Consolidated statement of changes in equity
| 2025 | Equity attributable to owners of the parent | |||||||
|---|---|---|---|---|---|---|---|---|
| MSEK | Share capital | Other paid-in capital | Translation reserve | Cash flow hedge | Retained earnings | Subtotal | Non-controlling interests | Total equity |
| Opening balance, Jan. 1 | 500 | 117 | 2 192 | 1 | 39 947 | 42 757 | 423 | 43 180 |
| Profit for the year | - | - | - | - | 8 602 | 8 602 | -3 | 8 599 |
| Other comprehensive income for the year | - | - | -4 648 | -69 | 105 | -4 612 | -40 | -4 652 |
| Total comprehensive income for the year | - | - | -4 648 | -69 | 8 707 | 3 990 | -43 | 3 947 |
| Dividend | - | - | - | - | -4 594 | -4 594 | -16 | -4 610 |
| Divestment of 666 914 series A shares | - | 1 | - | - | 141 | 142 | - | 142 |
| Share-based payment, equity settled | ||||||||
| – expense during the year | - | - | - | - | 9 | 9 | - | 9 |
| – exercise option | - | - | - | - | -41 | -41 | - | -41 |
| Non-controlling interest acquired/divested | - | - | - | - | -2 | -2 | -353 | -355 |
| Closing balance, Dec. 31 | 500 | 118 | -2 456 | -68 | 44 167 | 42 261 | 11 | 42 272 |
| 2024 | Equity attributable to owners of the parent | |||||||
| MSEK | Share capital | Other paid-in capital | Translation reserve | Cash flow hedge | Retained earnings | Subtotal | Non-controlling interests | Total equity |
| Opening balance, Jan. 1 | 500 | 105 | 735 | 30 | 35 452 | 36 822 | 388 | 37 210 |
| Profit for the year | – | – | – | – | 8 731 | 8 731 | 25 | 8 756 |
| Other comprehensive income for the year | – | – | 1 456 | -29 | 159 | 1 586 | 3 | 1 589 |
| Total comprehensive income for the year | – | – | 1 456 | -29 | 8 890 | 10 317 | 28 | 10 345 |
| Dividend | – | – | – | – | -4 591 | -4 591 | -2 | -4 593 |
| Divestment of 1 405 910 series A shares | – | 13 | – | – | 277 | 290 | – | 290 |
| Share-based payment, equity settled | ||||||||
| – expense during the year | – | – | – | – | 13 | 13 | – | 13 |
| – exercise option | – | – | – | – | -93 | -93 | – | -93 |
| Non-controlling interest acquired/divested | – | – | – | – | 0 | 0 | 9 | 9 |
| Closing balance, Dec. 31 | 500 | 117 | 2 192 | 1 | 39 947 | 42 757 | 423 | 43 180 |