SEKm | Note | 2022 | 2021 |
Net sales | 3, 4 | ||
| Cost of goods sold | 5, 7 | – | – |
| Gross operating income | |||
| Selling expenses | 5, 7 | – | – |
| Administrative expenses | 5, 7 | – | – |
| Other operating income/expenses | 5, 6 | – | – |
| Operating income | |||
| Financial items, net | 9 | – | – |
| Income after financial items | |||
| Taxes | 10 | – | – |
| Income for the period |
SEKm | Note | 2022 | 2021 |
| Items that will not be reclassified to income | |||
| for the period: | |||
Remeasurement of provisions for post-employment benefits | 21 | – | |
| Income tax relating to items that will not be reclassified | – | ||
| Total | – | ||
| Items that may be subsequently reclassified | |||
| to income for the period: | |||
| Exchange-rate differences on translation | |||
| of foreign operations | |||
| Other comprehensive income, net of tax | 11 | ||
| Total comprehensive income for the period | |||
| Income for the period attributable to: | |||
| Equity holders of the Parent Company | |||
| Total | |||
| Total comprehensive income for the period | |||
| attributable to: | |||
| Equity holders of the Parent Company | |||
| Total | |||
Earnings per share, SEK | 20 | ||
| For income attributable to the equity holders | |||
| of the Parent Company: | |||
| Basic, SEK | |||
| Diluted, SEK | |||
Average number of shares | 20 | ||
| Basic, million | |||
| Diluted, million |
| December 31 | December 31 | ||
SEKm | Note | 2022 | 2021 |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment, owned | 12 | ||
| Property, plant and equipment, right-of-use | 8 | ||
| Goodwill | 13 | ||
| Other intangible assets | 13 | ||
| Deferred tax assets | 10 | ||
| Pension plan assets | 21 | ||
| Other non-current assets | 14 | ||
Total non-current assets | |||
| Current assets | |||
| Inventories | 15 | ||
| Trade receivables | 17, 18 | ||
| Tax assets | |||
| Other current assets | 16 | ||
| Short-term financial assets | 18 | ||
| Cash and cash equivalents | 18 | ||
| Total current assets | |||
| Total assets |
| December 31 | December 31 | ||
SEKm | Note | 2022 | 2021 |
| EQUITY AND LIABILITIES | |||
| Equity attributable to equity holders | |||
| of the Parent Company | |||
Share capital | 20 | ||
Other paid-in capital | 20 | ||
Other reserves | 20 | ||
Retained earnings | 20 | ||
| Equity attributable to equity holders | |||
of the Parent Company | |||
| Total equity | |||
| Non-current liabilities | |||
| Long-term borrowings | 18 | ||
| Long-term lease liabilities | 18 | ||
| Deferred tax liabilities | 10 | ||
| Provisions for post-employment benefits | 21 | ||
| Other provisions | 22 | ||
| Total non-current liabilities | |||
| Current liabilities | |||
| Trade payables | 18 | ||
| Tax liabilities | |||
| Other liabilities | 23 | ||
| Short-term borrowings | 18 | ||
| Short-term lease liabilities | 18 | ||
| Other provisions | 22 | ||
| Total current liabilities | |||
| Total equity and liabilities |
| Attributable to equity holders of the Parent Company | ||||||
| Share | Other | Other | Retained | Total | ||
SEKm | Note | capital | paid-in capital | reserves | earnings | equity |
Opening balance, January 1, 2021 | ||||||
Income for the period | – | – | – | |||
| Remeasurement of provisions for post-employment benefits | – | – | – | |||
| Exchange differences on translation of foreign operations | – | – | – | |||
| Income tax relating to other comprehensive income | – | – | – | – | – | |
Other comprehensive income, net of tax | – | – | ||||
Total comprehensive income for the period | – | – | ||||
| Dividend | – | – | – | – | – | |
| Share-based incentive program | – | – | – | |||
| Equity swap for share-based incentive program | – | – | – | – | – | |
Total transactions with equity holders | – | – | – | – | – | |
Closing balance, December 31, 2021 | ||||||
Opening balance, January 1, 2022 | ||||||
Income for the period | – | – | – | |||
| Remeasurement of provisions for post-employment benefits | – | – | – | – | – | |
| Exchange differences on translation of foreign operations | – | – | – | |||
| Income tax relating to other comprehensive income | – | – | – | |||
Other comprehensive income, net of tax | – | – | – | |||
Total comprehensive income for the period | – | – | ||||
| Dividend | – | – | – | – | – | |
| Share-based incentive program | – | – | – | |||
| Equity swap for share-based incentive program | – | – | – | – | – | |
Total transactions with equity holders | – | – | – | – | – | |
Closing balance, December 31, 2022 | ||||||
SEKm | Note | 2022 | 2021 |
| Operations | |||
| Operating income | |||
| Depreciation and amortization | |||
| Other non-cash items | |||
| Interest and similar items received | |||
| Interest and similar items paid | – | – | |
| Taxes paid | – | – | |
Cash flow from operations, excluding change in operating assets and liabilities | |||
| Change in operating assets and liabilities | |||
| Change in inventories | – | – | |
| Change in trade receivables | – | – | |
| Change in accounts payable | |||
| Change in other operating assets, liabilities and provisions | – | ||
Cash flow from change in operating assets and liabilities | – | ||
| Cash flow from operations | |||
| Investments | |||
| Acquisition of operations | 25 | – | |
| Divestment of operations | 25 | – | |
| Capital expenditure in property, plant and equipment | 12 | – | – |
| Capital expenditure in other intangibles | 13 | – | – |
| Other | |||
Cash flow from investments | – | – | |
| Cash flow from operations and investments | – |
SEKm | Note | 2022 | 2021 |
| Financing | |||
| Change in short-term investments, net | 18 | – | |
| Change in short-term borrowings, net | 18 | – | |
| New long-term borrowings | 18 | ||
| Amortization of long-term borrowings | 18 | – | – |
| Payment of lease liabilities | 18 | – | – |
| Dividend | – | ||
| Equity swap for share-based incentive program | – | – | |
Cash flow from financing | – | ||
| Total cash flow | |||
| Cash and cash equivalents at beginning of period | |||
| Exchange-rate differences pertaining to cash | |||
| and cash equivalents | |||
| Cash and cash equivalents at end of period |
| The consolidated financial statements include Electrolux | |
| Professional AB and all companies over which the Parent Company |