Summa totalresultat hänförligt till;
Moderbolagets aktieägare											83,102									27,862	39,926		34,900	33,725	30,999
Balance sheets
(kSEK)	Q4 2017	Q3 2017	Q2 2017	Q1 2017	Q4 2016	Q3 2016	Q2 2016	Q1 2016	Q4 2015	Q3 2015	Q2 2015	Q1 2015	Q4 2014	Q3 2014	Q2 2014	Q1 2014	Q4 2013	Q3 2013	Q2 2013	Q1 2013	Q4 2012	Q3 2012	Q2 2012	Q1 2012	Q4 2011	Q3 2011	Q2 2011	Q1 2011	Q4 2010
Assets
Intangible assets	318,208	295,888	285,144	266,783	253,495	237,232	217,985	196,295	183,294	186,557	185,488	186,613	193,136	189,316	197,041	196,729	197,596	189,660	188,322	168,666	167,246	158,003	157,383	146,718	133,142	124,626	114,817	100,111	87,021
Property, plant and equipment	151,345	142,610	142,341	142,795	120,546	98,302	99,332	85,495	83,662	78,559	72,768	71,327	70,203	62,550	65,326	62,984	59,795	54,782	52,309	49,807	49,129	49,778	49,058	51,498	50,412	46,749	45,130	46,070	44,471
Other long-term receivables	15,166	9,566	9,673	9,546	9,567	19,264	18,833	18,465	18,270	18,823	18,434	18,573	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total non-current assets	484,719	448,064	437,158	419,124	383,608	354,798	336,150	300,255	285,226	283,939	276,690	276,513	263,339	251,866	262,367	259,713	257,391	244,442	240,631	218,473	216,375	207,781	206,441	198,216	183,554	171,375	159,947	146,181	131,492
Accounts receivable	55,786	38,474	33,066	33,625	44,306	35,903	29,551	39,955	35,101	29,165	18,165	11,421	15,190	9,383	4,660	13,710	8,102	10,611	7,427	6,071	16,818	5,625	9,568	10,673	3,680	2,482	2,760	1,574	5,473
Prepaid taxes	0	119,381			1,748	3,556	3,028	4,031	5,973	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	52,221	47,530	45,018	47,111
Other receivables	74,843	67,594	75,477	73,405	89,379	63,977	74,003	64,875	63,492	63,724	57,864	65,036	64,868	48,044	43,537	55,936	52,995	41,364	43,054	32,705	59,666	30,842	26,115	19,410	38,473	0	0		0
Funds held on behalf of licensees	210,422	43,720	130,015	217,971	213,247	157,154	159,390	159,560	24,570	74,544	32,890	104,886	79,117	55,268	38,273	34,464	25,238	67,063	31,489	54,406	114,034	87,667	24,798	36,441	87,689	45,275	32,501	29,318	29,351
Prepaid expenses and accrued income	82,535	203,037	210,694	86,012	92,398	102,915	63,897	1,964	148,322	123,725	115,685	118,935	104,407	86,970	86,233	80,622	83,330	69,258	69,582	64,733	63,698	55,824	58,709	55,874	54,788	25,382	57,466	26,175	46,408
Cash and cash equivalents	387,035	144,652	168,923	573,460	494,497	412,776	275,358	486,537	402,058	316,784	219,265	325,861	258,057	210,243	119,047	147,763	105,829	61,061	37,577	117,165	81,230	57,456	36,546	84,885	74,234	50,040	26,109	71,717	47,034
Total current assets	810,621	616,858	618,175	984,473	935,575	776,281	605,227	756,922	679,516	607,942	443,869	626,139	521,639	409,908	291,750	332,495	275,494	249,357	189,129	275,080	335,446	237,414	155,736	207,283	258,864	175,400	166,366	173,802	175,377
Total assets	1,295,340	1,064,922	1,055,333	1,403,597	1,319,183	1,131,079	941,377	1,057,177	964,742	891,881	720,559	902,652	784,978	661,774	554,117	592,208	532,885	493,799	429,760	493,553	551,821	445,195	362,177	405,499	442,418	346,775	326,313	319,983	306,869
Equity and liabilities
Share capital	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,201	1,201	1,201	1,201	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191	1,191
Other capital contributed	93,812	93,812	93,734	90,189	90,189	90,384	90,389	80,856	80,856	80,856	70,990	66,401	66,401	66,401	41,624	41,624	41,624	41,624	41,624	41,624	41,624	41,624	41,624	40,904	40,904	40,904	40,904	38,362	38,362
Reserves	24,550	5,864	11,482	7,126	6,897	12,865	1,141	-7,405	-8,448	9,944	751	4,186	12,509	3,864	4,340	-3,661	-3,659	-9,869	-7,422	-17,965	-11,987	-17,881	-10,001	-8,163	-7,551	-1,832	-4,127	-7,086	-6,558
Retained earnings incl profit for the year	836,928	684,745	542,335	948,770	824,785	674,842	555,594	762,280	640,548	524,862	427,297	540,294	466,090	388,967	321,461	387,637	341,510	288,005	247,785	297,206	263,366	226,440	195,623	237,993	206,331	166,722	135,768	189,738	166,850
Total equity	956,495	785,626	648,755	1,047,290	923,076	779,296	648,329	836,936	714,161	616,867	500,239	612,082	546,201	460,433	368,616	426,791	380,666	320,951	283,178	322,056	294,194	251,374	228,437	271,925	240,875	206,985	173,736	222,205	199,845
Deferred tax liability	11,341	14,269	14,455	14,234	14,269	12,259	11,894	11,582	11,418	12,196	11,832	11,962	12,390	7,941	7,970	7,488	7,478	3,520	3,529	3,483	3,514	3,183	3,306	3,356	481	0	0	0	0
Total non-current liabilities	11,341	14,269	14,455	14,234	14,269	12,259	11,894	11,582	11,418	12,196	11,832	11,962	12,390	7,941	7,970	7,488	7,478	3,520	3,529	3,483	3,514	3,183	3,306	3,356	481	0	0	0	0
Short-term debt				0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,874	-	-	-	-	21,309	20,567	21,982	19,458
Accounts payable	44,421	41,420	32,701	47,280	99,700	43,902	33,677	29,380	33,534	27,334	24,397	31,303	29,070	26,836	32,303	25,505	31,270	21,955	26,455	29,166	28,650	23,137	28,693	30,201	33,498	14,828	12,383	10,146	11,262
Current tax liability	25,628		39,489	33,303	25,034	42,411	34,803	29,948	30,284	27,665	15,476	11,990	11,515	9,452	6,598	4,141	6,604	7,660	6,660	8,687	9,537	11,717	9,687	9,249	15,139	65,117	84,190	32,119	49,845
Other liabilities	145,811	117,713	209,529	159,745	164,947	167,396	127,714	67,510	90,555	135,435	95,225	172,253	143,035	105,840	82,359	75,927	63,619	96,885	62,126	87,147	172,357	116,223	48,873	52,430	118,710	0	0	0	0
Accrued expenses and deferred income	111,644	105,893	110,404	101,745	92,157	85,815	84,960	81,821	84,790	72,384	73,390	63,062	61,797	51,272	56,271	52,356	43,248	42,828	47,812	43,014	41,696	39,562	43,181	38,338	33,715	38,536	35,437	33,531	26,459
Total current liabilities	327,504	265,026	392,123	342,073	381,838	339,524	281,154	208,659	239,163	262,818	208,488	278,608	245,417	193,400	177,531	157,929	144,741	169,328	143,053	168,014	254,114	190,638	130,434	130,218	201,062	139,790	152,577	97,778	107,024