Consolidated changes in equity

(XLS:) Download

	Equity attributable to equity holders
MSEK	Share capital	Other paid–in capital	Reserves	Retained earnings incl. profit/loss for the year	Total	Non–controlling interests	Total equity
Equity at 1 January 2018	1,505	7,678	3,344	36,167	48,694	28	48,722
Net working capital adjustment				–312	–312		–312
Changes due to IFRS 9	–	–	–	–71	–71	–	–71
Adjusted equity at 1 January 2018	1,505	7,678	3,344	35,784	48,311	28	48,339
Profit for the year	–	–	–	12,679	12,679	–10	12,669
Other comprehensive income/loss	–	–	1,766	–531	1,235	–	1,235
Total comprehensive income/loss for the year	0	0	1,766	12,148	13,914	–10	13,904
Transaction with owners
Acquired non–controlling interest				–24	–24	24	0
Share–based payment settled by equity instruments	–	–	–	151	151	–	151
Payments on exercise of options program	–	–	–	20	20	–	20
Reduction of hedge options programs	–	–	–	1	1	–	1
Other options	–	–	–	0	0	–	0
Dividends, hedged options program	–	–	–	137	137	–	137
Dividend	–	–	–	–4,390	–4,390	–	–4,390
Equity at 31 December 2018	1,505	7,678	5,110	43,827	58,120	42	58,162

Equity at 1 January 2019	1,505	7,678	5,110	43,827	58,120	42	58,162
Profit for the year				8,539	8,539	–16	8,523
Other comprehensive income/loss			1,900	–1,315	585		585
Total comprehensive income/loss for the year	0	0	1,900	7,224	9,124	–16	9,108
Transaction with owners
Acquired non–controlling interest				3	3	–3	0
Share–based payment settled by equity instruments	–	–	–	97	97	–	97
Payments on exercise of options program	–	–	–	20	20	–	20
Reduction of hedge options programs	–	–	–	–189	–189	–	–189
Other options	–	–	–	0	0	–	0
Dividends, hedged options program	–	–	–	0	0	–	0
Dividend	–	–	–	–5,331	–5,331	–9	–5,340
Equity at 31 December 2019	1,505	7,678	7,010	45,651	61,844	14	61,858