2024-04-27  1:04:53 PM Chg. - Volume Bid1:04:53 PM Ask1:04:53 PM Market Capitalization Dividend Y. P/E Ratio
33.080EUR - -
Turnover: -
33.080Bid Size: - 33.380Ask Size: - 8.52 bill.EUR - -

Assets

2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
Property and Equipment
  6,446   9,435   9,444   10,612   13,306
Intangible Assets
  1,317   5,018   4,843   5,013   5,289
Long-Term Investments
  225   408   57   67   46
Fixed Assets
  -   -   -   -   -
Inventories
  3,758   5,060   5,383   6,142   6,361
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  2,552   1,879   1,994   2,341   2,694
Current Assets
  12,090   14,427   15,347   16,184   17,453
Total Assets
  34,390   48,354   48,612   51,749   56,341

 

Liabilities

2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
Accounts Payable
  -   -   -   -   -
Long-term debt
  5,302   9,852   8,097   9,367   13,063
Liabilities to Banks
  9,379   15,134   12,434   12,395   17,297
Provisions
  1,075   1,691   1,589   1,171   1,277
Liabilities
  15,768   23,217   21,396   21,623   27,115
Share Capital
  2,620   2,620   2,620   2,620   2,620
Total Equity
  18,622   25,137   27,216   30,126   29,216
Minority Interests
  0.0000   0.0000   0.0000   0.0000   10
Total liabilities equity
  34,390   48,354   48,612   51,749   56,341

 

Income Statement

2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
Revenues
  24,803   27,145   31,581   34,005   36,588
Depreciation (total)
  -   -   -   -   -
Operating Result
  3,471   3,105   4,022   4,518   962
Interest Income
  -153   -209   -230   -282   -381
Income Before Taxes
  3,318   2,896   3,792   4,236   581
Income Taxes
  713   680   918   1,046   780
Minority Interests Profit
  -2   0.0000   0.0000   0.0000   0.0000
Net Income
  2,603   6,585   2,874   3,190   -199

 

Per Share

2015
IFRS
in SEK
2016
IFRS
in SEK
2017
IFRS
in SEK
2018
IFRS
in SEK
2019
IFRS
in SEK
Earnings per Share
  9.6000   24.3000   10.6000   11.7700   -0.7300
Dividend per Share
  4.0000   4.2500   4.5000   4.7500   0.0000

 

Cash Flow

2015
IFRS
in mill. SEK
2016
IFRS
in mill. SEK
2017
IFRS
in mill. SEK
2018
IFRS
in mill. SEK
2019
IFRS
in mill. SEK
Cash Flow from Operating Activities
  4,064   3,479   3,834   3,967   4,863
Cash Flow from Investing Activities
  -1,903   -8,326   -977   -2,335   -4,842
Cash Flow from Financing
  -735   4,050   -2,686   -1,327   256
Decrease / Increase in Cash
  1,426   -797   171   305   277
Employees
  16,450   23,245   23,152   24,045   23,935