Consolidated profit and loss account | |||
SEKm | Note | 2022 | 2021 |
Net sales | 2,3 | ||
Cost of goods sold | 4, 5, 6, 8 | - | - |
Gross profit | |||
Selling expenses | 4, 5, 6, 8 | - | - |
General and administrative expenses | 4, 5, 6, 8, 11 | - | - |
Operating profit | |||
Exchange differences on cash and cash equivalents in foreign currencies | 9 | - | |
Other financial income | 9 | ||
Other financial expenses | 9 | - | - |
Net financial items | - | - | |
Profit before tax | |||
Income tax | 10 | - | - |
Profit for the year | |||
Profit for the year attributable to: | |||
Owners of the Parent Company | |||
Earnings per share, SEK | |||
Basic and diluted | 20 | ||
Number of shares outstanding at end of period | 20 | ||
Average number of shares (basic) | 20 | ||
Average number of shares (diluted) | 20 |
Consolidated statement of comprehensive income | ||
SEKm | 2022 | 2021 |
Profit for the year | ||
Other comprehensive income | ||
Remeasurements of defined benefit pension plans | ||
Income tax on remeasurement of defined benefit pension plans | - | - |
Items that will never be reclassified to profit or loss for the period | ||
Currency translation differences | ||
Hedge of a net investment in a foreign operation | - | - |
Income tax on hedge of a net investment in a foreign operation | ||
Items that are or may be reclassified to profit or loss for the period | ||
Total other comprehensive income | ||
Total comprehensive income, net of tax | ||
Total comprehensive income for the period attributable to: | ||
Owners of the Parent Company |
Consolidated balance sheet | |||
SEKm | Note | 31 Dec 2022 | 31 Dec 2021 |
ASSETS | |||
Non-current assets | |||
Intangible assets | 12 | ||
Property, plant and equipment | 13 | ||
Deferred tax asset | 14 | ||
Derivative financial instruments | 22 | ||
Other financial assets | 15 | ||
Total non-current assets | |||
Current assets | |||
Inventories | 16 | ||
Trade and other receivables | 17 | ||
Current income tax assets | 14 | ||
Derivative financial instruments | 22 | | |
Cash and cash equivalents | 18 | ||
Total current assets | |||
Total assets | |||
EQUITY AND LIABILITIES | |||
Equity | |||
Share capital | 19 | ||
Other paid-in capital | 19 | ||
Treasury shares | 19 | - | - |
Foreign currency translation reserve | 19 | ||
Retained earnings including profit for the year | 19 | - | - |
Equity attributable to owners of the Parent Company | |||
Non-current liabilities | |||
Long-term borrowings | 21 | ||
Deferred tax liability | 14 | ||
Provisions for pensions and other long-term employee benefits | 23 | ||
Provisions | 24 | ||
Total non-current liabilities | |||
Current liabilities | |||
Short-term borrowings | 21 | ||
Derivative financial instruments | 22 | ||
Trade and other payables | 25 | ||
Provisions | 24 | ||
Current income tax liabilities | 14 | ||
Total current liabilities | |||
Total equity and liabilities |
Consolidated statement of changes in equity | ||||||
Share | Other | Treasury | Foreign currency | Retained | Total | |
SEKm | capital | paid-in capital | shares | translation reserve | earnings | equity |
Balance at 1 January 2021 | - | |||||
Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | - | |||||
Total comprehensive income for 2021 | ||||||
Transactions with owners | ||||||
Purchase of treasury shares | - | - | ||||
Forward contracts to repurchase own shares | | |||||
Share-based payments | - | - | ||||
Dividend | - | - | ||||
Dividend on outstanding shares in forward | ||||||
contracts to repurchase own shares | ||||||
Total transactions with owners | - | - | - | |||
Balance at 31 December 2021 | - | - | ||||
Comprehensive income | ||||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Total comprehensive income for 2022 | ||||||
Transactions with owners | ||||||
Purchase of treasury shares | - | - | ||||
Share-based payments | ||||||
Dividend | - | - | ||||
Total transactions with owners | - | - | - | |||
Balance at 31 December 2022 | - | - |
Consolidated cash flow statement | |||
SEKm | Note | 2022 | 2021 |
Operating profit | |||
Adjustments for non-cash items | |||
Amortisation and depreciation of assets | 4 | ||
Impairment of assets | 4 | ||
Provisions for pensions | - | - | |
Other provisions and contingent earn-out considerations | - | ||
Interest received | |||
Interest paid | - | - | |
Proceeds on derivative financial instruments | - | ||
Income tax paid | - | - | |
Cash flow from operating activities before changes in working capital | |||
Changes in working capital | |||
Change in inventories | - | ||
Change in trade and other receivables | - | - | |
Change in trade and other payables | |||
Cash flow from changes in working capital | - | ||
Cash flow from operating activities | |||
Investing activities | |||
Investments in property, plant and equipment | 13 | - | - |
Investments in intangible assets | 12 | - | - |
Disposals of property, plant and equipment | 13 | ||
Cash flow from investing activities | - | - | |
Cash flow from operating and investing activities | |||
Financing activities | |||
Proceeds from commercial papers | 21 | ||
Transaction costs paid | 21 | - | - |
Repayment of commercial papers | 21 | - | - |
Payment of lease liabilities | 21 | - | - |
Dividends paid | 19 | - | - |
Purchase of treasury shares | 19 | - | - |
Other cash flow from financing activities | - | ||
Cash flow from financing activities | - | - | |
Cash flow for the year | - | ||
Cash and cash equivalents at beginning of year | 18 | ||
Cash flow for the year | - | ||
Exchange difference | - | ||
Cash and cash equivalents at end of year | 18 |