CALCULATION OF FINANCIAL MEASURES THATA ARE NOT FOUND IN THE IFRS STANDARDS

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%