Income statement (kSEK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 2 999.96 | 3 112.01 | 3 033.38 | 1 929.00 | 1 253.90 |
| External services | -1 207.84 | - 632.59 | -1 581.86 | - 637.86 | -1 358.73 |
| Gross profit | 1 792.12 | 2 479.43 | 1 451.52 | 1 291.15 | - 104.83 |
| EBIT | 1 792.12 | 2 479.43 | 1 451.52 | 1 291.15 | - 104.83 |
| Other financial income | 78.98 | 2.71 | 23.29 | ||
| Other financial expenses | - 100.75 | -34.58 | -32.70 | -19.45 | -62.15 |
| Reduction non-current investment assets | - 419.27 | ||||
| Pre-tax profit | 1 770.35 | 2 447.55 | 1 418.82 | 1 271.69 | - 562.95 |
| Income taxes | - 399.90 | - 539.03 | - 313.66 | - 280.99 | |
| Net earnings | 1 370.45 | 1 908.53 | 1 105.16 | 990.71 | - 562.95 |
Assets (kSEK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Holdings in group member companies | 126.37 | 126.37 | 126.37 | 526.37 | 107.10 |
| Investments total | 126.37 | 126.37 | 126.37 | 526.37 | 107.10 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 2 258.14 | 174.62 | 1 525.63 | 1 839.36 | |
| Prepayments and accrued income | 69.36 | 73.38 | 70.84 | ||
| Current other receivables | 1 303.06 | ||||
| Current deferred tax assets | 219.70 | 330.65 | |||
| Short term receivables total | 1 372.42 | 2 331.52 | 245.46 | 1 745.34 | 2 170.01 |
| Cash and bank deposits | 1 258.75 | 1 004.64 | 4 285.47 | 3 722.11 | 2 806.52 |
| Cash and cash equivalents | 1 258.75 | 1 004.64 | 4 285.47 | 3 722.11 | 2 806.52 |
| Balance sheet total (assets) | 2 757.54 | 3 462.53 | 4 657.30 | 5 993.82 | 5 083.62 |
Equity and liabilities (kSEK)
| 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|
| Share capital | 92.39 | 92.39 | 92.39 | 92.39 | 92.39 |
| Shares repurchased | 1 200.00 | ||||
| Retained earnings | - 158.93 | 1 211.51 | 3 120.04 | 4 225.20 | 5 215.91 |
| Profit of the financial year | 1 370.45 | 1 908.53 | 1 105.16 | 990.71 | - 562.95 |
| Shareholders equity total | 2 503.90 | 3 212.43 | 4 317.59 | 5 308.30 | 4 745.34 |
| Non-current liabilities total | |||||
| Current trade creditors | 26.00 | 28.79 | 404.53 | 338.28 | |
| Short-term deferred tax liabilities | 217.34 | 225.63 | 310.92 | 280.99 | |
| Other non-interest bearing current liabilities | 10.30 | 24.47 | |||
| Current liabilities total | 253.64 | 250.10 | 339.71 | 685.52 | 338.28 |
| Balance sheet total (liabilities) | 2 757.54 | 3 462.53 | 4 657.30 | 5 993.82 | 5 083.62 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.