | – | 26 | – | 30 | ||||
SARA Loading Bay Ltd | United Kingdom | 4,990 | 50 | 50 | 13 | 14 | ||||
Saudi Crawford Doors Ltd | Saudi Arabia | 800 | 40 | 40 | 5 | 5 | ||||
Others | 1 | 7 | ||||||||
| Total | 622 | 710 | ||||||||
| Group | ||
| SEK M | 2023 | 2024 |
| Deferred tax assets | ||
Non-current assets | 288 | 274 |
Pension provisions | 232 | 297 |
Tax loss carryforwards etc. | 84 | 75 |
Other deferred tax assets | 2,345 | 2,894 |
Offset deferred tax assets | –1,087 | –1,444 |
Deferred tax assets | 1,863 | 2,097 |
| Deferred tax liabilities | ||
Non-current assets | 2,197 | 2,155 |
Pension provisions | 192 | 161 |
Other deferred tax liabilities | 1,689 | 2,451 |
Offset deferred tax liabilities | –1,087 | –1,444 |
Deferred tax liabilities | 2,991 | 3,322 |
Deferred tax assets, net | –1,128 | –1,225 |
| Group | ||
| SEK M | 2023 | 2024 |
Opening balance | –1,472 | –1,128 |
Acquisitions and divestments | –276 | 27 |
Recognized in income statement | 604 | –102 |
| Actuarial gain/loss on post-employment | ||
benefit obligation | 7 | 48 |
Exchange differences | 9 | –70 |
Closing balance | –1,128 | –1,225 |
SEK M | 2024 | SEK M | 2024 |
Angola | 3 | Netherlands | 91 |
Australia | 3 | Nigeria | 3 |
Belgium | 3 | Portugal | 49 |
| Brazil | 841 | Switzerland | 21 |
Chile | 66 | Slovakia | 80 |
Denmark | 56 | St Lucia | 2 |
Philippines | 4 | United Kingdom | 326 |
| Finland | 1 | South Africa | 73 |
France | 1,020 | Tanzania | 16 |
Indonesia | 8 | Thailand | 17 |
India | 79 | Czech Republic | 19 |
Ireland | 1 | Turkey | 41 |
Israel | 41 | Germany | 64 |
Italy | 470 | Uganda | 34 |
China | 3,308 | Vietnam | 10 |
Malaysia | 11 | Austria | 286 |
Mexico | 55 | Total | 7,102 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Investments in associates | – | – | 461 | 462 |
Other shares and interests | 115 | 325 | – | – |
| Non-current interest-bearing | ||||
receivables | 223 | 224 | – | – |
Other non-current receivables | 75 | 148 | 41 | 44 |
Total | 412 | 698 | 503 | 505 |
| Group | ||
| SEK M | 2023 | 2024 |
Materials and supplies | 5,777 | 5,939 |
Work in progress | 3,689 | 4,051 |
Finished goods | 8,981 | 10,875 |
Advances paid | 156 | 155 |
Total | 18,603 | 21,020 |
| Group | ||
| SEK M | 2023 | 2024 |
Trade receivables | 23,844 | 26,307 |
Loss allowance | –2,910 | –2,864 |
Total | 20,934 | 23,444 |
| Group | ||
| SEK M | 2023 | 2024 |
USD | 9,446 | 11,020 |
EUR | 4,711 | 5,279 |
GBP | 1,058 | 1,092 |
CAD | 743 | 729 |
SEK | 717 | 720 |
AUD | 603 | 513 |
CNY | 592 | 466 |
BRL | 324 | 316 |
Other currencies | 2,740 | 3,310 |
Total | 20,934 | 23,444 |
| Group | ||
| SEK M | 2023 | 2024 |
Current trade receivables | 16,759 | 18,862 |
| Trade receivables due: | ||
< 3 months | 4,719 | 4,927 |
3–12 months | 1,136 | 1,269 |
>12 months | 1,230 | 1,250 |
7,085 | 7,445 | |
| Impaired trade receivables: | ||
Not yet due | –767 | –788 |
| Trade receivables due: | ||
< 3 months | –639 | –596 |
3–12 months | –275 | –232 |
>12 months | –1,228 | –1,247 |
–2,910 | –2,864 | |
Total | 20,934 | 23,444 |
| Group | ||
| SEK M | 2023 | 2024 |
Opening balance | 2,145 | 2,910 |
Acquisitions and divestments of subsidiaries | 743 | 29 |
Actual losses | –351 | –288 |
Reversal of unused amounts | –211 | –362 |
Provision for bad debts | 727 | 365 |
Exchange rate differences | –143 | 211 |
Closing balance | 2,910 | 2,864 |
| Number of shares, thousands | ||||
Series A shares | Series B shares | Total | Share capital, SEK K | |
Opening balance at 1 January 2023 | 57,525 | 1,055,052 | 1,112,576 | 370,859 |
Closing balance at 31 December 2023 | 57,525 | 1,055,052 | 1,112,576 | 370,859 |
Number of votes, thousands | 575,259 | 1,055,052 | 1,630,311 | |
Opening balance at 1 January 2024 | 57,525 | 1,055,052 | 1,112,576 | 370,859 |
Closing balance at 31 December 2024 | 57,525 | 1,055,052 | 1,112,576 | 370,859 |
Number of votes, thousands | 575,259 | 1,055,052 | 1,630,311 |
| 5,998 M (5,332), equivalent to SEK |
United Kingdom | Switzerland | US | Other countries | Total | ||||||
| Specification of defined benefits, SEK M | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Present value of funded obligations | 3,506 | 3,545 | 1,619 | 1,808 | 1,831 | 1,870 | 638 | 742 | 7,595 | 7,964 |
Fair value of plan assets | –4,171 | –4,235 | –1,358 | –1,522 | –2,061 | –2,315 | –153 | –251 | –7,742 | –8,322 |
Net value of funded plans | –665 | –690 | 261 | 287 | –230 | –445 | 486 | 491 | –147 | –358 |
Present value of unfunded obligations | – | – | – | – | – | – | 1,082 | 1,302 | 1,082 | 1,302 |
Present value of unfunded medical benefits | – | – | – | – | 479 | 506 | 3 | 3 | 483 | 510 |
Net value of defined benefit pension plans | –665 | –690 | 261 | 287 | 250 | 61 | 1,571 | 1,797 | 1,418 | 1,454 |
Provisions for defined contribution pension plans | – | – | – | – | 6 | 3 | 11 | 20 | 17 | 24 |
Total | –665 | –690 | 261 | 287 | 255 | 65 | 1,583 | 1,817 | 1,435 | 1,478 |
United Kingdom | Switzerland | US | ||||
| Key actuarial assumptions (weighted average), % | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 |
Discount rate | 4.8 | 5.5 | 1.7 | 1.1 | 4.9 | 5.5 |
Expected annual salary increases | n/a | n/a | 1.1 | 1.1 | 4.0 | 4.0 |
Expected annual pension increases | 3.6 | 3.7 | 0.0 | 0.0 | 1.5 | 1.5 |
Expected annual medical benefit increases | n/a | n/a | n/a | n/a | 5.0 | 5.0 |
Expected annual inflation | 3.0 | 3.2 | 1.3 | 1.0 | n/a | n/a |
Pension costs, SEK M | 2023 | 2024 |
Defined contribution pension plans | 957 | 1,064 |
Defined benefit pension plans | 171 | 173 |
Post-employment medical benefit plans | 30 | 28 |
Total | 1,158 | 1,264 |
| of which, included in: | ||
Operating income | 1,106 | 1,209 |
Net financial items | 52 | 56 |
Pension provisions, SEK M | 2023 | 2024 |
Provisions for defined benefit pension plans | 935 | 944 |
| Provisions for post-employment medical | ||
benefit plans | 483 | 510 |
| Provisions for defined contribution pension | ||
plans | 17 | 24 |
Total | 1,435 | 1,478 |
| Post-employ- | Post-employ- | ||||||||||
| ment medical | Defined benefit | ment medical | Defined benefit | ||||||||
2024, | SEK M | benefits | pension plans | Plan assets | Total | 2023, | SEK M | benefits | pension plans | Plan assets | Total |
Opening balance 1 January 2024 | 482 | 8,677 | –7,742 | 1,418 | Opening balance 1 January 2023 | 524 | 8,535 | –7,717 | 1,343 | ||
Acquisitions and divestments | – | 92 | – | 92 | Acquisitions and divestments | – | 62 | 33 | 95 | ||
| Recognized in the income statement: | Recognized in the income statement: | ||||||||||
Current service cost | 3 | 136 | – | 139 | Current service cost | 4 | 122 | – | 126 | ||
Past service cost | – | 6 | – | 6 | Past service cost | – | 18 | – | 18 | ||
Interest expense/income | 24 | 360 | –329 | 56 | Interest expense/income | 26 | 361 | –336 | 52 | ||
Total recognized in the income statement | 28 | 502 | –329 | 201 | Total recognized in the income statement | 30 | 501 | –336 | 196 | ||
| Recognized in other comprehensive income: | Recognized in other comprehensive income: | ||||||||||
Return on plan assets, excluding amounts included above | – | – | 114 | 114 | Return on plan assets, excluding amounts included above | – | – | –91 | –91 | ||
Gain/loss from change in demographic assumptions | – | 46 | – | 46 | Gain/loss from change in demographic assumptions | – | –128 | – | –128 | ||
Gain/loss from change in financial assumptions | –10 | –212 | – | –222 | Gain/loss from change in financial assumptions | –16 | 171 | – | 155 | ||
Experience-based gains/losses | – | 41 | – | 41 | Experience-based gains/losses | 0 | 72 | – | 72 | ||
Actuarial gain/loss on post-employment benefit obligations | –10 | –125 | 114 | –21 | Actuarial gain/loss on post-employment benefit obligations | –16 | 115 | –91 | 8 | ||
Exchange rate differences | 48 | 560 | –600 | 7 | Exchange rate differences | –23 | 17 | –23 | –29 | ||
Total recognized in other comprehensive income | 37 | 435 | –486 | –13 | Total recognized in other comprehensive income | –39 | 131 | –114 | –21 | ||
| Contributions and payments: | Contributions and payments: | ||||||||||
| Employer contributions | – | – | –97 | –97 | Employer contributions | – | – | –103 | –103 | ||
Employee contributions | 0 | 74 | –74 | 0 | Employee contributions | 0 | 104 | –96 | 8 | ||
Payments | –38 | –513 | 406 | –145 | Payments | –33 | –657 | 590 | –100 | ||
Total payments | –38 | –439 | 234 | –243 | Total payments | –33 | –553 | 391 | –196 | ||
Closing balance 31 December 2024 | 510 | 9,267 | –8,322 | 1,454 | Closing balance 31 December 2023 | 482 | 8,677 | –7,742 | 1,418 |
Plan assets | 2023 | 2024 |
Publicly traded shares | 1,900 | 1,897 |
Government bonds | 896 | 1,582 |
Corporate bonds | 2,003 | 1,412 |
Inflation-linked bonds | 458 | 147 |
Property | 421 | 409 |
Cash and cash equivalents | 93 | 400 |
Alternative investments | – | – |
Insurance policies and other assets | 1,971 | 2,475 |
Total | 7,742 | 8,322 |
| The effect on defined benefit obligations and | ||
| post-employment medical benefits of a 0.5 | ||
| percentage point change in significant actuarial | ||
assumptions, change in percent | +0.5% | -0.5% |
Discount rate | –5.3 | 6.2 |
Inflation | 2.3 | –2.1 |
Pension increases | 2.8 | –1.6 |
Expected annual medical benefit increases | 3.1 | –2.9 |
| Group | ||||
| Restruc- | ||||
| turing | ||||
| SEK M | reserve | Other | Total | |
Opening balance at 1 January 2024 | 767 | 860 | 1,627 | |
Provisions for the year | – | 213 | 213 | |
Acquisitions of subsidiaries | – | 31 | 31 | |
Divestments of subsidiaries | – | –2 | –2 | |
Reversal of non-utilized amounts | – | –69 | –69 | |
Payments | –748 | –100 | –848 | |
Utilized without cash flow effect | 0 | – | 0 | |
Exchange rate differences | 21 | –14 | 7 | |
Closing balance at 31 December 2024 | 39 | 919 | 958 | |
| Group | ||||
| Restruc- | ||||
| turing | ||||
| SEK M | reserve | Other | Total | |
Opening balance at 1 January 2023 | 294 | 650 | 944 | |
Provisions for the year | 1,250 | 253 | 1,503 | |
Acquisitions of subsidiaries | 57 | 46 | 103 | |
Divestments of subsidiaries | – | –4 | –4 | |
Reversal of non-utilized amounts | – | –15 | –15 | |
Payments | –613 | –70 | –683 | |
Utilized without cash flow effect | –202 | – | –202 | |
Exchange rate differences | –20 | 0 | –20 | |
Closing balance at 31 December 2023 | 767 | 860 | 1,627 | |
| Group | ||||
| Balance sheet breakdown: | 2023 | 2024 | ||
Other non-current provisions | 891 | 527 | ||
Other current provisions | 736 | 431 | ||
Total | 1,627 | 958 |
| Group | ||
| SEK M | 2023 | 2024 |
VAT and excise duties | 1,033 | 1,325 |
Employee withholding tax | 187 | 195 |
Advances received | 2,048 | 2,468 |
Social security contributions and other taxes | 120 | 135 |
Current deferred considerations | 789 | 1,109 |
Other current liabilities | 841 | 1,070 |
Total | 5,017 | 6,302 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
| Personnel-related | ||||
expenses | 5,218 | 5,971 | 194 | 188 |
| Customer-related | ||||
expenses | 2,093 | 2,534 | – | – |
Deferred income | 1,426 | 1,513 | – | – |
Accrued interest expenses | 500 | 432 | 340 | 405 |
Other | 4,915 | 5,082 | 95 | 72 |
Total | 14,152 | 15,532 | 629 | 665 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Real estate mortgages | 8 | 6 | – | – |
Other mortgages and collateral | 69 | 72 | – | – |
Total | 77 | 78 | – | – |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
| Guarantees to the benefit | ||||
of subsidiaries | – | – | 16,015 | 17,575 |
Other guarantees and contingent liabilities | 103 | 77 | – | – |
Total | 103 | 77 | 16,015 | 17,575 |
| Group | ||
| Maturity profile – guarantees, SEK M | 2023 | 2024 |
<1 year | 76 | 64 |
>1 <2 years | 2 | 5 |
>2 <5 years | 18 | 1 |
>5 years | 7 | 8 |
Total | 103 | 77 |
| Group | ||
| SEK M | 2023 | 2024 |
| Adjustments for non-cash items | ||
Profit/loss on sales of non-current assets | –59 | –107 |
Profit/loss on sales of subsidiaries | 0 | –45 |
Change in pension provisions | 144 | 137 |
Share of earnings in associates | –18 | –45 |
Dividend from associates | 3 | 3 |
Remeasurement of deferred considerations | –30 | –46 |
Other | 82 | 118 |
Adjustments for non-cash items | 123 | 14 |
| Change in working capital | ||
Inventories increase/decrease (–/+) | 2,380 | –60 |
Trade receivables increase/decrease (–/+) | –49 | –280 |
Trade payables increase/decrease (+/–) | –214 | 153 |
Other working capital increase/decrease (–/+) | 1,720 | 395 |
Change in working capital | 3,836 | 208 |
| Divestments of subsidiaries | ||
Purchase prices received, net | 8,294 | 473 |
Cash and cash equivalents in divested subsidiaries | –180 | –13 |
| Change in consolidated cash and cash | ||
equivalents due to divestments | 8,114 | 460 |
| Hedging reserve | Exchange rate | |||
| SEK M | Cash flow hedges | Fair value hedges | differences | Total |
Opening balance 1 January 2023 | –249 | – | 12,383 | 12,133 |
Other comprehensive income in associates | – | – | –63 | –63 |
Cash flow hedges | –66 | – | – | –66 |
Net investment hedges | – | – | – | – |
Hedging cost | –21 | –2 | – | –23 |
Exchange rate differences | 0 | – | –2,532 | –2,532 |
Tax attributable to reserves | – | – | 5 | 5 |
Closing balance 31 December 2023 | –335 | –2 | 9,793 | 9,455 |
Opening balance 1 January 2024 | –335 | –2 | 9,793 | 9,455 |
Other comprehensive income in associates | – | – | –1 | –1 |
Cash flow hedges | 94 | – | – | 94 |
Net investment hedges | – | – | – | – |
Hedging cost | 6 | –14 | – | –8 |
Exchange rate differences | – | – | 5,669 | 5,669 |
Tax attributable to reserves | – | 3 | –6 | –3 |
Closing balance 31 December 2024 | –235 | –14 | 15,454 | 15,206 |
| Number of | ||||
Acquired business | Division | employees | 2023 sales (SEK M) | Consolidation month |
Integrated Warehouse Solutions | Entrance Systems | 550 | 1,850 | 2024-01 |
Cemoel | Global Technologies | 60 | 70 | 2024-02 |
Kadex | Global Technologies | <50 | 50 | 2024-03 |
Axxess Industries | Global Technologies | <50 | <50 | 2024-04 |
Industrial door | Entrance Systems | <50 | 90 | 2024-04 |
Messerschmitt Systems | Global Technologies | 100 | 130 | 2024-04 |
Nomadix & Global Reach | Global Technologies | 120 | 300 | 2024-04 |
Spaltabdichtung | Entrance Systems | <50 | <50 | 2024-04 |
Amecor | EMEIA | 120 | 150 | 2024-05 |
Vizzia | Global Technologies | <50 | 90 | 2024-06 |
Wesko Locks | Americas | 70 | 170 | 2024-06 |
G-mac | Entrance Systems | <50 | <50 | 2024-07 |
Cole Kepro | Americas | 65 | 160 | 2024-08 |
Elite Entrances | Entrance Systems | <50 | 80 | 2024-08 |
Modern | Entrance Systems | <50 | 60 | 2024-08 |
Sewio | Global Technologies | <50 | <50 | 2024-08 |
Level Lock | Americas | 70 | 170 | 2024-09 |
Skidata | Entrance Systems | 1,280 | 3,500 | 2024-09 |
Beyron Door | Entrance Systems | <50 | 60 | 2024-10 |
IXLA | Global Technologies | 50 | 150 | 2024-11 |
Lawrence Doors | Entrance Systems | 120 | 320 | 2024-11 |
Premier Steel Doors and Frames | Americas | 90 | 420 | 2024-11 |
9Solutions | Global Technologies | <50 | 110 | 2024-12 |
Door Team | Entrance Systems | <50 | <50 | 2024-12 |
Roger | EMEIA | 100 | 110 | 2024-12 |
Norshield Security Products | Americas | 70 | 170 | 2024-12 |
2023 | 2024 | |
SEK M | Total | Total |
| Purchase prices | ||
Cash paid for acquisitions during the year | 54,292 | 12,796 |
Holdbacks and conditional considerations for acquisitions during the year | 508 | 678 |
Adjustment of purchase prices for acquisitions in prior years | 10 | –517 |
Total | 54,810 | 12,957 |
| Acquired assets and liabilities at fair value | ||
Intangible assets | 24,422 | 2,662 |
Property, plant and equipment | 1,480 | 476 |
Right-of-use assets | 1,166 | 617 |
Pension assets | – | 1 |
Deferred tax assets | 301 | 202 |
Other financial assets | 193 | 72 |
Inventories | 4,098 | 1,420 |
Current receivables and investments | 2,305 | 1,556 |
Cash and cash equivalents | 1,175 | 532 |
Deferred tax liabilities | –550 | –180 |
Pension provisions | –101 | –118 |
Other non-current liabilities | –1,794 | –1,014 |
Current liabilities | –3,350 | –1,686 |
Total | 29,346 | 4,541 |
| Non-controlling interests in acquired businesses | – | 27 |
| Goodwill | 25,464 | 8,443 |
Cash paid for acquisitions during the year | 54,292 | 12,796 |
Cash and cash equivalents in acquired subsidiaries | –1,175 | –532 |
Consideration paid relating to acquisitions from previous year | 449 | –127 |
Change in cash and cash equivalents due to acquisitions | 53,566 | 12,136 |
Net sales from acquisition date | 9,499 | 4,010 |
EBIT from acquisition date | 891 | 337 |
Net income from acquisition date | 331 | 407 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Salaries, wages and other remuneration | 32,097 | 35,189 | 316 | 343 |
Social security costs | 8,686 | 9,995 | 178 | 190 |
– of which pensions | 1,125 | 1,209 | 56 | 60 |
Total | 40,783 | 45,184 | 493 | 533 |
| Stock-related | |||||
Name | Fixed salary | Variable salary | benefits | Other benefits | Pension costs |
Nico Delvaux, President and CEO | 25,870 | 18,967 | 10,240 | 195 | 8,815 |
Other members of the Executive Team (9 positions) | 78,604 | 40,352 | 18,806 | 4,040 | 10,723 |
Total remuneration and benefits | 104,473 | 59,318 | 29,045 | 4,235 | 19,538 |
| Board of | Remuneration | Audit | ||
| Name and post | Directors | Committee | Committee | Total |
Johan Hjertonsson, Chairman | 3,160 | 180 | – | 3,340 |
Carl Douglas, Vice Chairman | 1,175 | – | – | 1,175 |
Erik Ekudden, Board member | 935 | 90 | – | 1,025 |
Sofia Schörling Högberg, Board member | 935 | – | – | 935 |
Lena Olving, Board member | 935 | – | 300 | 1,235 |
Victoria Van Camp, Board member | 935 | – | 300 | 1,235 |
Joakim Weidemanis, Board member | 935 | – | – | 935 |
Susanne Pahlén Åklundh, Board member | 935 | – | 440 | 1,375 |
Employee representatives (4) | – | – | – | – |
Total | 9,945 | 270 | 1,040 | 11,255 |
| Group | ||||||
2023 | 2024 | |||||
| of which | of which | |||||
| Total | women | of which men | Total | women | of which men | |
US | 13,615 | 4,081 | 9,534 | 15,261 | 4,419 | 10,842 |
China | 5,793 | 2,227 | 3,566 | 6,193 | 2,539 | 3,654 |
Mexico | 3,396 | 1,169 | 2,227 | 4,423 | 1,716 | 2,708 |
France | 3,053 | 808 | 2,244 | 3,024 | 868 | 2,156 |
United Kingdom | 2,831 | 805 | 2,027 | 2,878 | 796 | 2,082 |
Brazil | 2,144 | 790 | 1,354 | 2,372 | 799 | 1,573 |
Sweden | 2,244 | 668 | 1,576 | 2,282 | 681 | 1,601 |
India | 1,917 | 201 | 1,715 | 2,011 | 216 | 1,795 |
Germany | 1,919 | 528 | 1,391 | 1,933 | 474 | 1,459 |
Philippines | 945 | 520 | 425 | 1,811 | 848 | 963 |
Poland | 1,469 | 364 | 1,104 | 1,496 | 400 | 1,097 |
Netherlands | 1,294 | 265 | 1,028 | 1,375 | 287 | 1,088 |
Australia | 1,385 | 389 | 996 | 1,375 | 467 | 909 |
Czech Republic | 1,283 | 494 | 789 | 1,331 | 516 | 815 |
Canada | 977 | 239 | 738 | 1,318 | 370 | 947 |
Finland | 952 | 275 | 677 | 967 | 277 | 691 |
Malaysia | 912 | 423 | 489 | 888 | 409 | 479 |
Spain | 637 | 167 | 470 | 766 | 195 | 571 |
Romania | 785 | 292 | 493 | 753 | 289 | 464 |
Belgium | 725 | 144 | 581 | 722 | 156 | 566 |
Switzerland | 686 | 137 | 548 | 714 | 143 | 571 |
South Africa | 647 | 273 | 374 | 702 | 292 | 410 |
Italy | 483 | 124 | 359 | 548 | 151 | 397 |
South Korea | 540 | 140 | 400 | 522 | 141 | 381 |
Denmark | 419 | 78 | 340 | 453 | 90 | 363 |
Austria | 228 | 31 | 196 | 451 | 78 | 373 |
Peru | 140 | 49 | 90 | 447 | 145 | 302 |
Ireland | 385 | 136 | 250 | 435 | 151 | 284 |
Portugal | 380 | 222 | 158 | 430 | 248 | 182 |
New Zealand | 428 | 121 | 307 | 420 | 123 | 297 |
Taiwan | 220 | 108 | 112 | 419 | 233 | 186 |
Turkey | 440 | 221 | 219 | 415 | 196 | 220 |
Thailand | 422 | 310 | 112 | 394 | 287 | 107 |
United Arab Emirates | 383 | 54 | 329 | 381 | 46 | 335 |
Others | 2,767 | 916 | 1,853 | 2,913 | 902 | 2,011 |
Total | 56,845 | 17,771 | 39,073 | 62,825 | 19,949 | 42,875 |
| Parent company | ||||||
2023 | 2024 | |||||
| of which | of which | |||||
| Total | women | of which men | Total | women | of which men | |
Sweden | 263 | 103 | 160 | 266 | 104 | 163 |
Total | 263 | 103 | 160 | 266 | 104 | 163 |
2023 | 2024 | |||||
| of which | of which | |||||
| Total | women | of which men | Total | women | of which men | |
Board of Directors¹ | 8 | 4 | 4 | 8 | 4 | 4 |
Executive Team | 10 | 2 | 8 | 10 | 1 | 9 |
| – of which Parent company’s Executive | ||||||
Team | 2 | 0 | 2 | 2 | 0 | 2 |
Total | 18 | 6 | 12 | 18 | 5 | 13 |
| Group | ||
| SEK M | 2023 | 2024 |
Non-current interest-bearing receivables | –223 | –224 |
Short-term investments | –236 | –25 |
| Derivative instruments – | ||
Positive market values | –926 | –419 |
Cash and cash equivalents | –1,466 | –4,504 |
Long-term loans | 49,917 | 54,989 |
Short-term loans | 9,833 | 11,958 |
Lease liabilities | 5,443 | 6,554 |
Pension provisions | 1,435 | 1,478 |
| Derivative instruments – | ||
negative market values | 331 | 445 |
| Total | 64,109 | 70,253 |
Equity | 91,644 | 107,080 |
Debt/equity ratio | 0.70 | 0.66 |
Agency | Short-term | Outlook | Long-term | Outlook |
Standard & Poor’s | A2 | Stable | A – | Stable |
Moody’s | P2 | Stable | n/a |
31 December 2023 | 31 December 2024 | |||||||
| SEK M² | <1 year | >1 <2 years | >2 <5 years | >5 years | <1 year | >1 <2 years | >2 <5 years | >5 years |
Long-term bank loans | –1,005 | –6,454 | –5,736 | –4,144 | –1,670 | –9,691 | –5,784 | –2,103 |
Long-term capital market loans | –4,569 | –4,811 | –15,677 | –21,180 | –5,375 | –9,461 | –13,778 | –21,621 |
Short-term bank loans | –1,730 | –1,373 | ||||||
Commercial papers and short-term capital market loans | –4,951 | –6,205 | ||||||
Derivatives (outflow) | –29,059 | –25,391 | ||||||
Derivatives, hedge accounting (outflow) | –910 | –902 | –7,949 | –1,140 | –952 | –7,901 | –1,147 | –748 |
Total by period | –42,224 | –12,167 | –29,363 | –26,464 | –40,966 | –27,053 | –20,709 | –24,472 |
Cash and cash equivalents incl. interest-bearing receivables | 1,783 | 4,715 | ||||||
Non-current interest-bearing receivables | 39 | 7 | 199 | 0 | 72 | 176 | 2 | |
Derivatives (inflow) | 29,059 | 25,208 | ||||||
Derivatives, hedge accounting (inflow) | 743 | 743 | 8,051 | 1,088 | 776 | 7,336 | 1,145 | 850 |
Deferred considerations | –789 | –233 | –23 | –1,109 | –206 | –47 | 0 | |
Trade receivables | 20,934 | 23,444 | ||||||
Trade payables | –11,320 | –12,594 | ||||||
| Lease liabilities | –1,622 | –1,287 | –1,947 | –1,510 | –1,987 | –1,535 | –2,412 | –1,790 |
Net total | –3,396 | –12,936 | –23,083 | –26,886 | –2,513 | –21,385 | –21,847 | –25,410 |
Confirmed credit facilities | 10,336 | –12,340 | 12,794 | –12,794 | ||||
Adjusted maturity profile¹ | 6,940 | –12,936 | –35,423 | –26,886 | 10,281 | –34,180 | –21,847 | –25,410 |
Group | Parent company | |||
| SEK M | 2023 | 2024 | 2023 | 2024 |
Cash and bank balances | 1,463 | 3,565 | 0 | 2 |
Short-term investments with maturity less than 3 months | 2 | 939 | – | – |
Cash and cash equivalents | 1,466 | 4,504 | 0 | 2 |
Short-term investments with maturity more than 3 months | 236 | 25 | – | – |
| Non-current interest-bearing | ||||
receivables | 223 | 224 | – | – |
Positive market value of deriva- tives | 926 | 419 | – | – |
Total | 2,851 | 5,172 | 0 | 2 |
| Amount, | Carrying | Amount | Amount | Of which Parent | |||
| Credit lines/facilities | SEK M | Maturity | amount, SEK M | Currency | 2023 | 2024 | company, SEK M |
Multi-Currency RCF | 12,794 | Apr 2026 | – | EUR | 1,116 | 1,116 | |
Term loan facility | 5,496 | Oct 2025 | 5,496 | USD | 500 | 500 | |
Bank loans | 1,526 | Sep 2026 | 1,526 | CAD | – | 200 | |
Bank loan EIB | 2,506 | Aug 2027³ | 2,506 | USD | 263 | 228 | |
Bank loan EIB | 3,770 | Aug 2030³ | 3,770¹ | USD | 343 | 343 | |
Bank loan NIB | 773 | Jun 2026 | 773 | EUR | 68 | 68 | |
Bank loan NIB | 774 | Jun 2028 | 774 | EUR | 68 | 68 | |
Bank loan NIB | 1,146 | Jun 2029 | 1,146 | EUR | 100 | 100 | |
Global MTN Program | 110,692 | Mar 2026 | 229 | EUR | 20 | 20 | 229 |
Sep 2026 | 6,905¹ ² | EUR | 600 | 600 | 6,856 | ||
Oct 2026 | 275 | SEK | 275 | 275 | 275 | ||
Oct 2026 | 150 | SEK | 150 | 150 | 150 | ||
Nov 2026 | 621² | CHF | 50 | 50 | 609 | ||
Feb 2027 | 343 | EUR | 30 | 30 | 343 | ||
Feb 2027 | 573 | EUR | 50 | 50 | 573 | ||
Mar 2027 | 2,997¹ | SEK | 2,500 | 3,000 | 2,997 | ||
Jun 2027 | 282² | NOK | 300 | 300 | 290 | ||
Sep 2027 | 572 | EUR | 50 | 50 | 572 | ||
Oct 2027 | 182² | NOK | 200 | 200 | 194 | ||
Oct 2027 | 1,099 | USD | 100 | 100 | 1,099 | ||
Feb 2028 | 824¹ | USD | – | 75 | 824 | ||
Apr 2028 | 1,201 | SEK | – | 1,200 | 1,201 | ||
May 2029 | 171 | EUR | 15 | 15 | 171 | ||
Jun 2029 | 110 | USD | 10 | 10 | 110 | ||
Aug 2029 | 114 | EUR | 10 | 10 | 114 | ||
Aug 2029 | 999¹ | SEK | – | 1,000 | 999 | ||
Oct 2029 | 301² | EUR | 28 | 28 | 319 | ||
Oct 2029 | 297 | EUR | 26 | 26 | 297 | ||
Dec 2029 | 1,062² | USD | 100 | 100 | 1,092 | ||
Mar 2030 | 343 | EUR | 30 | 30 | 343 | ||
Apr 2030 | 799 | EUR | 70 | 70 | 799 | ||
Jun 2030 | 1,099 | USD | 100 | 100 | 1,099 | ||
Sep 2030 | 6,937² | EUR | 600 | 600 | 6,836 | ||
Feb 2031 | 114 | EUR | 10 | 10 | 114 | ||
Sep 2031 | 1,098 | USD | – | 100 | 1,098 | ||
Mar 2032 | 963² | NOK | – | 1,000 | 967 | ||
Aug 2034 | 1,135 | EUR | 100 | 100 | 1,135 | ||
Sep 2035 | 6,972² | EUR | 600 | 600 | 6,810 | ||
Other long-term loans | 229 | 229 | |||||
| Total long-term loans/facilities | 139,707 | 54,989 | 38,517 | ||||
Bank loan EIB | 768 | Mar 2025³ | 768 | USD | 17 | 70 | |
Global MTN Program | 3,953 | 3,953 | SEK | 3,953 | 3,953 |
| Amount, | Carrying | Amount | Amount | Of which Parent | |||
| Credit lines/facilities | SEK M | Maturity | amount, SEK M | Currency | 2023 | 2024 | company, SEK M |
| Global CP Program | 10,994 | 2,141 | USD | 109 | 195 | ||
1,249 | EUR | 170 | 109 | ||||
Swedish CP Program | 5,000 | 2,787 | SEK | 1,934 | 2,787 | ||
Other bank loans | 785 | 785 | |||||
Overdraft facility | 3,702 | 276 | |||||
Total short-term loans/facilities | 25,202 | 11,958 | 3,953 | ||||
Total loans/facilities | 164,909 | 66,948 | 3,953 | ||||
Cash and cash equivalents | -4,504 | -2 | |||||
| Non-current and current interest-bearing | |||||||
investments | -249 | ||||||
Derivative financial instruments | 26 | ||||||
Pension provisions | 1,478 | ||||||
Lease liabilities | 6,554 | 109 | |||||
Net debt | 70,253 | 42,577 |
SEK M | Long-term loans | Short-term loans | Total |
Opening balance 1 January 2024 | 49,918 | 9,833 | 59,750 |
| Cash flow from financing activities | |||
Long-term loans raised | 7,044 | – | 7,044 |
Long-term loans repaid | – | –3,736 | –3,736 |
Net change in short-term loans | – | 929 | 929 |
Total | 7,044 | –2,808 | 4,236 |
| Changes without cash flow impact | |||
Acquisitions of subsidiaries | – | – | – |
Divestments of subsidiaries | – | – | – |
Reclassifications | –4,748 | 4,748 | – |
Unrealized exchange differences | 2,790 | 267 | 3,057 |
Other changes | –24 | –16 | –40 |
Exchange rate differences | 11 | –66 | 56 |
Total | –1,972 | 4,932 | 2,961 |
Closing balance 31 December 2024 | 54,989 | 11,958 | 66,948 |
31 December 2023 | 31 December 2024 | |||
| Net debt excl. | Net debt incl. | Net debt excl. | Net debt incl. | |
| SEK M | derivatives | derivatives | derivatives | derivatives |
USD | 21,050 | 33,770 | 23,674 | 39,335 |
EUR | 34,125 | 7,919 | 32,363 | 12,444 |
SEK | 5,851 | 9,616 | 8,249 | 5,870 |
AUD | 200 | 2,490 | 145 | 2,787 |
CAD | 134 | 2,109 | 1,576 | 1,747 |
GBP | –577 | 2,075 | –546 | 1,586 |
CNY | 346 | 1,534 | 243 | 1,434 |
PLN | 42 | 588 | 4 | 1,097 |
BRL | 812 | 812 | 676 | 676 |
CHF | 748 | 810 | 788 | 580 |
KRW | 380 | 600 | 268 | 503 |
Other | 998 | 1,786 | 2,813 | 2,192 |
Total | 64,109 | 64,109 | 70,253 | 70,253 |
SEK M | Long-term loans | Short-term loans | Total |
Opening balance 1 January 2023 | 20,523 | 9,304 | 29,826 |
| Cash flow from financing activities | |||
Long-term loans raised | 33,129 | – | 33,129 |
Long-term loans repaid | – | –3,659 | –3,659 |
Net change in short-term loans | – | 608 | 608 |
Total | 33,129 | –3,052 | 30,078 |
| Changes without cash flow impact | |||
Acquisitions of subsidiaries | 2 | 3 | 4 |
Divestments of subsidiaries | – | – | – |
Reclassifications | –3,727 | 3,727 | – |
Unrealized exchange differences | –269 | –77 | –347 |
Other changes | 421 | – | 421 |
Exchange rate differences | –151 | –71 | –232 |
Total | –3,735 | 3,581 | –154 |
Closing balance 31 December 2023 | 49,917 | 9,833 | 59,750 |
| Group | ||
| SEK M | 2023 | 2024 |
Opening balance | 3,907 | 5,443 |
Acquisitions of subsidiaries | 1,155 | 534 |
Divestments of subsidiaries | –62 | –16 |
New and terminated leases | 2,177 | 2,059 |
Amortization of lease liabilities | –1,543 | –1,797 |
Exchange rate differences | –191 | 330 |
Closing balance | 5,443 | 6,554 |
| Group | ||
| Balance sheet breakdown: | 2023 | 2024 |
Non-current lease liabilities | 4,001 | 4,817 |
Current lease liabilities | 1,443 | 1,737 |
Total | 5,443 | 6,554 |
| Currency exposure | ||
| Currency, SEK M | 2023 | 2024 |
AUD | 676 | 658 |
CAD | 1,227 | 1,665 |
CHF | –795 | –899 |
CNY | –2,712 | –2,909 |
CZK | –910 | –1,064 |
EUR | 2,208 | 989 |
GBP | 1,185 | 1,142 |
MXN | –1,031 | –1,151 |
SEK | –1,312 | –1,470 |
USD | 4,204 | 4,108 |
Currency, SEK M | 2023 | 2024 |
AUD | 83 | 66 |
BRL | 25 | 30 |
CAD | 66 | 78 |
CHF | 72 | 75 |
DKK | 22 | 20 |
EUR | 298 | 359 |
HKD | 48 | 36 |
MXN | 28 | 27 |
| NOK | 24 | 26 |
USD | 1,544 | 1,676 |
| Cash flow hedges | Cash flow hedges | Fair value hedges | Fair value hedges | |
| SEK M | 2023 | 2024 | 2023 | 2024 |
Carrying amount of hedged item – fair value | – | – | 12,336 | 13,138 |
Carrying amount of hedged item – cash flow | 12,219 | 14,724 | – | – |
Nominal amount of hedging instrument | 12,219 | 14,724 | 12,336 | 13,138 |
Maturity | 2026 to 2033 | 2026 to 2033 | 2025 to 2035 | 2025 to 2035 |
Hedge ratio | 1:1 | 1:1 | 1:1 | 1:1 |
Total effect of hedging on hedged item | – | – | –542 | –76 |
| Accrued remaining amount for terminated hedges | ||||
(interest rate hedges) | – | – | 83 | 71 |
| Accrued remaining amount for terminated hedges | ||||
(net investment hedges) | –255 | –255 | – | – |
Change in value, hedging instruments since 1 January | 554 | –514 | 86 | 137 |
Change in value of hedged items | – | – | –88 | –152 |
Hedging cost for currency basis spread | –21 | 6 | –2 | –14 |
Ineffectiveness recognized in profit or loss | 0 | 0 | 0 | 0 |
2023 | 2024 | |||||||||
| Amount | Amount | |||||||||
| covered by | covered by | |||||||||
| Amounts | Net amounts | netting | Amounts | Net amounts | netting | |||||
| Gross | netted in the | in the balance | agreement | Gross | netted in the | in the balance | agreement but | |||
| SEK M | amount | balance sheet | sheet | but not offset | Net amount | amount | balance sheet | sheet | not offset | Net amount |
Financial assets | 926 | – | 926 | 311 | 615 | 419 | – | 419 | 231 | 188 |
Financial liabilities | 331 | – | 331 | 311 | 20 | 445 | – | 445 | 231 | 214 |
31 December 2023 | 31 December 2024 | |||||
| Positive | Negative | Nominal | Positive | Negative | Nominal | |
| Instrument, SEK M | market value² | market value² | value | market value² | market value² | value |
Forward exchange contracts | 293 | 170 | 19,857 | 103 | 224 | 17,288 |
Interest rate derivatives¹, fair value hedges | 326 | 94 | 6,808 | 274 | 87 | 7,405 |
Interest rate derivatives¹, cash flow hedges | – | 67 | 4,677 | 42 | 27 | 6,495 |
| Currency interest rate derivatives, fair value | ||||||
hedges | – | 310 | 5,529 | – | 127 | 5,732 |
| Currency interest rate derivatives, cash flow | ||||||
hedges | 617 | – | 7,542 | 20 | – | 8,228 |
Total | 1,236 | 643 | 44,412 | 439 | 465 | 45,150 |
2023 | 2024 | |||
| Carrying | Carrying | |||
| SEK M | amount | Fair value | amount | Fair value |
| Financial assets at amortized cost | ||||
Trade receivables | 20,934 | 20,934 | 23,444 | 23,444 |
Other financial assets at amortized cost | 534 | 534 | 397 | 397 |
Cash and cash equivalents | 1,466 | 1,466 | 4,504 | 4,504 |
| Financial assets at fair value through profit or loss | ||||
Shares and interests | 115 | 115 | 325 | 325 |
| Derivative financial instruments | ||||
Hedge accounting | 633 | 633 | 316 | 316 |
Held for trading | 293 | 293 | 103 | 103 |
Total financial assets | 23,975 | 23,975 | 29,089 | 29,089 |
| Financial liabilities at amortized cost | ||||
Trade payables | 11,320 | 11,320 | 12,594 | 12,594 |
Lease liabilities¹ | 5,443 | 5,443 | 6,554 | 6,554 |
Long-term loans – hedge accounting | 19,222 | 19,222 | 19,902 | 19,902 |
Long-term loans – non-hedge accounting¹ | 30,695 | 29,988 | 35,088 | 35,072 |
Short-term loans – hedge accounting | – | – | 877 | 877 |
| Short-term loans – non-hedge accounting¹ | 9,834 | 9,781 | 11,081 | 11,103 |
| Financial liabilities at fair value through profit or loss | ||||
Deferred considerations | 1,045 | 1,045 | 1,362 | 1,362 |
| Derivative financial instruments | ||||
Hedge accounting | 161 | 161 | 221 | 221 |
Held for trading | 170 | 170 | 224 | 224 |
Total financial liabilities | 77,890 | 77,129 | 87,902 | 87,909 |
2023 | 2024 | |||||||
| Quoted | Non-observ- | Quoted | Non-observ- | |||||
| Carrying | prices | Observable | able data | Carrying | prices | Observable | able data | |
| SEK M | amounts | (level 1) | data (level 2) | (level 3) | amounts | (level 1) | data (level 2) | (level 3) |
| Financial assets | ||||||||
Derivative financial instru- ments | 926 | – | 926 | – | 419 | – | 419 | – |
| Financial liabilities | ||||||||
Derivative financial instru- ments | 331 | – | 331 | – | 445 | – | 445 | – |
Deferred considerations | 1,045 | – | – | 1,045 | 1,362 | – | – | 1,362 |