AMOUNTS IN SEK |
JUL-SEP |
JAN-SEP |
Helår |
|
2024 |
2023 |
2024 |
2023 |
2023 |
Operating costs |
|
|
|
|
|
Sales costs |
-80 617 |
-88 680 |
-235 138 |
-260 076 |
-362 846 |
Administration costs |
-53 656 |
-42 842 |
-177 354 |
-143 822 |
-195 163 |
Research- and development costs |
-68 520 |
-61 351 |
-198 092 |
-169 106 |
-237 736 |
Operating costs |
-202 793 |
-192 873 |
-610 584 |
-573 004 |
-795 745 |
|
|
|
|
|
|
AMOUNTS IN SEK |
JUL-SEP |
JAN-SEP |
Helår |
|
2024 |
2023 |
2024 |
2023 |
2023 |
EBITDA |
|
|
|
|
|
Operating profit |
61 825 |
28 616 |
186 914 |
70 518 |
114 880 |
Depreciation |
72 956 |
74 462 |
219 274 |
209 893 |
286 154 |
EBITDA |
134 781 |
103 078 |
406 188 |
280 411 |
401 034 |
|
|
|
|
|
|
AMOUNTS IN SEK |
JUL-SEP |
JAN-SEP |
Helår |
AMOUNTS IN SEK |
2024 |
2023 |
2024 |
2023 |
2023 |
Operating profit adjusted for currency translation effects |
|
|
|
|
|
Operating profit |
61 825 |
28 616 |
186 914 |
70 518 |
114 880 |
Exchange rate income |
-3 598 |
-5 455 |
-23 489 |
-13 353 |
-19 257 |
Exchange rate costs |
5 896 |
5 715 |
23 287 |
17 243 |
26 856 |
Operating profit adjusted for currency translation effects |
64 123 |
28 876 |
186 712 |
74 408 |
122 479 |
|
|
|
|
|
|
|
JUL-SEP |
JAN-SEP |
Helår |
PERCENTAGE |
2024 |
2023 |
2024 |
2023 |
2023 |
Change in turnover at unchanged currencies (organic growth) |
|
|
|
|
|
Net sales |
293 303 |
252 883 |
869 364 |
722 519 |
1 022 159 |
Currency adjustment |
3 518 |
-12 385 |
-2 503 |
-42 772 |
-47 307 |
Adjusted net sales |
296 821 |
240 498 |
866 861 |
679 747 |
974 852 |
Net sales previous year |
252 883 |
210 881 |
722 519 |
579 265 |
843 648 |
Change in turnover at unchanged currencies (organic growth) |
17,4% |
14,0% |
20,0% |
17,3% |
15,6% |
|
|
|
|
|
|
AMOUNTS IN SEK |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Working capital |
|
|
|
|
|
Accounts receivable (short-term invoiced receivables from customers) |
223 031 |
190 626 |
|
|
240 101 |
Short-term uninvoiced receivables from customers |
187 060 |
110 342 |
|
|
143 626 |
Long-term uninvoiced receivables from customers |
21 846 |
52 114 |
|
|
22 195 |
Inventory |
18 097 |
19 823 |
|
|
9 320 |
Other short-term receivables (excl. tax) |
52 333 |
85 619 |
|
|
53 716 |
Accounts payables |
-28 165 |
-51 379 |
|
|
-42 085 |
Other short-term liabilities (excl. tax) |
-565 278 |
-485 341 |
|
|
-530 097 |
Working capital |
-91 076 |
-78 196 |
|
|
-103 224 |
|
|
|
|
|
|
PERCENTAGE |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Return on equity |
|
|
|
|
|
Profit/loss for the period |
143 517 |
50 032 |
|
|
81 572 |
Average equity |
772 944 |
683 084 |
|
|
696 194 |
Return on equity |
18,6% |
7,3% |
|
|
11,7% |
|
|
|
|
|
|
PERCENTAGE |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Equity/assets ratio |
|
|
|
|
|
Equity at the end of the period |
810 656 |
709 012 |
|
|
735 232 |
Total assets |
2 015 497 |
1 866 604 |
|
|
1 952 666 |
Equity/assets ratio |
40,2% |
38,0% |
|
|
37,7% |
|
|
|
|
|
|
AMOUNTS IN SEK |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Net debt |
|
|
|
|
|
Short-term lease liabilities |
81 983 |
56 924 |
|
|
97 381 |
Short-term interest-bearing liabilities |
0 |
0 |
|
|
0 |
Long-term lease liabilities |
395 404 |
449 351 |
|
|
431 977 |
Other long-term liabilities |
0 |
0 |
|
|
0 |
Liquid funds |
-425 027 |
-306 632 |
|
|
-343 681 |
Net debt |
52 360 |
199 643 |
|
|
185 677 |
|
|
|
|
|
|
PERCENTAGE |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Debt ratio |
|
|
|
|
|
Net debt |
52 360 |
199 643 |
|
|
185 677 |
Equity |
810 656 |
709 012 |
|
|
735 232 |
Debt ratio |
0,06 |
0,28 |
|
|
0,25 |
|
|
|
|
|
|
AMOUNTS IN SEK |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Capital employed |
|
|
|
|
|
Balance statement |
2 015 497 |
1 866 604 |
|
|
1 952 666 |
Short-term, non-interest-bearing liabilities |
-617 752 |
-118 774 |
|
|
-116 528 |
Deferred tax liability |
-108 823 |
-107 318 |
|
|
-109 530 |
Capital employed |
1 288 922 |
1 640 512 |
|
|
1 726 608 |
|
|
|
|
|
|
PERCENTAGE |
2024-09-30 |
2023-09-30 |
|
|
2023-12-31 |
Return on capital employed, % |
|
|
|
|
|
Operating profit |
61 825 |
28 616 |
|
|
114 880 |
Financial income |
6 831 |
3 249 |
|
|
4 904 |
Average capital employed |
1 507 765 |
1 426 899 |
|
|
1 239 377 |
Return on capital employed, % |
4,6% |
2,2% |
|
|
9,7% |