Consolidated cash flow statement
MSEK |
Note |
2024 |
2025 |
|---|---|---|---|
Cash flow from operating activities |
|
|
|
Profit before tax |
|
16,461 |
19,458 |
Adjustment for depreciation, amortization and impairment losses |
|
7,981 |
7,415 |
Other adjustments for non-cash items |
1,822 |
–352 |
|
Payment to pension fund |
|
–395 |
–359 |
Income tax paid |
|
–5,474 |
–5,156 |
Cash flow from operating activities before changes in working capital |
|
20,395 |
21,005 |
Changes in working capital |
|
|
|
Change in inventories |
|
1,189 |
–1,764 |
Change in operating receivables |
|
347 |
–1,602 |
Change in operating liabilities |
|
–280 |
2,274 |
Cash flow from changes in working capital |
|
1,256 |
–1,092 |
Investments in rental equipment |
|
–1,407 |
–995 |
Proceeds from sale of rental equipment |
|
363 |
271 |
Cash flow from operating activities, net |
|
20,607 |
19,189 |
Cash flow from investing activities |
|
|
|
Acquisitions of companies and shares, net of cash acquired |
–3,187 |
–2,997 |
|
Proceeds from sale of companies and shares, net of cash disposed |
–22 |
336 |
|
Acquisitions of tangible assets |
|
–3,565 |
–2,835 |
Proceeds from sale of tangible assets |
|
257 |
376 |
Acquisitions of intangible assets |
|
–1,276 |
–972 |
Proceeds from sale of intangible assets |
|
7 |
2 |
Acquisitions of financial assets |
|
–23 |
–2 |
Proceeds from sale of financial assets |
|
18 |
6 |
Other investments, net |
|
122 |
–276 |
Cash flow from investing activities |
|
–7,671 |
–6,364 |
Cash flow from financing activities |
|
|
|
Repayment of borrowings |
|
–10,535 |
–5,024 |
Proceeds from borrowings |
|
5,928 |
1,765 |
Amortization, lease liabilities |
|
–1,439 |
–1,433 |
Repurchase of own shares |
|
–61 |
–6 |
Dividends paid |
|
–6,880 |
–7,203 |
Cash flow from financing activities, net |
–12,988 |
–11,901 |
|
Cash flow for the year |
|
–51 |
924 |
Cash and cash equivalents at beginning of year |
|
4,363 |
4,528 |
Exchange-rate differences in cash and cash equivalents |
|
216 |
–494 |
Cash and cash equivalents at the end of year |
4,528 |
4,958 |