CONSOLIDATED INCOME STATEMENT, CONDENSED

3 months Rolling 12 months
SEKm 31 Mar 2022 31 Mar 2021 31 Mar 2022 31 Mar 2021
Net sales 3,916 2,927 14,038 11,336
Cost of sales -2,707 -2,016 -9,717 -7,863
Gross profit 1,209 911 4,321 3,473
Selling expenses -596 -497 -2,124 -1,843
Administrative expenses -200 -162 -753 -637
Other operating income and expenses 23 14 57 -4
Operating profit 436 266 1,501 989
- as % of net sales 11.1 9.1 10.7 8.7
Financial income and expenses -22 -15 -68 -52
Profit after financial items 414 251 1,433 937
- as % of net sales 10.6 8.6 10.2 8.3
Income tax expense -89 -61 -316 -208
Profit for the period 325 190 1,117 729
Profit for the period attributable to:
Equity holders of the Parent Company 313 183 1,074 706
Non-controlling interests 12 7 43 23
Earnings per share before dilution, SEK 1.20 0.65 4.00 2.60
Earnings per share after dilution, SEK 1.15 0.65 3.95 2.60
Average number of shares after repurchases, ’000s 269,511 269,234 269,400 269,051
Number of shares after repurchases at end of the period, ’000s 269,528 269,275 269,528 269,275

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME, CONDENSED

3 months Rolling 12 months
SEKm 31 Mar 2022 31 Mar 2021 31 Mar 2022 31 Mar 2021
Profit for the period 325 190 1,117 729
Items that may be reclassified to profit or loss
Cash flow hedges 0 3 2 -3
Foreign currency translation differences for the period 64 147 99 -142
Items that will not be reclassified to profit or loss
Actuarial effects of the net pension obligation 23 39 18 15
Other comprehensive income 87 189 119 -130
Total comprehensive income 412 379 1,236 599
Total comprehensive income attributable to:
Equity holders of the Parent Company 398 369 1,190 580
Non-controlling interests 14 10 46 19

CONSOLIDATED BALANCE SHEET, CONDENSED

SEKm 31 Mar 2022 31 Mar 2021
Goodwill 3,306 2,727
Other intangible non-current assets 2,062 1,769
Property, plant and equipment 1,057 1,008
Other non-current assets 65 60
Total non-current assets 6,490 5,564
Inventories 2,569 1,661
Current receivables 2,931 2,161
Cash and cash equivalents 437 420
Total current assets 5,937 4,242
Total assets 12,427 9,806
Total equity 4,259 3,450
Interest-bearing provisions 314 336
Non-interest-bearing provisions 500 388
Non-current interest-bearing liabilities 2,136 2,056
Non-current non-interest-bearing liabilities 9 9
Total non-current liabilities 2,959 2,789
Non-interest-bearing provisions 72 56
Current interest-bearing liabilities 2,048 1,162
Current non-interest-bearing liabilities 3,089 2,349
Total current liabilities 5,209 3,567
Total equity and liabilities 12,427 9,806

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY, CONDENSED

SEKm 31 Mar 2022 31 Mar 2021
Opening balance 3,450 3,076
Exercised, issued and repurchased options 10 25
Repurchase of treasury shares - -
Dividend, ordinary -323 -269
Dividend, non-controlling interests -15 -4
Change non-controlling interests 58 158
Option debt, acquisition -157 -135
Total comprehensive income 1,236 599
Closing balance 4,259 3,450

CONSOLIDATED CASH FLOW STATEMENT, CONDENSED

3 months Rolling 12 months
SEKm 31 Mar 2022 31 Mar 2021 31 Mar 2022 31 Mar 2021
Profit after financial items 414 251 1,433 937
Adjustment for items not included in cash flow 174 151 594 551
Income tax paid -102 -81 -416 -320
Changes in working capital -170 132 -490 335
Cash flow from operating activities 316 453 1,121 1,503
Net investments in non-current assets -51 -34 -116 -79
Acquisitions and disposals -428 -165 -1,139 -1,219
Cash flow from investing activities -479 -199 -1,255 -1,298
Dividend paid to shareholders - - -323 -269
Repurchase of own shares/change of options 7 5 10 25
Other financing activities 106 -328 460 106
Cash flow from financing activities 113 -323 147 -138
Cash flow for the period -50 -69 13 67
Cash and cash equivalents at beginning of period 478 454 420 363
Exchange differences on cash and cash equivalents 9 35 4 -10
Cash and cash equivalents at end of period 437 420 437 420

FAIR VALUES ON FINANCIAL INSTRUMENTS

31 Mar 2022 31 Mar 2021
SEKm Carrying amount Level 2 Level 3 Carrying amount Level 2 Level 3
Derivatives - fair value, hedge instruments 6 6 - 2 2 -
Derivatives - fair value through profit 4 4 - 2 2 -
Total financial assets at fair value per level 10 10 - 4 4 -
Derivatives - fair value, hedge instruments 3 3 - 3 3 -
Derivatives - fair value through profit 12 12 - 4 4 -
Contingent considerations - fair value through profit 349 - 349 267 - 267
Total financial liabilities at fair value per level 364 15 349 274 7 267
The fair value and carrying amount are recognised in the balance sheet as shown in the table above.
For quoted securities, the fair value is determined on the basis of the asset’s quoted price in an active market, level 1.
As at the reporting date the Group had no items in this category.
For currency contracts and embedded derivatives, the fair value is determined on the basis of observable market data, level 2.
For contingent considerations, a cash-flow-based valuation is performed, which is not based on observable market data, level 3.
For the Group’s other financial assets and liabilities, fair value is estimated to be the same as the carrying amount.
Contingent considerations 31 Mar 2022 31 Mar 2021
Opening balance 267 151
Acquisitions during the year 170 170
Reversed through profit or loss -8 9
Consideration paid -96 -64
Interest expenses 12 9
Exchange differences 4 -8
Closing balance 349 267

KEY FINANCIAL INDICATORS

12 months ending
31 Mar 2022 31 Mar 2021 31 Mar 2020 31 Mar 2019
Net sales, SEKm 14,038 11,336 11,735 10,148
EBITDA, SEKm 2,077 1,501 1,579 1,137
EBITA, SEKm 1,803 1,251 1,364 1,085
EBITA-margin, % 12.8 11.0 11.6 10.7
Operating profit, SEKm 1,501 989 1,161 910
Operating margin, % 10.7 8.7 9.9 9.0
Profit after financial items, SEKm 1,433 937 1,105 865
Profit for the period, SEKm 1,117 729 873 672
Working capital 2,618 2,416 2,415 2,029
Return on working capital (P/WC), % 69 52 56 53
Return on equity, % 30 23 32 29
Return on capital employed, % 20 15 21 21
Equity ratio, % 34 35 36 36
Financial net debt, SEKm 4,061 3,134 2,585 1,960
Debt / equity ratio, multiple 1.0 0.9 0.8 0.8
Financial net debt / EBITDA, multiple 2.0 2.1 1.6 1.7
Net debt excl. pensions, SEKm 3,747 2,798 2,253 1,700
Net debt, excl pensions / equity ratio, multiple 0.9 0.8 0.7 0.7
Interest coverage ratio, multiple 22.4 15.8 20.5 22.1
Average number of employees 3,317 3,068 2,913 2,590
Number of employees at end of the period 3,556 3,133 2,981 2,759

KEY FINANCIAL INDICATORS PER SHARE

12 months ending
SEK 31 Mar 2022 31 Mar 2021 31 Mar 2020 31 Mar 2019
Earnings per share before dilution 4.00 2.60 3.20 2.45
Earnings per share after dilution 3.95 2.60 3.20 2.45
Cash flow from operating activities per share 4.15 5.60 4.15 1.95
Shareholders’ equity per share 14.60 11.95 11.25 9.20
Share price at the end of the period 182.00 130.00 61.13 48.25
Average number of shares after repurchases, ’000s 269,400 269,051 268,493 268,187
Average number of shares adjusted for repurchases and dilution, ’000s 270,346 269,969 269,200 268,755
Number of shares outstanding at end of the period, ’000s 269,528 269,275 268,594 268,228
For definitions of key financial indicators, see page 23-25.

This website uses cookies

This website uses cookies to improve user experience. By using our website you consent to all cookies in accordance with our Cookie Policy.