Summa totalresultat hänförligt till;
Moderbolagets aktieägare																						83,102									27,862	39,926		34,900	33,725	30,999
Balance sheets
(kSEK)	Q3 2020	Q2 2020	Q1 2020	Q4 2019	Q3 2019	Q2 2019	Q1 2019	Q4 2018	Q3 2018	Q2 2018	Q1 2018	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	2,783,315	2,809,548	3,049,826	3,009,880	3,012,147	351,814	340,441	334,786	335,744	344,371	339,436	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	71,409	76,834	87,198	94,710	101,527	104,826	113,194	123,047	133,589	142,408	149,761	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
Access right values	177,230	193,176	214,704	228,829
Deferred tax receivables	4,368	4,438	4,647	4,740
Other long-term receivables	1,369	18,346	15,905	26,106	288,643	285,827	302,925	36,280	24,520.4	26,708	34,865.2	32,563	19,620	19,685	19,662	19,309	28,688	28,004	27,368	27,147	27,593	27,162	27,188	19,031	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total non-current assets	3,037,692	3,102,342	3,372,280	3,364,265	3,405,317	742,468	756,560	494,112	493,854	513,487	524,063	502,116	458,118	447,170	429,240	393,350	364,222	345,321	309,158	294,103	292,709	285,418	285,128	282,370	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	232,454	326,753	414,542	205,834	151,753	82,551	69,821	64,427	68,611	57,542	60,223	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											74		119,381			1,748	3,556	3,028	4,031	5,973																	52,221	47,530	45,018	47,111
Other receivables	14,679	11,483	15,787	55,664	41,231	46,222	51,978	51,866	52,983	77,892	73,262	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	130,400	107,321	82,909	51,138	118,134	97,780	46,382	29,543	110,333	56,428	75,408	82,535	43,720	130,015	86,012	92,398	102,915	63,897	1,964	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	95,554	66,148	90,553	200,957	183,076	180,470	191,061	211,036	215,487	220,136	225,484.3	214,958	213,605	219,727	225,389	219,887	163,535	165,254	164,570	152,513	127,195	118,664	121,374	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	337,309	254,342	266,757	265,458	300,208	193,031	596,636	500,845	362,330	195,494	560,878.3	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	810,396	766,045	870,548	779,051	794,402	600,054	955,878	857,716	809,744	607,492	995,330	815,157	627,426	627,208	991,891	942,215	782,662	611,091	761,932	683,707	611,412	446,848	628,578	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	3,848,088	3,868,387	4,242,828	4,143,316	4,199,719	1,342,522	1,712,438	1,351,829	1,303,598	1,120,979	1,519,392	1,317,272	1,085,544	1,074,378	1,421,131	1,335,565	1,146,884	956,412	1,071,090	977,810	904,121	732,266	913,706	804,009	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	1,236	1,236	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,205	1,205	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	307,207	306,946	95,962	95,962	95,962	95,962	93,812	93,812	93,812	93,812	93,812	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	-14,954	-11,229	71,624	170,297	88,924	42,969	38,818	32,258	40,198	48,322	41,847	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	787,638	620,532	770,960	689,215	576,610	500,526	948,976	828,745	692,121	536,697	937,649	791,811	637,062	495,450	899,899	784,856	640,954	526,513	738,275	617,053	503,392	406,633	521,773	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	1,081,128	917,485	939,750	956,678	762,701	640,662	1,082,811	956,020	827,336	680,036	1,074,514	911,378	737,943	601,871	998,419	883,147	745,408	619,248	812,931	690,666	595,397	479,575	593,561	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
Prepayments from customers	4,337	7,082	11,132	12,412	17,181	21,748	25,035	7,290	20,346	26,011	53,691	52,306	45,536	43,953	44,057	33,879	33,129	29,411	25,279	24,376	22,474	21,581	19,717
Bank loans	1,749,806	1,874,682	1,982,507	2,000,643	2,057,228
Other long-term liabilities	66,523	66,258	71,565	300,352	281,723
Lease liabilitiies	102,952	117,389	137,339	152,379	178,859	179,870	194,200
Deferred tax liability	57,930	58,779	65,525	66,578	68,400	10,567	10,408	10,245	12,319	12,598	12,316	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 long-term liabilities	1,981,547	2,124,189	2,268,068	2,532,363	2,603,390	212,185	229,643	17,534	32,665	38,609	66,007	63,647	59,805	58,408	58,291	48,148	45,388	41,305	36,861	35,794	34,670	33,413	31,679	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
Bank loans (short-term)	243,607	242,036	256,452	237,608	243,070																											1,874					21,309	20,567	21,982	19,458
Accounts payable	39,547	57,452	68,388	27,342	39,168	29,571	29,795	30,791	30,393	25,917	37,900	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	30,321	22,908	50,662	56,054	38,296	31,999	27,500	24,421	45,178	34,718	32,334	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
Lease liabilitiies	59,306	61,164	61,858	63,165	70,406	63,752	64,000
Other liabilities	284,166	272,828	431,991	139,067	193,001	205,030	121,157	138,876	209,723	183,490	183,833	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