Consolidated cash flow statement
| MSEK | Note | 2018 | 2019 | ||
|---|---|---|---|---|---|
| 
 | |||||
| Group total | 
 | 
 | 
 | ||
| Cash flow from operating activities | 
 | 
 | 
 | ||
| Income after financial income and expenses | 
 | 17,315 | 11,945 | ||
| Adjustment for depreciation, amortization and impairment losses | 
 | 4,408 | 10,077 | ||
| Other adjustment for non–cash items, etc. | 46 | 441 | |||
| Income tax paid | 
 | –2,978 | –3,598 | ||
| Cash flow from operating activities before changes in working capital | 
 | 18,791 | 18,865 | ||
| 
 | 
 | 
 | 
 | ||
| Changes in working capital | 
 | 
 | 
 | ||
| Change in inventories | 
 | –2,119 | 474 | ||
| Change in operating receivables | 
 | –1,013 | 1,168 | ||
| Change in operating liabilities | 
 | –66 | –2,090 | ||
| Cash flow from changes in working capital | 
 | –3,198 | –447 | ||
| 
 | 
 | 
 | 
 | ||
| Investments in rental equipment | 
 | –825 | –911 | ||
| Divestments of rental equipment | 
 | 146 | 147 | ||
| Cash flow from operating activities | 
 | 14,914 | 17,654 | ||
| 
 | 
 | 
 | 
 | ||
| Cash flow from investing activities | 
 | 
 | 
 | ||
| Acquisition of companies and shares, net of cash acquired | –4,631 | –1,870 | |||
| Proceeds from sale of companies and shares, net of cash disposed | 4,052 | 95 | |||
| Acquisition of tangible assets | 
 | –3,310 | –3,472 | ||
| Proceeds from sale of tangible assets | 
 | 209 | 397 | ||
| Acquisition of intangible assets | 
 | –611 | –664 | ||
| Proceeds from sale of intangible assets | 
 | 70 | 42 | ||
| Other investments, net | 
 | –62 | –11 | ||
| Net cash used in investing activities | 
 | –4,283 | –5,484 | ||
| Net cash flow after investing activities | 
 | 10,631 | 12,171 | ||
| 
 | 
 | 
 | 
 | ||
| Cash flow from financing activities | 
 | 
 | 
 | ||
| Change in borrowing | –859 | –7,073 | |||
| Dividends paid | 
 | –4,390 | –5,340 | ||
| Amortization, lease liabilities | – | –945 | |||
| Cash flow from financing activities | 
 | –5,249 | –13,358 | ||
| Cash flow for the year | 
 | 5,382 | –1,188 | ||
| Cash and cash equivalents at beginning of year | 
 | 12,724 | 18,089 | ||
| Foreign exchange differences on cash and cash equivalents | 
 | –17 | 86 | ||
| Cash and cash equivalents at the end of year | 18,089 | 16,9871) | |||
| 
 | 
 | 
 | 
 | ||
| Continuing operations | 
 | 
 | 
 | ||
| Cash flow from operations | 
 | 15,353 | 17,807 | ||
| Cash flow from investing activities | 
 | –4,286 | –5,500 | ||
| Cash flow from financing activities | 
 | –5,247 | –13,356 | ||
| Cash flow from continuing operations | 
 | 5,820 | –1,050 | ||