Quarterly Report • Feb 15, 2008
Quarterly Report
Open in ViewerOpens in native device viewer
| SU MMARY O F TH E G RO U P'S | O ctob er-December | January-Decemb er | |||||
|---|---|---|---|---|---|---|---|
| EARN IN G S TREN D | 2007 | 2006 | Change % | 2007 | 2006 | Change % | |
| Revenues, SEK M | 653 | 630 | 4 | 2,550 | 2,450 | 4 | |
| EBIT, SEK M | 43 | 74 | -42 | 250 | 220 | 14 | |
| Profitafterfinancialitems, SEK M | 68 | 66 | 3 | 418 | 198 | 111 | |
| Profitaftertax, SEK M | 65 | 46 | 41 | 348 | 140 | 149 | |
| Earnings pershare, SEK | 2.13 | 1.53 | 39 | 11.03 | 4.28 | 158 | |
| EBIT margin, % | 7 | 12 | 10 | 9 |
R evenues forthe G roup increased by 4 percentto SE K 2,550 M (2,450) and E B IT by 14 percentto SE K 250 M (220) for the full year. R evenues and earnings w ere affected positively by the initiatives begun in 2007 to im prove Mekonom en. The Sw edish and N orw egian m arkets rem ained a strong foundation for the G roup. W ith an aim of turning the Danish earnings trend, a num berofm easures and activities w ere im plem ented during the year. During the second halfofthe year, these m easures and activities resulted in the Danish operations displaying grow th.
In 2007, Mekonom en established a new direction and extensive repositioning w as initiated. B y increasing custom er focus, broadening our custom er offering and strengthening the brand, w e w ill continue to grow in a m arketthatis becom ing increasingly exposed to com petition. W e w ill also increase our earnings capacity by better utilizing the potential ofthe m arket.
During 2007, Mekonom en signed its firstfleetagreem entin the corporate m arketw ith B ravida. This cooperation, w hich com prises service, repairs, accessories and tyres for B ravida's service vehicles, progressed favourably. During 2008, Mekonom en w ill continue its venture in the corporate m arket.
A new w orkshop concept, MekoPartner, w as launched at the beginning of2008. MekoPartner is aim ed at a new m arketsegm entand com plem ents Mekonom en Service C entre.
The year2007 broughtm any changes forMekonom en. Ourdedicated and loyal em ployees m ade this high rate of change possible. E very day, our em ployees dem onstrate w hat Mekonom en represents by focusing on our custom ers in stores and w orkshops.
H åkan L undstedt Presidentand C E O
R evenues increased by 4 per centto SE K 653 M (630). Adjusted for currency effects, revenues increased by 2 per cent. The Sw edish operation accounted for 51 per cent (52), the N orw egian for 23 per cent (22) and the Danish for26 per cent(26). The num ber ofw eekdays w as low er com pared w ith the preceding year, w hich corresponds to a decrease in sales ofapproxim ately SE K 10 M according to assessm ent.
R evenues forthe period increased by 4 percentto SE K 2,550 M (2,450). The Sw edish operation accounted for51 percent(51), the N orw egian for23 percent(22) and the Danish for26 percent(27). The num berofw eekdays in 2007 w as tw o less than in 2006.
E B IT am ounted to SE K 43 M (74) and E B IT m argin to 7 per cent (12). E arnings w ere charged w ith nonrecurring costs in the am ount of SE K 14 M for the distribution project in Denm ark and an increase in the costs ofprem ises totalling SE K 6 M com pared w ith the preceding year, follow ing the sale ofthe G roup's property portfolio. In 2006, E B IT w as affected positively in the am ount ofSE K 13 M follow ing the reversal ofpreviously m ade provisions. Adjusted forthese item s, E B IT am ounted to SE K 63 M (61).
E B IT am ounted to SE K 250 M (220) E B IT m argin to 10 per cent(9). E arnings w ere charged w ith nonrecurring costs in the am ountofSE K 15 M for the distribution projectin Denm ark and an increase in the costs ofprem ises totalling SE K 12 M follow ing the sale of the G roup's properties. E B IT for the preceding year w as charged w ith nonrecurring costs totalling SE K 26 M. Adjusted forthese item s, E B IT am ounted to SE K 277 M (246).
Profit after financial item s for the fourth quarter am ounted to SE K 68 M (66) and to SE K 418 M (198) for the full year. Profitafter financial item s for the full year included a capital gain totalling SE K 151 M from the sale of the properties. Final settlem ent took place during the fourth quarter, w hich resulted in a positive earnings effect totalling SE K 17 M. N et financial incom e, excluding earnings from the property sale, am ounted to SE K 8 M (expense: 8) forthe quarterand SE K 14 M (expense: 22) forthe full year.
N etinterestincom e forthe fourth quarteram ounted to SE K 5 M (expense: 2) and otherfinancial item s am ounted to SE K 20 M (expense: 6). N et interest incom e for the full year am ounted to SE K 2 M (expense: 9) and other financial item s am ounted to SE K 166 M (expense: 13). N etinterestincom e im proved as a resultofthe sale ofthe property portfolio.
Profit after financial item s for the fourth quarter w as affected positively by currency effects totalling SE K 0 M (neg: 3). These item s am ounted to SE K 13 M (neg: 11) forthe full year.
C ash flow from operating activities forthe fourth quarteram ounted to SE K 109 M (64). The corresponding cash flow forthe full yearam ounted to SE K 320 M (200). On 31 Decem ber2007, cash and cash equivalents and short-term investm ents am ounted to SE K 290 M, com pared w ith SE K 95 M on 31 Decem ber2006. The equity/assets ratio am ounted to 67 percent(58). Interest-bearing liabilities am ounted to SE K 6 M (259) and at the end ofthe period, netcash in hand am ounted to SE K 284 M, com pared w ith a netdebtofSE K 164 M at year-end.
During the fourth quarter, investm ents in fixed assets am ounted to SE K 15 M (15). For the full year, these investm ents totalled SE K 43 M (37). C om pany and business acquisitions during the quarter am ounted to SE K 6 M (3) and to SE K 27 M (12) for the period. Acquired assets am ounted to SE K 10 M and acquired liabilities to SE K 8 M. B esides goodw ill, w hich am ounted to SE K 26 M, no intangible excess values have been identified in connection w ith the acquisitions.
During the fourth quarter, tw o stores, Ö verby and U ddevalla, w ere acquired in Sw eden and a new store w as opened in H orten, N orw ay. A store in Denm ark, Sönderborg, w as closed during the quarter.
The total num ber of stores in the chain at the end of the period w as 194 (192), of w hich 156 (147) w ere w holly ow ned stores. The num ber of affiliated Mekonom en Service C entres increased by 14 com pared w ith the yearearlierperiod and atthe end ofthe period am ounted to 778 (764).
The num ber of em ployees at the end of the period am ounted to 1,302 (1,255) and the average num ber of em ployees during the period w as 1,271 (1,256).
| EARN IN G S TREN D | O ctob er-December | January-Decemb er | |||||
|---|---|---|---|---|---|---|---|
| 2007 | 2006 | Change % | 2007 | 2006 | Change % | ||
| N etsales (external), SEK M | 328 | 322 | 2 | 1,270 | 1,218 | 4 | |
| EBIT, SEK M | 51 | 58 | -12 | 216 | 198 | 9 | |
| EBIT margin, % | 15 | 18 | 17 | 16 | |||
| N umberofstores/ofw hich w holly | |||||||
| ow ned | 114/93 | 115/88 | |||||
| N umberofMekonomen Service | |||||||
| Centres | 337 | 329 |
The fourth quarterof2007 w as influenced by an increase in the costs ofprem ises totalling SE K 3 M follow ing the sale of the G roup's property portfolio. The year-earlier period w as affected positively in the am ount of SE K 6 M follow ing the reversal ofpreviously m ade provisions and negatively in the am ount ofSE K 2 M for an adjustm ent thatw as m ade betw een Sw eden and Denm ark regarding allocated w holesale profit.
| EARN IN G S TREN D | O ctob er-December | January-Decemb er | |||||
|---|---|---|---|---|---|---|---|
| 2007 | 2006 | Change % | 2007 | 2006 | Change % | ||
| N etsales (external), SEK M | 150 | 133 | 13 | 584 | 537 | 9 | |
| EBIT, SEK M | 17 | 7 | 143 | 81 | 58 | 40 | |
| EBIT margin, % | 11 | 5 | 14 | 11 | |||
| N umberofstores/ofw hich w holly | |||||||
| ow ned | 42/25 | 39/21 | |||||
| N umberofMekonomen Service | |||||||
| Centres | 305 | 321 |
N etsales (external) for the quarter increased by 13 per cent to SE K 150 M (133), prim arily due to higher sales to affiliated Mekonom en service centres and the advantageous state of the econom y. Adjusted for currency effects, the increase w as 6 per cent. The increase for the full year w as 8 per cent, adjusted for currency effects. E B IT for the quarterw as SE K 17 M (7) and E B IT m argin am ounted to 11 percent(5). E arnings forthe year-earlierperiod w ere affected negatively in the am ount of SE K 5 M by an adjustm ent that w as m ade betw een N orw ay and Denm ark regarding allocated w holesale profit.
| DEN M A RK | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| EARN IN G S TREN D | O ctob er-December | January-Decemb er | |||||||
| 2007 | 2006 | Change % | 2007 | 2006 | Change % | ||||
| N etsales (external), SEK M | 166 | 162 | 3 | 661 | 663 | 0 | |||
| EBIT, SEK M | -21 | 9 | -333 | -22 | -6 | 266 | |||
| EBIT margin, % | -13 | 6 | -3 | -1 | |||||
| N umberofstores/ofw hich w holly | |||||||||
| ow ned | 38/38 | 38/38 | |||||||
| N umberofMekonomen Service | |||||||||
| Centres | 136 | 114 |
E B IT for the full year w as affected by costs in the am ount ofSE K 15 M pertaining to the change in distribution and an increase in the costs of prem ises totalling SE K 6 M. E arnings for the year-earlier period w ere affected positively in the am ountofSE K 7 M by an adjustm entregarding w holesale profit.
W e have conducted a review and assessm entofoperating and financial risks and uncertainty factors in accordance w ith the description in the 2006 Annual R eportand found thatno significantrisks have changed since then. R isk factors and exposures forthe ParentC om pany and the G roup forthe im m ediate future w ill focus prim arily on
logistics and delivery rate and changing the business system s in the G roup, w hich w as initiated during the third quarter. R eferto the 2006 Annual R eportfora com plete reporton the risks thataffectthe G roup.
The Parent C om pany's operations com prise G roup m anagem ent and G roup-w ide functions, as w ell as finance m anagem ent. Profit after net financial item s for the ParentC om pany am ounted to negative SE K 32 M (neg: 54) for the quarter and to negative SE K 18 M (neg: 32) for the full year, excluding dividends from subsidiaries. The average num berofem ployees forthe period w as 50 (24).
As of 2007, the claim s and product divisions are a part of Mekonom en AB . These divisions w ere transferred internally from W holesale operations in Strängnäs and com prise a total of16 em ployees. As ofMay, Mekonom en AB also includes the financial services division, w hich provides accounting services to about half of the stores in Sw eden. This division w as previously partofthe Sw edish R etail operation and com prises a total of14 em ployees.
During the period, Mekonom en AB sold products and services to G roup com panies fora total ofSE K 67 M (58).
To furtherincrease availability to the consum er, Mekonom en's new w orkshop chain MekoPartnerw as launched in January 2008, w hich w ill serve as a com plem ent to Mekonom en's existing w orkshop chain Mekonom en Service C entre. The num berofaffiliated MekoPartnerstores am ounted to 30 atthe end ofJanuary.
The Annual G eneral Meeting w ill be held on 4 April 2008 at2:00 p.m . atOMX 's prem ises atTullvaktsvägen 15 in Stockholm . The Annual R eportw ill be available through publication on Mekonom en's w ebsite notlaterthan 20 March 2008.
The B oard ofDirectors proposes a share dividend ofSE K 6.00 (3.00) based on the year's earnings, plus a bonus dividend ofSE K 5.00 (7.00) pershare.
Mekonom en applies the International Financial R eporting Standards (IFR S) as adopted by the E U . This interim reportw as prepared in accordance w ith the Annual Accounts Act, IAS 34 Interim Financial R eporting and R R 31 Interim R eporting forG roups. The new orrevised IFR S standards orIFR IC interpretations thatbecam e effective on 1 January 2007 have nothad any m aterial effecton the G roup's incom e statem entorbalance sheets. The accounting principles in accordance w ith IFR S are unchanged from the preceding yearand are described in the 2006 Annual R eport. The ParentC om pany prepares its accounts in accordance w ith the Annual Accounts Act and applies the sam e accounting principles and valuation m ethods as in the m ostrecentAnnual R eport.
| IN FORM A TION | PER IOD | DA TE |
|---|---|---|
| Interim report | January – March 2008 | 16 May 2008 |
| Interim report | January – June 2008 | 20 August2008 |
| Interim report | January – Septem ber2008 | 4 N ovem ber2008 |
| Y ear-end report | January – Decem ber2008 | February 2009 |
Stockholm , 15 February 2008 Mekonom en AB (publ), C orp. R eg. N o. 556392-1971
H åkan L undstedt Presidentand C E O
This year-end reporthas notbeen subjectto review by the C om pany's auditors.
Forfurtherinform ation, please contact: H åkan L undstedt, Presidentand C E O Mekonom en AB , Tel. +46 (0)8-464 00 00 G unilla Spongh, C FO Mekonom en AB , Tel. +46 (0)8-464 00 00 B oel Sundvall, H ead ofcom m unications Mekonom en AB , Tel. +46 (0)8-464 00 00
Mekonom en AB (publ), C orp. R eg. N o. 556392-1971 B ox 6077 SE -141 06 K ungens K urva Telephone: +46 (0)8-464 00 00, Fax: +46 (0)8-464 00 66
Mekonom en is a spare parts chain w ith its ow n w holesale operation and a nationw ide retail netw ork ofw holly ow ned and cooperating stores in Sw eden, N orw ay and Denm ark. G roup revenues m ainly consistofsales to service centres and m otorists via w holly ow ned stores, and w holesale operations aim ed atcooperating stores. w w w .m ekonom en.se
| Q U ARTERLY DATA BY SEG MEN T | 2007 | 2006 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Full-year | Q 4 | Q 3 | Q 2 | Q 1 | Full-year | Q 4 | Q 3 | Q 2 | Q 1 | |
| N ET SALES, SEK M | ||||||||||
| Sw eden | 1,270 | 328 | 314 | 330 | 299 | 1,218 | 322 | 311 | 329 | 256 |
| N orw ay | 584 | 150 | 146 | 154 | 134 | 537 | 133 | 133 | 151 | 120 |
| Denmark | 661 | 166 | 162 | 170 | 163 | 663 | 162 | 158 | 176 | 167 |
| G roup-w ide and eliminations | 15 | 5 | 4 | 3 | 3 | 15 | 6 | 3 | 3 | 3 |
| G RO U P | 2,530 | 649 | 626 | 657 | 599 | 2432 | 623 | 605 | 659 | 545 |
| EBIT, SEK M | ||||||||||
| Sw eden | 216 | 51 | 57 | 55 | 53 | 198 | 58 | 57 | 49 | 34 |
| N orw ay | 81 | 17 | 25 | 20 | 20 | 58 | 7 | 20 | 21 | 10 |
| Denmark | -22 | -21 | 0 | 1 | -1 | -6 | 9 | 1 | -12 | -5 |
| G roup-w ide and eliminations | -24 | -4 | -3 | 1 | -18 | -29 | 0 | -7 | -21 | -1 |
| G RO U P | 250 | 43 | 78 | 76 | 53 | 220 | 74 | 71 | 37 | 38 |
| IN VESTMEN TS, SEK M | ||||||||||
| Sw eden | 11 | 4 | 3 | 3 | 2 | 14 | 7 | 2 | 3 | 3 |
| N orw ay | 4 | 0 | 1 | 1 | 1 | 4 | 1 | 1 | 1 | 1 |
| Denmark | 14 | 4 | 2 | 5 | 3 | 10 | 7 | 1 | 2 | 1 |
| G roup-w ide and eliminations | 14 | 7 | 5 | 1 | 1 | 9 | 0 | 1 | 2 | 5 |
| G RO U P | 43 | 15 | 11 | 11 | 6 | 37 | 15 | 5 | 8 | 10 |
| EBIT MARG IN , % | ||||||||||
| Sw eden | 17 | 15 | 18 | 16 | 18 | 16 | 18 | 18 | 15 | 13 |
| N orw ay | 14 | 11 | 17 | 13 | 15 | 11 | 5 | 15 | 14 | 8 |
| Denmark | -3 | -13 | 0 | 1 | -1 | -1 | 6 | 1 | -7 | -3 |
| G RO U P | 10 | 7 | 13 | 11 | 9 | 9 | 12 | 12 | 6 | 7 |
| October-December | January-December | |||||
|---|---|---|---|---|---|---|
| CONDENSED INCOME STATEMENT (SEK M) | 2007 | 2006 | change % | 2007 | 2006 | change % |
| Net sales | 649 | 623 | $\overline{4}$ | 2,530 | 2,432 | $\overline{4}$ |
| Other operating revenue | $\overline{4}$ | $\overline{7}$ | $-43$ | 20 | 17 | 18 |
| TOTAL REVENUES | 653 | 630 | 4 | 2,550 | 2,450 | 4 |
| OPERATING EXPENSES | ||||||
| Goods for resale | $-329$ | $-314$ | 5 | $-1,294$ | $-1,275$ | $\mathbf{1}$ |
| Other external costs | $-115$ | $-95$ | 21 | $-410$ | $-361$ | 14 |
| Personnel costs | $-155$ | $-134$ | 16 | $-560$ | $-535$ | 5 |
| Depreciation of tangible assets | $-11$ | $-13$ | $-15$ | $-37$ | $-51$ | $-27$ |
| Impairment of intangible assets | $\overline{0}$ | $\mathbf{0}$ | $\overline{0}$ | $-9$ | ||
| EBIT | 43 | 74 | $-42$ | 250 | 220 | 14 |
| Interest income | $\overline{6}$ | $\overline{2}$ | 200 | 10 | 6 | 67 |
| Interest expense | $-1$ | $-4$ | $-75$ | $-9$ | $-15$ | $-40$ |
| Other financial items | 20 | -6 | $-433$ | 166 | $-13$ | $-1,377$ |
| PROFIT AFTER FINANCIAL ITEMS | 68 | 66 | 3 | 418 | 198 | 111 |
| Tax | $-2$ | $-20$ | $-90$ | $-70$ | $-58$ | 21 |
| NET PROFIT FOR THE PERIOD | 65 | 46 | 41 | 348 | 140 | 149 |
| NET PROFIT FOR THE PERIOD SPECIFIED AS: | ||||||
| Parent Company's shareholders | 66 | 47 | 40 | 340 | 132 | 158 |
| Minority owners | $\overline{0}$ | $-1$ | $-100$ | $\overline{7}$ | 8 | $-13$ |
| Earnings per share before dilution, SEK * | 2.13 | 1.53 | 39 | 11.03 | 4.28 | 158 |
*) No dilution is applicable.
| CONDENSED BALANCE SHEET (SEK M) | 31 December 2007 |
31 December 2006 |
31 December 2005 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets | 206 | 169 | 173 |
| Tangible fixed assets | 97 | 458 | 475 |
| Financial fixed assets | 10 | 10 | 6 |
| Deferred tax assets | $\overline{2}$ | 3 | 9 |
| Inventories | 554 | 521 | 534 |
| Current receivables | 300 | 358 | 289 |
| Cash and cash equivalents and short-term investments | 290 | 95 | 38 |
| Properties for sale | 22 | 30 | 76 |
| TOTAL ASSETS | 1,481 | 1,644 | 1,600 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Shareholders' equity | 996 | 953 | 933 |
| Long-term liabilities | 44 | 70 | 148 |
| Current liabilities | 441 | 621 | 518 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 1.481 | 1.644 | 1,600 |
| October-Decem ber | January-Decem ber | |||
|---|---|---|---|---|
| CO N DEN SED CASH -FLO W STATEMEN T (SEK M) | 2007 | 2006 | 2007 | 2006 |
| Cash flow from operating activities before changes in | ||||
| w orking capital | 61 | 81 | 255 | 208 |
| Cash flow from changes in w orking capital | 48 | -17 | 65 | -8 |
| CASH FLO W FRO M O PERATIN G ACTIVITIES | 109 | 64 | 320 | 200 |
| Cash flow from investing activities | -21 | -16 | 448 | -20 |
| Cash flow from financing activities | -1 | 1 | -574 | -122 |
| CASH FLO W FO R TH E PERIO D | 87 | 49 | 194 | 59 |
Comparative figures were adjusted pertaining to current liabilities to credit institutions, which were transferred from changes in working capital to changes in financing activities.
| CH AN G E IN SH AREH O LDERS'EQ U ITY (SEK M) | January—Decem ber | ||
|---|---|---|---|
| 2007 | 2006 | ||
| SH AREH O LDERS'EQ U ITY AT TH E BEG IN N IN G O F TH E PERIO D | 953 | 933 | |
| Dividend | -318 | -106 | |
| Currency effect | 14 | -9 | |
| Acquired minority shares, net | 0 | -5 | |
| N etprofitforthe period | 348 | 140 | |
| SH AREH O LDERS'EQ U ITY AT TH E EN D O F TH E PERIO D | 996 | 953 | |
| O F W H ICH , MIN O RITY SH ARE | 18 | 20 |
| Q U ARTERLY DATA | 2007 | 2006 | ||||||
|---|---|---|---|---|---|---|---|---|
| Q 4 | Q 3 | Q 2 | Q 1 | Q 4 | Q 3 | Q 2 | Q 1 | |
| Totalsales, SEK M | 653 | 626 | 666 | 606 | 630 | 608 | 663 | 550 |
| EBIT, SEK M | 43 | 78 | 76 | 53 | 74 | 71 | 37 | 38 |
| Profitafterfinancialitems, SEK M | 68 | 216 | 73 | 61 | 66 | 65 | 32 | 36 |
| N etprofitforthe period, SEK M | 65 | 187 | 52 | 44 | 46 | 46 | 23 | 25 |
| EBIT margin, % | 7 | 13 | 11 | 9 | 12 | 12 | 6 | 7 |
| Earnings pershare, SEK | 2.13 | 8.90 | 1.62 | 1.34 | 1.53 | 1.34 | 0.64 | 0.77 |
| October-Decem ber | January-Decem ber | ||||
|---|---|---|---|---|---|
| KEY RATIO S | 2007 | 2006 | 2007 | 2006 | |
| Return on equity, % | - | - | 35.6 | 14.3 | |
| Return on capitalemployed, % | - | - | 38.7 | 18.7 | |
| Equity/assets ration, % | - | - | 67.3 | 58.0 | |
| G ross margin, % | 49.2 | 49.6 | 48.9 | 47.6 | |
| EBIT margin, % | 6.5 | 11.8 | 9.8 | 9.0 | |
| Earnings pershare, SEK | 2.13 | 1.53 | 11.03 | 4.28 | |
| Shareholders'equity pershare, SEK | - | - | 31.7 | 30.2 | |
| N umberofshares atthe end ofthe period | 30,868,822 | 30,868,822 | 30,868,822 | 30,868,822 | |
| Average numberofshares during the period | 30,868,822 | 30,868,822 | 30,868,822 | 30,868,822 | |
| N umberofstores in Sw eden/ofw hich w holly | |||||
| ow ned | - | - | 114/93 | 115/88 | |
| N umberofstores in N orw ay/ofw hich w holly ow ned | - | - | 42/25 | 39/21 | |
| N umberofstores in Denmark/ofw hich w holly | |||||
| ow ned | - | - | 38/38 | 38/38 |
| AVERAG E N U MBER O F EMPLO YEES | October-Decem ber | January-Decem ber | |||
|---|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | ||
| Sw eden | 642 | 656 | 637 | 659 | |
| N orw ay | 211 | 192 | 202 | 185 | |
| Denmark | 388 | 383 | 382 | 388 | |
| ParentCompany | 64 | 23 | 50 | 24 | |
| G roup | 1,305 | 1,253 | 1,271 | 1,256 |
| CO N DEN SED IN CO ME STATEMEN T (SEK M) | October-Decem ber | January-Decem ber | |||
|---|---|---|---|---|---|
| 2007 | 2006 | 2007 | 2006 | ||
| Totalrevenues | -7 | -19 | 80 | 74 | |
| O perating expenses | -28 | -33 | -104 | -103 | |
| EB IT | -35 | -53 | -23 | -30 | |
| N etfinancialitems | 15 | 53 | 317 | 53 | |
| Profitafterfinancialitems | -20 | 1 | 294 | 23 | |
| PR OFIT FOR TH E PER IOD | -44 | -6 | 265 | 10 |
| CO N DEN SED BALAN CE SH EET (SEK M) | 31 Decem ber 2007 |
31 Decem ber 2006 |
31 Decem ber 2005 |
|---|---|---|---|
| A ssets | |||
| Long-term receivables in G roup companies | 0 | 221 | 205 |
| Fixed assets | 268 | 261 | 270 |
| Currentreceivables in G roup companies | 188 | 217 | 48 |
| O thercurrentreceivables | 48 | 49 | 48 |
| Cash and cash equivalents and short-term | |||
| investments | 312 | 18 | 2 |
| Totalassets | 816 | 766 | 573 |
| Shareholders'equity and liabilities | |||
| Shareholders'equity | 637 | 542 | 522 |
| Provisions | 3 | - | - |
| U ntaxed reserves | 86 | 42 | 11 |
| Currentliabilities in G roup companies | 50 | 98 | 14 |
| O thercurrentliabilities | 41 | 85 | 26 |
| Totalshareholders'equity and liabilities | 816 | 766 | 573 |
R eturn on equity N etprofitforthe period, excluding minority shares, as a percentage ofaverage shareholders'equity, excluding minority interest.
C apitalem ployed Totalassets less non-interest-bearing liabilities and provisions including deferred tax.
R eturn on capitalem ployed Profitafterfinancialitems plus interestexpenses as a percentage of average capitalemployed.
Equity/assets ratio Shareholders'equity including minority shares as a percentage oftotalassets.
G ross m argin N etsales less costs ofgoods forresale as a percentage ofnetsales.
EB IT m argin EBIT afterdep reciation and amortisation as a percentage ofsales.
Shareholders'equity per share Shareholders'equity excluding minority shares, in relation to the numberofshares atthe end ofthe period .
Earnings per share N etprofitforthe period , excluding minority shares, in relation to the average numberofshares.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.