Annual Report 2013

StartSearchHere

Parent Company balance sheet

SEKm Note December 31, 2012 December 31, 2013
ASSETS


Non-current assets


Intangible assets 13 1,932 1,214
Property, plant and equipment 12 258 297
Deferred tax assets
213 1,025
Financial assets 14 31,033 30,465
Total non-current assets
33,436 33,001
Current assets


Inventories 15 61 2,190
Receivables from subsidiaries
12,500 15,153
Trade receivables
613 816
Tax-refund claim
141 11
Derivatives with subsidiaries
355 187
Derivatives
183 209
Other receivables
67 398
Prepaid expenses and accrued income
102 268
Cash and bank
1,986 2,795
Total current assets
16,008 22,027
Total assets
49,444 55,028
EQUITY AND LIABILITIES


Equity


Restricted equity


Share capital 20 1,545 1,545
Statutory reserve
3,017 3,017

Non-restricted equity



Retained earnings
14,150 13,440
Income for the period
1,119 -909

Total equity


19,831

17,093
Untaxed reserves 21 581 558
Provisions


Provisions for pensions and similar commitments 22 578 427
Other provisions 23 519 1,416
Total provisions
1,097 1,843
Non-current liabilities


Bond loans
6,830 7,677
Other non-current loans
2,743 3,796
Total non-current liabilities
9,573 11,473
Current liabilities


Payable to subsidiaries
15,191 20,438
Accounts payable
555 1,164
Other liabilities
99 328
Short-term borrowings
1,049 510
Derivatives with subsidiaries
459 586
Derivatives
220 165
Accrued expenses and prepaid income 24 789 870
Total current liabilities
18,362 24,061
Total liabilities and provisions
29,032 37,377
Total liabilities, provisions and equity
49,444 55,028
Pledged assets 19 - -
Contingent liabilities 25 1,692 1,815
StopSearchHere

Back to top