Ericsson Nikola Tesla d.d.

Quarterly Report • Apr 25, 2024

ERICSSON NIKOLA TESLA d.d. Krapinska 45, 10000 Zagreb

SECURITY: ERNT (ISIN: HRERNTRA0000) LEI: 5299001W91BFWSUOVD63 HOME MEMBER STATE: Republic of Croatia REGULATED MARKET SEGMENT: Regular Market of the Zagreb Stock Exchange

Ericsson Nikola Tesla Group

Zagreb, April 25, 2024

Management Report on the Company and Ericsson Nikola Tesla Group business performance with comments on the financial results for Q1 2024

Highlights:

• Sales revenue: EUR 52.0 million
• Gross margin: 16.8%
• Operating profit: EUR 7.4 million
• Profit before tax: EUR 7.8 million
• Net profit: EUR 6.4 million
• Cash flow from operating activities: EUR 1.1 million

Gordana Kovačević, President of Ericsson Nikola Tesla, commented:

"We started the year by contracting new business deals in the operator segment in Croatian and export markets, as well as in the Digital Society segment, thus ensuring a solid level of orders booked for the continuation of the business year. However, as we have previously commented, non-renewal of the contract with Hrvatski Telekom regarding managed services had an impact on the decline of sales revenue year-over-year. Additionally, the decline of sales revenue was impacted by the operators' cautious investments in network modernization and the dynamics in the implementation of contracted activities, which was partially offset by growth in other business segments. Despite all the challenges and the demanding market environment, we kept the leading market position, and we remain a strong strategic partner for our customers and partners.

In the operator segment, we would like to highlight the cooperation agreement with Hrvatski Telekom (HT) based on which we will be the supplier of the radio part of HT's mobile network (RAN) until the end of 2027. We are pleased to continue our cooperation on the introduction of the 5G standard into HT's mobile network, which began in 2018 and resulted in several achievements in 5G mobile network on the Croatian market. In accordance with the multi-year contract with our partner A1 Hrvatska, we have been working on additional expansion of coverage and capacity of the 5G radio network as well as core network modernization.

We have continued to strengthen our position in the Kosovo market by signing a framework multi-year contract with the operator Telekom Kosova, related to the modernization and maintenance of the complete radio network of this operator. We have also continued the cooperation with our long-term partner IPKO on the core network modernization and maintenance, among which we would like to single out the introduction of functionalities VoLTE and Mobile Number Portability. In other export markets, we signed contracts for mobile networks modernization and maintenance, among which the contract with HT Mostar for the implementation of the latest technological version of the Ericsson Evolved Packet Core (EPC) and Diameter Signaling Controller (DSC) solutions should be mentioned.

In the Digital Society segment, we have signed several new contracts related to the digital transformation of healthcare, land administration, public administration and security, which will positively affect the availability and quality of public services and thus support the further development of the economy. In this business segment we have additionally strengthened business development and R&D teams. In Q1, we would like to highlight the contracts with the Croatian Employment Service (CES) and the Ministry of the Interior of the Republic of Croatia. With CES, we have contracted the delivery of a system to support the basic CES processes, the e-Advisor system, and improved user profiling. With the Ministry of the Interior, we have contracted the delivery of mobile systems for green border monitoring.

Our R&D Center has continued with a quality performance and achieved good results. We have expanded our capacities in radio access network (RAN) development to work on Network robustness testing and have been working to additionally position ourselves in the Business Cloud Software & Services segment. Furthermore, we are focused on the development of E2E capability in the area of 5G software/modules and, accordingly, we are preparing in an organizational sense to position ourselves even stronger in the long-term.

Compared to Q1 2023, gross margin increased slightly to 16.8%, as a result of profitability program and business mix. However, due to lower sales revenue, gross profit decreased to EUR 8.7 million. Although selling and administrative expenses remained at the same level year-over-year, amounting to EUR 2.8 million, selling expenses increased due to intense activities on new business opportunities, while administrative expenses are lower. Operating profit decreased by 22.7% to EUR 7.4 million, while net profit decreased by 18.3%, amounting to EUR 6.4 million, due to lower gross profit. We concluded the end of Q1 with a solid balance sheet and an equity ratio of 42.7%. A positive cash flow from operating activities was realized, amounting to EUR 1.1 million compared to EUR -7.1 million in Q1 2023. Cash and cash equivalents, including the short-term financial assets, amounted to EUR 76.8 million, which accounts for 41.7% of the total assets.

In order to achieve the company's long-term growth, we continue to invest in new business segments and customers, the development of ICT solutions based on the latest technologies, business diversification in R&D segment, our employees' competencies and digital transformation of Ericsson Nikola Tesla Group. We are considering potential acquisitions, as well as a stronger application of artificial intelligence in creating new business opportunities and increasing internal efficiency. Furthermore, we remain focused on timely recognition and mitigation of risks, operational efficiency, cost management, sustainability, and high ethical standards in business.

Considering the company's business results achieved in the previous year, stable financial position and a high level of cash, the Supervisory Board and the Managing Director made a joint proposal to the Company's General Meeting to adopt a decision regarding the regular dividend payment in the amount of EUR 10 per share and an extraordinary dividend in the amount of EUR 5 per share, thus showing that we are taking care of the interest of all our stakeholders.

As the company that celebrates 75 years of successful, responsible and sustainable business this year, we will remain committed to the continuous development of knowledge, expertise and innovation potential of our employees, as well as dedicated to the success of our customers."

Financial highlights for the Group:

• Sales revenue amounted to EUR 52.0 million (Q1 2023: EUR 69.4 million), down by 25.1% year-overyear. In the total sales revenue, the domestic market accounted for 22.9%, services to Ericsson accounted for 69.5%, while other export markets accounted for 7.6%.
• Sales in the Networks segment amounted to EUR 33.9 million (Q1 2023: EUR 39.3 million), Digital Services segment amounted to EUR 17.3 million (Q1 2023: EUR 17.0 million), Managed Services segment amounted to EUR 737 thousand (Q1 2023: EUR 13.0 million), and the segment Other amounted to EUR 118 thousand (Q1 2023: EUR 149 thousand).
• Gross margin increased slightly to 16.8% (Q1 2023: 16.6%), as a result of profitability program and business mix. However, due to lower sales revenue, gross profit decreased by 24.3% and amounted to EUR 8.7 million (Q1 2023: EUR 11.5 million).
• Selling and administrative expenses amounted to EUR 2.8 million (Q1 2023: EUR 2.8 million). When compared to Q1 2023, selling expenses increased due to intense activities to secure new business opportunities, while administrative expenses are lower. The share of selling and administrative expenses in the total sales revenue was 5.5% (Q1 2023: 4.0%).
• Operating margin increased to 14.2% (Q1 2023: 13.7%). Operating profit amounted to EUR 7.4 million (Q1 2023: EUR 9.5 million), down by 22.7% year-over-year, primarily due to lower sales revenue and gross profit.
• Profit from financial activities was EUR 468 thousand (Q1 2023: EUR 2 thousand), due to an increase of interest rates.
• Profit before tax decreased by 17.8% year-over-year to EUR 7.8 million (Q1 2023: EUR 9.5 million).
• Net profit amounted to EUR 6.4 million (Q1 2023: EUR 7.8 million), down by 18.3% year-over-year. Return on Sales (ROS) was 12.3% (Q1 2023: 11.3%).
• Cash flow from operating activities amounted to EUR 1.1 million (Q1 2023: EUR -7.1 million).
• Working capital efficiency, expressed in Working Capital Days (WCD), was 33 days (Q1 2023: 17 days), and excluding services to Ericsson, Working Capital Efficiency was 41 days (Q1 2023: 36 days). The increase in WCD is affected by the demanding projects in terms of work and capital engagement in the domestic and export markets, as well as the extended dynamics of collection of customer receivables in all markets including services to Ericsson.
• Cash and cash equivalents, including the short-term financial assets, as at March 31, 2024, amounted to EUR 76.8 million (41.7% of the total assets) and at the end of 2023 they amounted to EUR 76.9 million (39.9% of the total assets).
• The Group has a solid balance sheet with the total assets of EUR 184.3 million as at March 31, 2024, down by 4.3% compared to the end of 2023, mainly as a result of lower customer receivables due to lower sales revenue in managed services, while inventory (work-in-progress) increased due to contract execution dynamics. End of Q1 equity ratio was 42.7% (end of 2023: 37.6%).

• With related parties, the transactions were as follows: a stable sale of products and services was realized, amounting to EUR 35.5 million (Q1 2023: EUR 37.3 million), while the procurement of products and services amounted to EUR 8.5 million (Q1 2023: EUR 14.6 million).
• As at March 31, 2024, balances outstanding with related parties were as follows: receivables amounted to EUR 33.2 million (end of 2023: EUR 37.4 million), and payables amounted to EUR 8.0 million (end of 2023: EUR 15.1 million).

Business situation in major markets

In the domestic market, sales revenue amounted to EUR 11.9 million (Q1 2023: EUR 26.1 million), down by 54.3% year-over-year due to non-renewal of contract with Hrvatski Telekom regarding managed services, and the operators' cautious investments in network modernization.

At the beginning of the year, we signed the cooperation agreement with Hrvatski Telekom, based on which Ericsson Nikola Tesla will be the exclusive supplier of the radio part of HT's mobile network (RAN) until the end of 2027. By applying Ericsson's state-of-the-art 5G technology, HT will further improve the quality of Internet access and access to mobile applications for its customers, while at the same time opening new space for the introduction of advanced digital solutions such as augmented reality, robotics, the so called "digital twins", and similar solutions.

With A1 Hrvatska, in accordance with multi-year framework contracts, we have been working on the additional expansion of coverage and capacity of the 5G radio network, as well as on the modernization and construction of the convergent core network and the modernization of microwave transmission systems.

In the Digital Society segment, we have been working on many activities. With the Croatian Employment Service (CES), a contract was signed related to the delivery of a system to support the basic processes of the CES, the e-Advisor system, and improved user profiling. For the Ministry of Health, in cooperation with the pharmaceutical company Roche, we have implemented the analytical system of the Croatian Oncology Database within the project "Personalized Medicine in Oncology with the Aim to Improve the Outcomes". Furthermore, with the Ministry of the Interior of the Republic of Croatia, we have contracted the delivery of mobile systems for green border monitoring. With the Ministry of Culture and Media, a new contract was signed related to the digitalization of cultural heritage (eCulture). The cooperation with the Ministry of Justice and Public Administration and State Geodetic Administration related to the Joint Information System of Land Registry and Cadaster continues. With the Central State Office for the Development of the Digital Society, we have contracted the delivery of the Once Only Technical System (OOTS) platform for the exchange of services at the level of the European Union. The second phase of the project regarding the implementation of intelligent transport systems in the functional traffic area of the City of Split is ongoing.

In export markets (excluding services to Ericsson) sales revenue amounted to EUR 4.0 million (Q1 2023: EUR 6.0 million), down by 34.3% year-over-year, as a result of projects execution dynamics.

With the operator Telekom Kosova, we signed a multi-year framework contract for the complete modernization and maintenance of radio network. The contract includes the introduction of the state-of-the-art Ericsson 5G equipment in the radio part of the network. It is planned that the overall network modernization project will be implemented by the end of 2024.

Furthermore, with the Kosovo operator IPKO, several projects for the modernization and maintenance of the core network were contracted. We would like to highlight the introduction of VoLTE functionality that will provide users with an improved voice service on the LTE/4G network, and the implementation of Mobile Number Portability functionality that will enable users to change operators while keeping their existing number.

With HT Mostar (Bosnia and Herzegovina), the implementation of the latest technological version of the Ericsson Evolved Packet Core (EPC) and Diameter Signaling Controller (DSC) solutions was contracted. By implementing this contract, HT Mostar will modernize and further expand the existing packet core network solution and enable simpler and more agile management, as well as the creation of new advanced services.

We have also contracted the projects of modernization and maintenance of mobile networks with the customers in other export markets, with Crnogorski Telekom and Ucom Armenia.

In Ericsson market, sales revenue amounted to EUR 36.1 million (Q1 2023: EUR 37.3 million), down by 3.1% year-over-year, due to a higher engagement of the Services and Solutions Center's experts on projects for the customers of Ericsson Nikola Tesla Group. Revenue from research and development activities is increasing.

The main development projects were in the segments of Remote Radio, Massive MIMO, Time Critical Services, resilience Network and Positioning, RBS Features & Configurations and G4 baseband, that are important for Ericsson technology leadership. Moreover, we have expanded our capacities in radio access network (RAN) development to work on Network robustness testing, which resulted in additional employment. Our goal is to keep high performance and strengthen the E2E capability within 5G software/modules, where we expect new openings in 2024, and have already been preparing in an organizational sense to position ourselves even stronger in the long-term. Furthermore, we have also been working to additionally position ourselves in the Business Cloud Software & Services segment, on the development of Home Subscriber Services and Software Defined Infrastructure 3. The main prerequisites for achieving these opportunities are efficient deliveries of highquality software, agile organization and continuous work on innovativeness and excellence.

Experts from the Customer Services and Solutions Center, in addition to projects for the customers of Ericsson Nikola Tesla Group, have worked on many projects for Ericsson customers through the activities of creating solutions and defining network parameters, optimization and integration of solutions and technologies in many EU Member States and other countries such as the United Kingdom, Switzerland, Israel, Norway, the United States of America, Canada, Australia, India, Mexico, Pakistan, Bahrein, etc. These are complex projects that, among other activities, included the introduction of 5G technology, operational and business support systems, as well as projects of introduction of core solutions in Cloud.

We would like to highlight the work of our experts on the development of NorthStar 5G innovation program for the Swedish multinational operator Telia. Our experts participate in the delivery of services for 5G core network, with engagement ranging from presales activities to network design and verification.

The activities have also continued on the development and implementation of software tools for management and optimization of mobile networks which are used in network rollout by many operators worldwide.

Good results were achieved in cooperation with the company Aeris Communications on IoT projects (Centralized User Database and Device Connection Platform).

The teams working on activities in the field of IT& Engineering Services, in addition to providing quality support and achieving excellent results on test environment management projects and IT operations for Ericsson corporation, have also had a key role in digital transformation processes of Ericsson Nikola Tesla Group, and have provided quality support for the work of Ericsson Nikola Tesla Group's employees.

Other information

At the meeting held on March 22, 2024, Ericsson Nikola Tesla's Supervisory Board and Managing Director made a joint proposal to the General Meeting to adopt a decision regarding the regular dividend payment in the amount of EUR 10 per share and extraordinary dividend in the amount of EUR 5 per share.

Ericsson Nikola Tesla's General Meeting will be held on June 27, 2024. The shareholders who have the Company's shares registered on their securities account in the Central Depository & Clearing Company on July 3, 2024, are entitled to dividend payment. Ex-dividend date is July 2, 2024.

For additional information, please contact:

Antonija Lončar Orhideja Gjenero Director Marketing, Communication and CSR Investor Relations Manager Ericsson Nikola Tesla d.d. Ericsson Nikola Tesla d.d. Krapinska 45 Krapinska 45 HR-10 002 Zagreb HR-10 002 Zagreb Tel.: +385 1 365 4473 Tel.: +385 1 365 4431 Mob.: +385 91 365 4473 Mob.: +385 91 365 4431 E-mail: antonija.loncar@ericssonnikolatesla.com E-mail: orhideja.gjenero@ericssonnikolatesla.com

E-mail: odnosi.investitori@ericssonnikolatesla.com

For more information about Ericsson Nikola Tesla's business, please visit: http://www.ericsson.hr

Pursuant to the Articles 462 to 468 of the Capital Market Law (Official Gazette 65/18) the Managing Director of the joint stock company Ericsson Nikola Tesla d.d. Zagreb, Krapinska 45 gives the following:

Statement

of the Management Board responsibility

The accompanying consolidated and non-consolidated financial statements have been prepared in compliance with the International Financial Reporting Standards (IFRS). The financial statements also comply with the provisions of the Croatian Financial Accounting Law valid as of the date of these financial statements.

Unaudited financial statements for the period January 1, 2024 to March 31, 2024 present a true and fair view of the financial position of the Company and the Group and of the financial performance and cash flows in compliance with applicable accounting standards.

Managing Director:

Gordana Kovačević, MSc

Ericsson Nikola Tesla d.d. Consolidated statement of comprehensive income for the period ended 31 March 2024

	2024	2023
	EUR '000	EUR '000
Sales revenue	51.988	69.379
Cost of sales	-43.243	-57.830
Gross profit	__ 8.745	__ 11.549
Selling expenses	-1.357	-1.208
Administrative expenses	-1.477	-1.574
Other operating income	1.465	1.097
Impairment loss on financial assets	-	-327
Operating profit	__ 7.376	__ 9.537
Finance income	__ 579	__ 46
Finance expense	-111	-44
Finance income/(expense), net	__ 468	__ 2
Profit before tax	__ 7.844	__ 9.539
Income tax	-1.457	-1.719
Profit for the year	__ 6.387	__ 7.820
Other comprehensive income	__ -	__ -28
Total comprehensive income for the year	__ 6.387	__ 7.792
Earnings per share (EUR)	__ 4,82	__ 5,92

Ericsson Nikola Tesla d.d.

Consolidated statement of financial position as at 31 March 2024

	2024 EUR '000	2023 EUR '000
ASSETS
Non-current assets
Property, plant and equipment	14.296 15.093	14.729 15.028
Right of use assets Intangible assets	472	385
Loans and receivables	2.577	2.587
Deferred tax assets	2.506	2.506
	__	__
Total non-current assets	34.944 __	35.235 __
Current assets
Inventories	14.495	9.931
Trade receivables	15.111	28.603
Receivables from related parties	33.196	37.402
Other receivables	6.961	1.496
Income tax receivable	1.043	786
Prepayments	1.762	2.254
Financial assets at fair value through profit or loss Cash and cash equivalents	4.274 72.478	4.235 72.655
Total current assets	__ 149.320	__ 157.362
TOTAL ASSETS	__ 184.264	__ 192.597
EQUITY AND LIABILITIES	__	__
Equity
Share capital	17.674	17.674
Treasury shares	-1.335	-1.256
Legal and other reserves	1.328	1.230
Reserve for treasury shares	3.978	4.157
Retained earnings	57.051 __	50.660 __
Total equity	78.696 __	72.465 __
Non-current liabilities
Borrowings	114	114
Lease liabilities	13.367	13.250
Other non-curent liabilities	12	12
Employee benefits	924 __	943 __
Total non-current liabilities	14.417 __	14.319 __
Current liabilities
Payables to related parties	8.028	15.062
Borrowings	1	469
Trade and other payables	27.502	38.467
Income tax payable	1.781	690
Provisions	1.317	1.583
Accrued charges and deferred revenue Contract liabilities	15.709 34.704	20.400 27.085
	2.109	2.057
Lease liabilities	__	__
Total current liabilities	91.151 __	105.813 __
Total liabilities	105.568 __	120.132 __
TOTAL EQUITY AND LIABILITIES	184.264 __	192.597 __

Ericsson Nikola Tesla d.d. Consolidated statement of cash flows for the period ended 31 March 2024

	2024	2023
	EUR '000	EUR '000
Cash flows from operating activities
Profit before tax	7.844	9.539
	_	_
Adjustments for:
Depreciation and amortisation	1.390	1.519
Impairment losses and reversals	-39	-328
Gain on sale of property, plant and equipment	-	-1
Net loss/(gain) on remeasurement of financial assets Interest income	-39 -524	-6 -19
Interest expense	100	57
Foreign exchange (gain)/loss, net	-68	-49
Share-based payments	102 _	151 _
Changes in working capital
In receivables	13.198	-930
In inventories	-4.489	-8.270
In provisions	-284	-364
In payables	-15.339	-7.575
	_	_
Cash generated from operations	1.852	-6.277
Interest paid	_ -111	_ -44
Income taxes paid	-617	-749
Net cash from (used in) operating activities	_ 1.125	_ -7.070
	_	_
Cash flows from investing activities
Interest received	465	145
Proceeds from sale of property, plant and equipment	-	1
Purchases of property, plant and equipment, and intangible assets	-547	-69
Deposits given to financial institutions - net	-	403
Net cash from/(used in) investing activities	_ -82	_ 480
Cash flows from financing activities	_	_
Repayment of borrowings	-467	-550
Purchase of treasury shares	-258	-
Dividends paid	-5	-
Payment of lease liabilities	-502	-682
	_	_
Net cash used in financing activities	-1.232 _	-1.232 _
Effects of exchange rate changes on cash and cash equivalents	12	13
Net increase/(decrease) in cash and cash equivalents	_ -177	_ -7.810
Cash and cash equivalents at the beginning of the year	72.655	69.872
	_	_
Cash and cash equivalents at the end of the year	72.478 _	62.062 _

Annex 1
		ISSUER'S GENERAL DATA
Reporting period:		1/1/2024	to	3/31/2024
Year:		2024
Quarter:		1.
		Quarterly financial statements
			Issuer's home Member
egistration number (MB):	03272699		State code:	HR
Entity's registration
number (MBS):	0800002028
Personal identification number (OIB):	84214771175		LEI:	5299001W91BFWSUOVD63
Institution
code:	233
	Name of the issuer: ERICSSON NIKOLA TESLA D.D. ZAGREB
Postcode and town:	10000		Zagreb
Street and house number: Krapinska 45
	E-mail address: etk.company@ericsson.com
	Web address: www.ericsson.hr
Number of employees (end of the reporting	2912
Consolidated report:	KD	(KN-not consolidated/KD-consolidated)		KN	KD
Audited: (RN-not audited/RD-audited) RN RD RN
	Names of subsidiaries (according to IFRS):		Registered office:		MB:
	Libratel d.o.o.			Zagreb, Selska 93	1449613
	ETK BH d.o.o			Mostar, Kralja Petra Krešimira 4	65-01-0996-11
	Ericsson Nikola Tesla Servisi d.o.o.			Zagreb, Krapinska 45	80921748
					Yes No
Bookkeeping firm:	No	(Yes/No)
			(name of the bookkeeping firm)
	Contact person: Tatjana Ricijaš (only name and surname of the contact person)
	Telephone: +385(0)13653343
	E-mail address: tatjana.ricijas@ericsson.com
	Audit firm: KPMG Croatia d.o.o.
	(name of the audit firm) Certified auditor: Domagoj Hrkać
	(name and surname)

BALANCE SHEET balance as at 31.03.2024

Submitter: ERICSSON NIKOLA TESLA D.D.		Last day of the	in EUR At the reporting date
Item 1	ADP code 2	preceding business year 3	of the current period 4
A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID	001	0	0
B) FIXED ASSETS (ADP 003+010+020+031+036)	002	35,234,659	34,943,961
I INTANGIBLE ASSETS (ADP 004 to 009)	003	384,504	472,236
1 Research and development 2 Concessions, patents, licences, trademarks, software and other rights	004 005	0 37,764	0 28,256
3 Goodwill	006	0	0
4 Advances for the purchase of intangible assets	007	0	0
5 Intangible assets in preparation	008	346,740	443,980
6 Other intangible assets	009	0	0
II TANGIBLE ASSETS (ADP 011 to 019)	010	29,757,052	29,388,590
1 Land	011	2,071,185	2,071,185
2 Buildings 3 Plant and equipment 4 Tools, working inventory and transportation assets	012 013	20,329,321 4,937,485	19,993,176 4,633,344
5 Biological assets 6 Advances for the purchase of tangible assets	014 015 016	2,337,396 0 0	2,492,672 0 0
7 Tangible assets in preparation	017	78,710	187,441
8 Other tangible assets	018	2,955	10,772
9 Investment property	019	0	0
III FIXED FINANCIAL ASSETS (ADP 021 to 030)	020	1,542,087	1,542,087
1 Investments in holdings (shares) of undertakings within the group	021	0	0
2 Investments in other securities of undertakings within the group	022	0	0
3 Loans, deposits, etc. to undertakings within the group 4. Investments in holdings (shares) of companies linked by virtue of participating interests	023 024	0 0	0 0
5 Investment in other securities of companies linked by virtue of participating interests	025	0	0
6 Loans, deposits etc. to companies linked by virtue of participating interests 7 Investments in securities	026 027	0 0	0 0
8 Loans, deposits, etc. given	028	1,542,087	1,542,087
9 Other investments accounted for using the equity method	029	0	0
10 Other fixed financial assets	030	0	0
IV RECEIVABLES (ADP 032 to 035)	031	1,044,939	1,034,971
1 Receivables from undertakings within the group	032	0	0
2 Receivables from companies linked by virtue of participating	033	0	0
interests 3 Customer receivables	034	936,670	927,723
4 Other receivables	035	108,269	107,248
V DEFERRED TAX ASSETS	036	2,506,077	2,506,077
C) CURRENT ASSETS (ADP 038+046+053+063)	037	155,108,421	147,558,830
I INVENTORIES (ADP 039 to 045)	038	9,931,484	14,495,373
1 Raw materials and consumables 2 Work in progress 3 Finished goods	039 040	762,520 9,168,725 0	399,205 14,095,929 0
4 Merchandise 5 Advances for inventories	041 042 043	0 239	0 239
6 Fixed assets held for sale	044	0	0
7 Biological assets	045	0	0
II RECEIVABLES (ADP 047 to 052)	046	68,286,984	56,311,466
1 Receivables from undertakings within the group	047	0	0
2 Receivables from companies linked by virtue of participating interests	048	37,402,454	33,196,464
3 Customer receivables	049	28,602,863	15,110,674
4 Receivables from employees and members of the undertaking	050	0	0
5 Receivables from government and other institutions	051	788,930	1,401,026
6 Other receivables	052	1,492,737	6,603,302
III CURRENT FINANCIAL ASSETS (ADP 054 to 062)	053	4,234,974	4,274,114
1 Investments in holdings (shares) of undertakings within the group	054	0	0
2 Investments in other securities of undertakings within the group	055	0	0
3 Loans, deposits, etc. to undertakings within the group	056	0	0
4 Investments in holdings (shares) of companies linked by virtue of	057	0	0
participating interests 5 Investment in other securities of companies linked by virtue of participating interests	058	0	0
6 Loans, deposits etc. to companies linked by virtue of participating interests	059	0	0
7 Investments in securities	060	4,234,974	4,274,114
8 Loans, deposits, etc. given	061	0	0
9 Other financial assets	062	0	0
IV CASH AT BANK AND IN HAND	063	72,654,979	72,477,877
D ) PREPAID EXPENSES AND ACCRUED INCOME	064	2,253,709	1,761,563
E) TOTAL ASSETS (ADP 001+002+037+064)	065	192,596,789	184,264,354
OFF-BALANCE SHEET ITEMS	066	0	0
LIABILITIES A) CAPITAL AND RESERVES (ADP 068 to
070+076+077+083+086+089)	067	72,464,817	78,696,129
I INITIAL (SUBSCRIBED) CAPITAL	068	17,674,030	17,674,030
II CAPITAL RESERVES	069	0	0
III RESERVES FROM PROFIT (ADP 071+072-073+074+075)	070	4,131,225	3,970,701
1 Legal reserves	071	1,230,445	1,327,685
2 Reserves for treasury shares	072	4,156,663	3,978,058
3 Treasury shares and holdings (deductible item)	073	-1,255,883	-1,335,042
4 Statutory reserves	074	0	0
5 Other reserves	075	0	0
IV REVALUATION RESERVES	076	0	0
V FAIR VALUE RESERVES AND OTHER (ADP 078 to 082) 1 Financial assets at fair value through other comprehensive income (i.e. available for sale)	077 078	0 0	0 0
2 Cash flow hedge - effective portion	079	0	0
3 Hedge of a net investment in a foreign operation - effective portion	080	0	0
4 Other fair value reserves 5 Exchange differences arising from the translation of foreign	081	0	0
operations (consolidation)	082	0	0
VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 084-085)	083	28,465,251	50,664,101
1 Retained profit	084	28,465,251	50,664,101
2 Loss brought forward	085	0	0
VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 087-088)	086	22,194,311	6,387,297
1 Profit for the business year	087	22,194,311	6,387,297
2 Loss for the business year	088	0	0
VIII MINORITY (NON-CONTROLLING) INTEREST	089	0	0
B) PROVISIONS (ADP 091 to 096)	090	942,552	923,698
1 Provisions for pensions, termination benefits and similar obligations	091	942,552	923,698
2 Provisions for tax liabilities	092	0	0
3 Provisions for ongoing legal cases	093	0	0
4 Provisions for renewal of natural resources	094	0	0
5 Provisions for warranty obligations	095	0	0
6 Other provisions	096	0	0
C) LONG-TERM LIABILITIES (ADP 098 to 108)	097	13,376,477	13,493,640
1 Liabilities to undertakings within the group	098	0	0
2 Liabilities for loans, deposits, etc. of undertakings within the group	099	0	0
3 Liabilities to companies linked by virtue of participating interests 4 Liabilities for loans, deposits etc. of companies linked by virtue of	100	0	0
participating interests	101	0	0
5 Liabilities for loans, deposits etc.	102	0	0
6 Liabilities to banks and other financial institutions	103	13,364,073	13,481,236
7 Liabilities for advance payments	104	0	0
8 Liabilities to suppliers	105	0	0
9 Liabilities for securities	106	0	0
10 Other long-term liabilities 11 Deferred tax liability D) SHORT-TERM LIABILITIES (ADP 110 to 123)	107 108	12,404 0 72,536,420	12,404 0 59,163,442
1 Liabilities to undertakings within the group	109 110	0	0
2 Liabilities for loans, deposits, etc. of undertakings within the group	111	0	0
3 Liabilities to companies linked by virtue of participating interests	112	15,062,490	8,028,234
4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests	113	0	0
5 Liabilities for loans, deposits etc.	114	0	0
6 Liabilities to banks and other financial institutions	115	2,526,298	2,110,302
7 Liabilities for advance payments	116	14,207,996	18,424,949
8 Liabilities to suppliers	117	12,027,014	3,463,073
9 Liabilities for securities	118	0	0
10 Liabilities to employees	119	21,428,393	18,791,507
11 Taxes, contributions and similar liabilities	120	5,701,541	7,027,922
12 Liabilities arising from the share in the result	121	0	0
13 Liabilities arising from fixed assets held for sale	122	0	0
14 Other short-term liabilities	123	1,582,688	1,317,455
E) ACCRUALS AND DEFERRED INCOME	124	33,276,523	31,987,445
F) TOTAL – LIABILITIES (ADP 067+090+097+109+124)	125	192,596,789	184,264,354
G) OFF-BALANCE SHEET ITEMS	126	0	0

for the period 01.01.2024 to 31.03.2024 STATEMENT OF PROFIT OR LOSS

in EUR

Submitter: ERICSSON NIKOLA TESLA D.D.	ADP	Same period of the previous year		Current period
Item	code	Cumulative	Quarter	Cumulative	Quarter
1	2	3	4	5	6
I OPERATING INCOME (ADP 002 to 006)	001	70,476,308	70,476,308	53,452,519	53,452,519
1 Income from sales with undertakings within the group	002	0	0	0	0
2 Income from sales (outside group)	003	69,379,476	69,379,476	51,987,968	51,987,968
3 Income from the use of own products, goods and services	004	0	0	0	0
4 Other operating income with undertakings within the group	005	0	0	0	0
5 Other operating income (outside the group)	006	1,096,832	1,096,832	1,464,551	1,464,551
II OPERATING EXPENSES (ADP 08+009+013+017+018+019+022+029)	007	60,939,226	60,939,226	46,076,974	46,076,974
1 Changes in inventories of work in progress and finished goods	008	-8,444,003	-8,444,003	-4,927,747	-4,927,747
2 Material costs (ADP 010 to 012)	009	31,477,707	31,477,707	17,168,993	17,168,993
a) Costs of raw materials and consumables	010	16,916,363	16,916,363	13,247,879	13,247,879
b) Costs of goods sold	011	0	0	0	0
c) Other external costs	012	14,561,344	14,561,344	3,921,114	3,921,114
3 Staff costs (ADP 014 to 016)	013	33,584,011	33,584,011	30,201,947	30,201,947
a) Net salaries and wages	014	20,802,207	20,802,207	19,600,659	19,600,659
b) Tax and contributions from salary costs	015	9,177,320	9,177,320	7,600,884	7,600,884
c) Contributions on salaries	016	3,604,484	3,604,484	3,000,404	3,000,404
4 Depreciation	017	1,518,915	1,518,915	1,389,677	1,389,677
5 Other costs	018	2,291,709	2,291,709	2,220,430	2,220,430
6 Value adjustments (ADP 020+021)	019	0	0	-74,511	-74,511
a) fixed assets other than financial assets	020	0	0	0	0
b) current assets other than financial assets	021	0	0	-74,511	-74,511
7 Provisions (ADP 023 to 028)	022	183,482	183,482	98,185	98,185
a) Provisions for pensions, termination benefits and similar obligations	023	181,606	181,606	97,331	97,331
b) Provisions for tax liabilities	024	0	0	0	0
c) Provisions for ongoing legal cases	025	0	0	0	0
d) Provisions for renewal of natural resources	026	0	0	0	0
e) Provisions for warranty obligations	027	1,876	1,876	854	854
f) Other provisions	028	0	0	0	0
8 Other operating expenses	029	327,405	327,405	0	0
III FINANCIAL INCOME (ADP 031 to 040) 1 Income from investments in holdings (shares) of undertakings within the group	030 031	46,186 0	46,186 0	579,372 0	579,372 0
2 Income from investments in holdings (shares) of companies linked by virtue of participating interests	032	0	0	0	0
3 Income from other long-term financial investment and loans granted to undertakings within the group	033	0	0	0	0
4 Other interest income from operations with undertakings within the group	034	0	0	0	0
5 Exchange rate differences and other financial income from operations with undertakings within the group	035	0	0	0	0
6 Income from other long-term financial investments and loans	036	0	0	0	0
7 Other interest income	037	19,487	19,487	523,749	523,749
8 Exchange rate differences and other financial income	038	20,828	20,828	16,484	16,484
9 Unrealised gains (income) from financial assets	039	0	0	0	0
10 Other financial income	040	5,871	5,871	39,139	39,139
IV FINANCIAL EXPENSES (ADP 042 to 048)	041	44,094	44,094	110,921	110,921
1 Interest expenses and similar expenses with undertakings within the group	042	0	0	0	0
2 Exchange rate differences and other expenses from operations with undertakings within the group	043	0	0	0	0
3 Interest expenses and similar expenses	044	44,094	44,094	110,921	110,921
4 Exchange rate differences and other expenses	045	0	0	0	0
5 Unrealised losses (expenses) from financial assets	046	0	0	0	0
6 Value adjustments of financial assets (net)	047	0	0	0	0
7 Other financial expenses V SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF	048	0	0	0	0
PARTICIPATING INTERESTS	049	0	0	0	0
VI SHARE IN PROFIT FROM JOINT VENTURES	050	0	0	0	0
VII SHARE IN LOSS OF COMPANIES LINKED BY VIRTUE OF PARTICIPATING INTEREST	051	0	0	0	0
VIII SHARE IN LOSS OF JOINT VENTURES	052	0	0	0	0
IX TOTAL INCOME (ADP 001+030+049 +050)	053	70,522,494	70,522,494	54,031,891	54,031,891
X TOTAL EXPENDITURE (ADP 007+041+051 + 052)	054	60,983,320	60,983,320	46,187,895	46,187,895
XI PRE-TAX PROFIT OR LOSS (ADP 053-054)	055	9,539,174	9,539,174	7,843,996	7,843,996
1 Pre-tax profit (ADP 053-054)	056	9,539,174	9,539,174	7,843,996	7,843,996
2 Pre-tax loss (ADP 054-053)	057	0	0	0	0
XII INCOME TAX	058	1,719,040	1,719,040	1,456,699	1,456,699
XIII PROFIT OR LOSS FOR THE PERIOD (ADP 055-059)	059	7,820,134	7,820,134	6,387,297	6,387,297
1 Profit for the period (ADP 055-059)	060	7,820,134	7,820,134	6,387,297	6,387,297
2 Loss for the period (ADP 059-055)	061	0	0	0	0
DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations) XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS	062	0	0	0	0
(ADP 063-064) 1 Pre-tax profit from discontinued operations	063	0	0	0	0
2 Pre-tax loss on discontinued operations	064	0	0	0	0
XV INCOME TAX OF DISCONTINUED OPERATIONS	065	0	0	0	0
1 Discontinued operations profit for the period (ADP 062-065)	066	0	0	0	0
2 Discontinued operations loss for the period (ADP 065-062)	067	0	0	0	0
TOTAL OPERATIONS (to be filled in only by undertakings subject to IFRS with discontinued operations) XVI PRE-TAX PROFIT OR LOSS (ADP 055-+062)	068	0	0	0	0
1 Pre-tax profit (ADP 068)	069	0	0	0	0
2 Pre-tax loss (ADP 068)	070	0	0	0	0
XVII INCOME TAX (ADP 058+065)	071	0	0	0	0
XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 068-071)	072	0	0	0	0
1 Profit for the period (ADP 068-071)	073	0	0	0	0
2 Loss for the period (ADP 071-068)	074	0	0	0	0
APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial statements) XIX PROFIT OR LOSS FOR THE PERIOD (ADP 076+077)	075	0	0	0	0
1 Attributable to owners of the parent 2 Attributable to minority (non-controlling) interest STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS)	076 077	0 0	0 0	0 0	0 0
I PROFIT OR LOSS FOR THE PERIOD II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX	078	7,820,134	7,820,134	6,387,297	6,387,297
(ADP 80+ 87)	079	-28,048	-28,048	0	0
III Items that will not be reclassified to profit or loss (ADP 081 to 085) 1 Changes in revaluation reserves of fixed tangible and intangible	080	0	0	0	0
assets 2 Gains or losses from subsequent measurement of equity instruments	081	0	0	0	0
at fair value through other comprehensive income	082	0	0	0	0
3 Fair value changes of financial liabilities at fair value through	083	0	0	0	0
statement of profit or loss, attributable to changes in their credit risk 4 Actuarial gains/losses on the defined benefit obligation	084	0	0	0	0
5 Other items that will not be reclassified	085	0	0	0	0
6 Income tax relating to items that will not be reclassified	086	0	0	0	0
IV Items that may be reclassified to profit or loss (ADP 088 to 095)	087	-28,048	-28,048	0	0
1 Exchange rate differences from translation of foreign operations	088	-28,048	-28,048	0	0
2 Gains or losses from subsequent measurement of debt securities at	089	0	0	0	0
fair value through other comprehensive income 3 Profit or loss arising from effective cash flow hedging	090	0	0	0	0
4 Profit or loss arising from effective hedge of a net investment in a foreign operation	091	0	0	0	0
5 Share in other comprehensive income/loss of companies linked by virtue of participating interests	092	0	0	0	0
6 Changes in fair value of the time value of option	093	0	0	0	0
7 Changes in fair value of forward elements of forward contracts	094	0	0	0	0
8 Other items that may be reclassified to profit or loss	095	0	0	0	0
9 Income tax relating to items that may be reclassified to profit or loss	096	0	0	0	0
V NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 080+087- 086 - 096)	097	-28,048	-28,048	0	0
VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 078+097)	098	7,792,086	7,792,086	6,387,297	6,387,297
APPENDIX to the Statement on comprehensive income (to be filled in by undertakings that draw up consolidated statements) VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP	099	7,792,086	7,792,086	6,387,297	6,387,297
100+101) 1 Attributable to owners of the parent	100	7,792,086	7,792,086	6,387,297	6,387,297
2 Attributable to minority (non-controlling) interest	101	0	0	0	0

STATEMENT OF CASH FLOWS - indirect method for the period 01.01.2024 to 31.3.2024

in EUR

Submitter: ERICSSON NIKOLA TESLA D.D.
Item	ADP code	Same period of the previous year	Current period
1	2	3	4
Cash flow from operating activities
1 Pre-tax profit	001	9,539,174	7,843,996
2 Adjustments (ADP 003 to 010):	002	1,323,461	922,544
a) Depreciation	003	1,518,915	1,389,677
b) Gains and losses from sale and value adjustment of fixed tangible and	004	-589	305
intangible assets c) Gains and losses from sale and unrealised gains and losses and value
adjustment of financial assets	005	-6,116	-39,139
d) Interest and dividend income	006	-19,487	-523,749
e) Interest expenses	007	56,523	100,258
f) Provisions	008	0	0
g) Exchange rate differences (unrealised)	009	-48,671	-67,533
h) Other adjustments for non-cash transactions and unrealised gains and
losses	010	-177,114	62,725
I Cash flow increase or decrease before changes in working capital (ADP 001+002)	011	10,862,635	8,766,540
3 Changes in the working capital (ADP 013 to 016)	012	-17,139,892	-6,913,802
a) Increase or decrease in short-term liabilities	013	-7,575,305	-15,338,661
b) Increase or decrease in short-term receivables	014	-930,060	13,198,324
c) Increase or decrease in inventories	015	-8,270,043	-4,489,378
d) Other increase or decrease in working capital	016	-364,484	-284,087
II Cash from operations (ADP 011+012)	017	-6,277,257	1,852,738
4 Interest paid	018	-43,970	-110,919
5 Income tax paid	019	-748,541	-616,611
A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019)	020	-7,069,768	1,125,208
Cash flow from investment activities
1 Cash receipts from sales of fixed tangible and intangible assets	021	544	408
2 Cash receipts from sales of financial instruments	022	0	0
3 Interest received	023	145,340	464,915
4 Dividends received	024	0	0
5 Cash receipts from repayment of loans and deposits	025	402,968	0
6 Other cash receipts from investment activities	026	0	0
III Total cash receipts from investment activities (ADP 021 to 026)	027	548,852	465,323
1 Cash payments for the purchase of fixed tangible and intangible assets	028	-69,245	-547,245
2 Cash payments for the acquisition of financial instruments
3 Cash payments for loans and deposits for the period	029 030	0 0	0 0
4 Acquisition of a subsidiary, net of cash acquired	031	0	0
5 Other cash payments from investment activities	032	0	0
IV Total cash payments from investment activities (ADP 028 to 032)	033	-69,245	-547,245
B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033)	034	479,607	-81,922
Cash flow from financing activities
1 Cash receipts from the increase in initial (subscribed) capital	035	0	0
2 Cash receipts from the issue of equity financial instruments and debt	036	0	0
financial instruments
3 Cash receipts from credit principals, loans and other borrowings	037	0	0
4 Other cash receipts from financing activities	038	0	0
V Total cash receipts from financing activities (ADP 035 to 038)	039	0	0
1 Cash payments for the repayment of credit principals, loans and other	040	-550,034	-467,459
borrowings and debt financial instruments
2 Cash payments for dividends	041	-153	-5,004
3 Cash payments for finance lease	042	-682,341	-502,045
4 Cash payments for the redemption of treasury shares and decrease in initial (subscribed) capital	043	0	-257,764
5 Other cash payments from financing activities	044	0	0
VI Total cash payments from financing activities (ADP 040 to 044)	045	-1,232,528	-1,232,272
C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045)	046	-1,232,528	-1,232,272
1 Unrealised exchange rate differences in respect of cash and cash equivalents	047	12,649	11,884
D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 020+034+046+047)	048	-7,810,040	-177,102
E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD	049	69,871,698	72,654,979
F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD(ADP 048+049)	050	62,061,658	72,477,877

STATEMENT OF CHANGES IN EQUITY for the period from 1/1/2024 to	3/31/2024																	in EUR
										Attributable to owners of the parent
Item	ADP					Treasury shares				Fair value of financial assets		Hedge of a net		Exchange rate	Retained profit /		Total attributable to	Minority (non controlling)	Total capital and
	code	Initial (subscribed) capital		Capital reserves Legal reserves	Reserves for treasury shares	and holdings (deductible item)	Statutory reserves Other reserves		Revaluation reserves	through other comprehensive	Cash flow hedge - effective portion	investment in a foreign operation -	Other fair value reserves	differences from translation of	loss brought forward	Profit/loss for the business year	owners of the parent	interest	reserves
										income (available for sale)		effective portion		foreign operations
1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18 (3 to 6 - 7 + 8 to 17)	19	20 (18+19)
Previous period 1 Balance on the first day of the previous business year	01	17,674,033	0	883,702	5,352,791	2,268,251	0	0	0		0	0 0	0	-2,864	36,174,536	0	57,813,947	0	57,813,947
2 Changes in accounting policies	02	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
3 Correction of errors 4 Balance on the first day of the previous business year (restated) (ADP 01 to	03	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
03)	04	17,674,033	0	883,702	5,352,791	2,268,251	0	0	0		0	0 0	0	-2,864	36,174,536	0	57,813,947	0	57,813,947
5 Profit/loss of the period 6 Exchange rate differences from translation of foreign operations	05 06	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 2,864	0 0	22,194,311 0	22,194,311 2,864	0 0	22,194,311 2,864
7 Changes in revaluation reserves of fixed tangible and intangible assets	07	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
8 Gains or losses from subsequent measurement of financial assets at fair value
through other comprehensive income (available for sale)	08	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
9 Profit or loss arising from effective cash flow hedge	09	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
10 Profit or loss arising from effective hedge of a net investment in a foreign operation	10	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
11 Share in other comprehensive income/loss of companies linked by virtue of participating interests	11	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
12 Actuarial gains/losses on the defined benefit obligation	12	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
13 Other changes in equity unrelated to owners 14 Tax on transactions recognised directly in equity	13	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
15 Decrease in initial (subscribed) capital (other than arising from the pre	14
bankruptcy settlement procedure or from the reinvestment of profit)	15	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
16 Decrease in initial (subscribed) capital arising from the pre-bankruptcy settlement procedure	16	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
17 Decrease in initial (subscribed) capital arising from the reinvestment of profit	17	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
18 Redemption of treasury shares/holdings 19 Payments from members/shareholders	18 19	0 0	0 0	0 0	0 0	183,760 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	0 0	0 0	-183,760 0	0 0	-183,760 0
20 Payment of share in profit/dividend	20	0	0	0	0	0	0	0	0		0	0 0	0	0	-7,927,194	0	-7,927,194	0	-7,927,194
21 Other distributions and payments to members/shareholders 22 Transfer to reserves according to the annual schedule	21 22	-3 0	0 0	3 346,740	-1,196,128 0	-1,196,128 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	564,649 -346,740	0 0	564,649 0	0 0	564,649 0
23 Increase in reserves arising from the pre-bankruptcy settlement procedure 24 Balance on the last day of the previous business year reporting period (ADP	23	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
04 to 23)	24	17,674,030	0	1,230,445	4,156,663	1,255,883	0	0	0		0	0 0	0	0	28,465,251	22,194,311	72,464,817	0	72,464,817
APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)
I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF TAX (ADP 06 to 14)	25	0	0	0	0	0	0	0	0		0	0 0	0	2,864	0	0	2,864	0	2,864
II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP
05+25)	26	0	0	0	0	0	0	0	0		0	0 0	0	2,864	0	22,194,311	22,197,175	0	22,197,175
III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 15 to 23)	27	-3	0	346,743	-1,196,128	-1,012,368	0	0	0		0	0 0	0	0	-7,709,285	0	-7,546,305	0	-7,546,305
Current period
1 Balance on the first day of the current business year	28	17,674,030	0	1,230,445	4,156,663	1,255,883	0	0	0		0	0 0	0	0	50,659,562	0	72,464,817	0	72,464,817
2 Changes in accounting policies 3 Correction of errors	29 30	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
4 Balance on the first day of the current business year (restated) (AOP 28 to 30)	31	17,674,030	0	1,230,445	4,156,663	1,255,883	0	0	0		0	0 0	0	0	50,659,562	0	72,464,817	0	72,464,817
5 Profit/loss of the period	32	0	0	0	0	0	0	0	0		0	0 0	0	0	0	6,387,297	6,387,297	0	6,387,297
6 Exchange rate differences from translation of foreign operations	33	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
7 Changes in revaluation reserves of fixed tangible and intangible assets	34	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
8 Gains or losses from subsequent measurement of financial assets at fair value through other comprehensive income (available for sale)	35	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
9 Profit or loss arising from effective cash flow hedge	36	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
10 Profit or loss arising from effective hedge of a net investment in a foreign	37	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
operation 11 Share in other comprehensive income/loss of companies linked by virtue of
participating interests 12 Actuarial gains/losses on the defined benefit obligation	38 39	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
13 Other changes in equity unrelated to owners	40	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
14 Tax on transactions recognised directly in equity 15 Decrease in initial (subscribed) capital (other than arising from the pre	41	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
bankruptcy settlement procedure or from the reinvestment of profit)	42	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
16 Decrease in initial (subscribed) capital arising from the pre-bankruptcy settlement procedure	43	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
17 Decrease in initial (subscribed) capital arising from the reinvestment of profit	44	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
18 Redemption of treasury shares/holdings	45	0	0	0	0	257,764	0	0	0		0	0 0	0	0	0	0	-257,764	0	-257,764
19 Payments from members/shareholders 20 Payment of share in profit/dividend	46 47	0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	0 0	0 0	0 0	0 0	0 0
21 Other distributions and payments to members/shareholders	48	0	0	0	-178,605	-178,605	0	0	0		0	0 0	0	0	101,779	0	101,779	0	101,779
22 Carryforward per annual plane 23 Increase in reserves arising from the pre-bankruptcy settlement procedure	49 50	0 0	0 0	97,240 0	0 0	0 0	0 0	0 0	0 0		0 0	0 0 0 0	0 0	0 0	-97,240 0	0 0	0 0	0 0	0 0
24 Balance on the last day of the current business year reporting period (ADP 31 to 50)	51	17,674,030	0	1,327,685	3,978,058	1,335,042	0	0	0		0	0 0	0	0	50,664,101	6,387,297	78,696,129	0	78,696,129
APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS)
I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF	52	0	0	0	0	0	0	0	0		0	0 0	0	0	0	0	0	0	0
TAX (ADP 33 to 41)
II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 32 do 52)	53	0	0	0	0	0	0	0	0		0	0 0	0	0	0	6,387,297	6,387,297	0	6,387,297
III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 42 to 50)	54	0	0	97,240	-178,605	79,159	0	0	0		0	0 0	0	0	4,539	0	-155,985	0	-155,985

Cost structure in Statement of comprehensive income (FS form) is according to function and the presentation is different from TFI-POD forms where cost is presented by nature. Total

amount of Cost of Sales, Selling, Administrative and Other operating expenses equals to amount of AOP 007 Operating expenses.

P&L Additionally, within the category Current liabilities in Statement of Financial position total amount of Borrowings and Lease liabilities are shown under AOP 115 Liabilities to bank and other financial institutions.

TFI-POD in AOP 117 Liabilities to suppliers,119 Liabilities to employees,120 Taxes, contributions and similar liabilities. Within the category Current liabilities in Statement of financial position total amount of Accrued charges and deferred revenue and Contract liabilities is

Within the category Current liabilities in Statement of financial position total amount of Trade and other payables and Income tax payable is indicated in

Liabilities to bank and other financial institutions.

Also, within the category Current liabilities in Statement of financial position total amount of Provisions is indicated in TFI-POD form under AOP 123 Other

Additionally, within the category Non-current liabilities in Statement of Financial position total amount of Borrowings and Lease liabilities are shown under AOP 103

profit/loss brought forward and 086 Profit or Loss for the business year.

Within the category Equity in Statement of financial position total amount of Retained earnings is indicated in TFI-POD form under AOP 083 Retaind Investments in securities, 061 Loans, deposits, etc. given.

Within the category Current assets in Statement of financial position total amount of Other receivables, Income tax receivables, Financial assets at fair value through profit or loss is indicated in TFI-POD form under AOP 051 Receivables from government and other institutions,052 Other receivables,060

indicated in TFI-POD form under AOP 116 Liabilities for advance payments, 124 Accruals and deferred income.

Within the category Non-current assets in Statement of financial position total amount of Loans and receivables is indicated in TFI-POD form under AOP 028 Loans, deposits, etc. given, 034 Customer receivables, 035 Other receivables.

Balance Sheet

positions in the audited annual report in PDF):

APPENDIX (Reconciliation of the differences arrising due to structure and classification of the positions in TFI-POD in XLS format compared to classification of the

short-term liabilities.

There are no material events arising after the balance sheet date which are not reflected in the profit and loss account or balance sheet.

17.

The Company did not have any arrangements that are not included in the balance sheet, where the risks or benefits arising from such arrangements are material.

16.

1. Those consolidated reports are available at www.ericsson.com/en/investors/financial-reports. The company Telefonaktiebolaget LM Ericsson (Sweden, Torshamnsgatan 21, SE-164 83 Stockholm) prepares the consolidated financial statements for the larger Group

2. 1. and 14. The Group has no shares in companies having unlimited liability.

3. The Group has no participation certificates, convertible debentures, warrants, options or similar securities or rights.

4. There were no shares subscribed during the financial year within the limits of the authorised capital.

The Group has no participating interest.

1. Provision for deferred tax is calculated annualy, at balance sheet date 31 December. There were no movement in deferred tax balances during reporting period.

8.

No cost of salaries was capitalised in the reporting period.

The average number of employees during the reporting period is 2912 (Q1 2023: 3557). The Group does not categorise employees. 7.

6.

The Group has no debt falling due after more than five years. At the balance sheet date, the Group does not have debts covered by valuable securities/insurance.

5.

In the reporting period there were no individual items of income or expenditure of exceptional size or incidence.

4.

remote. The Group has no commitments concerning pensions that are in scope of IAS 19.

Financial commitments in term of guarantees that are not included in the balance sheet are not material and Management Board believes that possibility of any outflow is

3.

1. Accounting policies have not been changed in relation to previous reporting period.

Issuer's name, registered office (address), legal form, country of establishment, entity's registration number are disclosed in the sheet General data of this document.

33,196 37,402

1.

8,028 15,062 f) Payable

Balances with related parties 31.03.2024 12/31/2023 EUR 000 EUR 000

Sales 35,475 37,298 Purchases 8,453 14,627	EUR 000	EUR 000

31.03.2024 31.03.2023

Segment sales revenue 33,849 39,270 17,284 16,950 737 13,010 118 149 0 0 51,988 69,379

Transactions with related parties:

NOTES TO FINANCIAL STATEMENTS - TFI (drawn up for quarterly reporting periods) Name of the issuer: ERICSSON NIKOLA TESLA D.D. Personal identification number (OIB): 84214771175

b)

presented.

Receivable

Segment reporting
	Networks		Digital Services			Managed Services	Other		Unallocated		Total
	31.03.2024	31.03.2023	31.03.2024	31.03.2023	31.03.2024	31.03.2023	31.03.2024 31.03.2023		31.03.2024	31.03.2023	31.03.2024	31.03.2023
	EUR 000	EUR 000	EUR 000	EUR 000	EUR 000	EUR 000		EUR 000 EUR 000	EUR 000	EUR 000	EUR 000	EUR 000

www.ericsson.hr/en/reports
c)
The interim financial statements for the reporting period are prepared applying the same accounting policies as in the latest annual financial statements presented in the
Annual Report.
d)
The issuer does not have sesonal bussines activities.
e)

Operating profit 6,604 7,528 2,613 2,472 -373 1,097 9 14 -1,477 -1,574 7,376 9,537

a) Explanation of business events relevant to understanding changes in the statement of financial position and financial performance are published in Press info/Management letter

Last issued annual financial statements are available at ZSE and as well at www.ericsson.hr/en/reports

The financial statements have been prepared in accordance with International Financial Reporting Standards adopted by the European Union (IFRSs), on the historical cost basis, with the exception of financial instruments which are carried at fair value through profit or loss. Policies have been consistently applied to all the periods

1. average number of employees during the financial year 7. where, in accordance with the regulations, the undertaking capitalised on the cost of salaries in part or in full, information on the amount of the total cost of employees during the year broken down into the amount directly debiting the costs of the period and the amount capitalised on the value of the assets during the period, showing separately the total amount of net salaries and the amount of taxes, contributions from salaries and contributions on salaries 8. where a provision for deferred tax is recognised in the balance sheet, the deferred tax balances at the end of the financial year, and the movement in those balances during the financial year

2. the name, registered office and legal form of each of the undertakings of which the undertaking is a member having unlimited liability

3. the place where copies of the consolidated financial statements referred to in points 13 and 14 may be obtained, provided that they are available

which is also included in the group of undertakings referred to in point 13

1. the amount and nature of individual items of income or expenditure which are of exceptional size or incidence 5. amounts owed by the undertaking and falling due after more than five years, as well as the total debts of the undertaking covered by valuable security furnished by the undertaking, specifying the type and form of security

2. the name and registered office of each of the undertakings in which the undertaking, either itself or through a person acting in their own name but on the undertaking's behalf, holds a participating interest, showing the proportion of the capital held, the amount of capital and reserves, and the profit or loss for the latest financial year of the undertaking concerned for which financial statements have been adopted; the information concerning capital and reserves and the profit or loss may be omitted where the undertaking concerned does not publish its balance sheet and is not controlled by another undertaking 10. the number and the nominal value or, in the absence of a nominal value, the accounting par value of the shares subscribed during the financial year within the limits of the authorised capital 11. the existence of any participation certificates, convertible debentures, warrants, options or similar securities or rights, with an indication of their number and the rights they confer

3. the name and registered office of the undertaking which draws up the consolidated financial statements of the largest group of undertakings of which the undertaking forms part as a controlled group member 14. the name and registered office of the undertaking which draws up the consolidated financial statements of the smallest group of undertakings of which the undertaking forms part as a controlled group member and

4. the nature and business purpose of the undertaking's arrangements that are not included in the balance sheet and the financial impact on the undertaking of those arrangements, provided that the risks or benefits arising from such arrangements are material and in so far as the disclosure of such risks or benefits is necessary for the purposes of assessing the financial position of the undertaking 17. the nature and the financial effect of material events arising after the balance sheet date which are not reflected in the profit and loss account or balance sheet

any commitments concerning pensions of the undertaking within the group or company linked by virtue of participating interest shall be disclosed separately

1. adopted accounting policies (only an indication of whether there has been a change from the previous period) 3. the total amount of any financial commitments, guarantees or contingencies that are not included in the balance sheet, and an indication of the nature and form of any valuable security which has been provided;

proceedings, shortened termination proceedings or extraordinary administration

1. undertaking's name, registered office (address), legal form, country of establishment, entity's registration number and, if applicable, the indication whether the undertaking is undergoing liquidation, bankruptcy

e) other comments prescribed by IAS 34 - Interim financial reporting f) in the notes to quarterly periods financial statements, in addition to the information stated above, information in respect of the following matters shall be disclosed:

d) a description of the financial performance in the case of the issuer whose business is seasonal (items 37 and 38 IAS 34 - Interim financial reporting)

c) a statement explaining that the same accounting policies are applied while drawing up financial statements for the semi-annual reporting period as in the latest annual financial statements or, in the case where the accounting policies have changed, a description of the nature and effect of the changes (item 16.A (a) IAS 34 - Interim financial reporting)

b) information on the access to the latest annual financial statements, for the purpose of understanding information published in the notes to financial statements drawn up for the semi-annual reporting period

Notes to financial statements for quarterly periods include: year: information is provided regarding these events and relevant information published in the last annual financial statement is updated (items 15 to 15C IAS 34 - Interim financial reporting)

Reporting period: Q1 2024

a) explanation of business events relevant to understanding changes in the statement of financial position and financial performance for the reporting semi-annual period of the issuer with respect to the last business