Consolidated balance sheet

(XLSX:) Download

MSEK	Note	Dec 31, 2021	Dec 31, 2022
Assets
Non-current assets
Intangible assets	G13	47,809	66,134
Property, plant and equipment	G14	26,076	21,683
Right-of-use assets	G15	3,840	4,941
Shares in associates and joint ventures	G16	595	415
Financial assets	G16	94	886
Deferred tax assets	G11	3,458	3,373
Non-current receivables	G17	3,270	4,258
Total non-current assets		85,143	101,689

Current assets
Inventories	G18	29,910	35,019
Trade receivables	G19	17,341	18,685
Income tax receivables	G11	1,158	972
Other receivables	G20	6,748	8,018
Prepaid expenses and accrued income		1,308	1,688
Cash and cash equivalents		13,585	10,489
Assets held for sale	G32	323	121
Total current assets		70,374	74,993
Total assets		155,517	176,682

Equity and liabilities
Equity
Share capital		1,505	1,505
Other paid-in capital		7,678	7,678
Reserves		6,145	13,698
Retained earnings incl. profit (loss) for the period		61,872	58,346
Equity attributable to owners of the Parent Company		77,200	81,227
Non-controlling interest		132	43
Total equity	G21	77,332	81,270

Non-current liabilities
Provision for pensions	G22	6,904	3,458
Interest-bearing liabilities	G23, G28	23,646	42,364
Deferred tax liabilities	G11	2,988	4,005
Other provisions	G24	1,390	826
Other liabilities	G25	971	1,534
Total non-current liabilities		35,900	52,186

Current liabilities
Interest-bearing liabilities	G23	10,704	9,693
Accounts payable		11,907	11,625
Income tax liabilities	G11	2,820	2,904
Other liabilities	G25	6,306	8,060
Other provisions	G24	2,516	2,947
Accrued expenses	G26	7,924	7,900
Liabilities directly attributed to assets held for sale	G32	107	97
Total current liabilities		42,285	43,226
Total liabilities		78,185	95,412
Total equity and liabilities		155,517	176,682