10/11/2024  12:00:00 AM Chg. +1.90 Volume Bid5:29:38 PM Ask5:29:38 PM Market Capitalization Dividend Y. P/E Ratio
116.80SEK +1.65% 288,033
Turnover: 32.93 mill.
116.30Bid Size: - 116.40Ask Size: - 29.01 bill.SEK 1.71% 59.85

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
  17,690   21,429   22,909   22,988   22,021
Intangible Assets
  2,248   2,185   2,096   1,960   1,957
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   26,171
Inventories
  2,912   3,633   3,572   3,629   3,836
Accounts Receivable
  2,713   2,807   2,408   2,350   3,047
Cash and Cash Equivalents
  168   456   3,450   3,036   3,558
Current Assets
  6,692   8,233   10,486   10,133   11,807
Total Assets
  28,196   33,714   36,924   36,360   37,978

 

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
  3,294   3,825   2,937   3,129   3,809
Long-term debt
  3,586   7,130   7,349   6,605   -
Liabilities to Banks
  5,137   9,024   7,842   7,589   -
Provisions
  3,642   4,020   3,835   3,609   4,972
Liabilities
  14,385   19,359   17,462   17,066   17,937
Share Capital
  1,537   1,537   1,537   -   -
Total Equity
  13,811   14,355   19,462   19,294   20,041
Minority Interests
  0.0000   0.0000   0.0000   0.0000   -
Total liabilities equity
  28,196   33,714   36,924   36,360   -

 

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
  22,345   23,692   24,445   23,884   26,206
Depreciation (total)
  -   -   -   -   -
Operating Result
  2,241   1,430   1,086   774   1,989
Interest Income
  -138   -89   179   -95   -113
Income Before Taxes
  2,103   1,341   1,265   679   -
Income Taxes
  465   304   254   3   391
Minority Interests Profit
  0.0000   0.0000   0.0000   0.0000   -
Net Income
  1,638   1,037   6,720   660   1,485

 

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
  7.9100   5.0100   32.5000   3.1900   7.1800
Dividend per Share
  4.3000   4.3000   4.3000   4.3000   4.3000

 

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
  3,316   2,502   2,319   2,331   3,892
Cash Flow from Investing Activities
  -4,244   -5,172   1,971   -1,221   -1,499
Cash Flow from Financing
  375   2,929   -1,310   -1,497   -1,896
Decrease / Increase in Cash
  -553   259   2,980   -387   -
Employees
  4,400   4,500   4,500   4,400   5,800