Income statements
Balance sheets
Cash flow
Key figures
Balance sheets
kSEK
2017
2016
2015
2014
2013
2012
2011
2010
Assets
Intangible assets
318,208
253,495
183,294
193,136
197,596
167,246
133,142
87,021
Property, plant and equipment
151,345
120,546
83,662
70,203
59,795
49,129
50,412
44,471
Other long-term receivables
15,166
9,567
18,270
19,031
0
0
0
0
Total non-current assets
484,719
383,608
285,226
282,370
257,391
216,375
183,554
131,492
Accounts receivable
55,786
44,306
35,101
15,190
8,102
16,818
3,680
5,473
Other receivables
74,843
91,127
69,465
64,868
52,995
59,666
38,473
29,351
Prepaid expenses and accrued income
210,422
213,247
148,322
104,407
83,330
63,698
54,788
47,111
Funds held on behalf of licensees
82,535
92,398
24,570
79,117
25,238
114,034
87,689
46,408
Cash and cash equivalents
387,035
494,497
402,058
258,057
105,829
81,230
74,234
47,034
Total current assets
810,621
935,575
679,516
521,639
275,494
335,446
258,864
175,377
Total assets
1,295,340
1,319,183
964,742
804,009
532,885
551,821
442,418
306,869
Equity and liabilities
Share capital
1,205
1,205
1,205
1,201
1,191
1,191
1,191
1,191
Other capital contributed
93,812
90,189
80,856
66,401
41,624
41,624
40,904
38,362
Reserves
24,550
6,897
-8,448
12,509
-3,659
-11,987
-7,469
-6,558
Retained earnings incl profit for the year
836,928
824,785
640,548
466,090
341,510
263,366
203,357
166,850
Total equity
956,495
923,076
714,161
546,201
380,666
294,194
237,983
199,845
Deferred taxes
11,341
14,269
11,418
12,390
7,478
3,514
3,373
0
Total non-current liabilities
11,341
14,269
11,418
12,390
7,478
3,514
3,373
0
Accounts payable
44,421
99,700
33,534
29,070
31,270
28,650
33,498
19,458
Current tax liability
25,628
25,034
30,284
11,515
6,604
9,537
15,139
11,262
Other liabilities
145,811
164,947
90,555
143,036
63,619
172,357
118,710
49,845
Accrued expenses and deferred income
111,644
92,157
84,790
61,797
43,248
41,696
33,715
26,459
Total current liabilities
327,504
381,838
239,163
245,418
144,741
254,114
201,062
107,024
Total equity and liabilities
1,295,340
1,319,183
964,742
804,009
532,885
551,821
442,418
306,869