Income statements
Balance sheets
Cash flow
Key figures
Balance sheets
kSEK
2018
2017
2016
2015
2014
2013
2012
2011
2010
Assets
Intangible assets
334,786
318,208
253,495
183,294
193,136
197,596
167,246
133,142
87,021
Property, plant and equipment
123,047
151,345
120,546
83,662
70,203
59,795
49,129
50,412
44,471
Other long-term receivables
36,280
32,563
19,309
27,147
19,031
0
0
0
0
Total non-current assets
494,112
502,116
393,350
294,103
282,370
257,391
216,375
183,554
131,492
Accounts receivable
64,427
55,786
44,306
35,101
15,190
8,102
16,818
3,680
5,473
Other receivables
51,866
74,843
91,127
69,465
64,868
52,995
59,666
38,473
29,351
Prepaid expenses and accrued income
211,036
214,958
219,887
152,513
104,407
83,330
63,698
54,788
47,111
Funds held on behalf of licensees
29,543
82,535
92,398
24,570
79,117
25,238
114,034
87,689
46,408
Cash and cash equivalents
500,845
387,035
494,497
402,058
258,057
105,829
81,230
74,234
47,034
Total current assets
857,716
815,157
942,215
683,707
521,639
275,494
335,446
258,864
175,377
Total assets
1,351,829
1,317,272
1,335,565
977,810
804,009
532,885
551,821
442,418
306,869
Equity and liabilities
Share capital
1,205
1,205
1,205
1,205
1,201
1,191
1,191
1,191
1,191
Other capital contributed
93,812
93,812
90,189
80,856
66,401
41,624
41,624
40,904
38,362
Reserves
32,258
24,550
6,897
-8,448
12,509
-3,659
-11,987
-7,469
-6,558
Retained earnings incl profit for the year
828,745
791,811
784,856
617,053
466,090
341,510
263,366
203,357
166,850
Total equity
956,020
911,378
883,147
690,666
546,201
380,666
294,194
237,983
199,845
Prepayments from customers
7,290
52,306
33,879
24,376
Deferred taxes
10,245
11,341
14,269
11,418
12,390
7,478
3,514
3,373
0
Total long-term liabilities
17,534
63,647
48,148
35,794
12,390
7,478
3,514
3,373
0
Skulder till kreditinstitut
-
-
1,874
-
Accounts payable
30,791
44,421
99,700
33,534
29,070
31,270
28,650
33,498
19,458
Current tax liability
24,421
25,628
25,034
30,284
11,515
6,604
9,537
15,139
11,262
Other liabilities
138,876
145,811
164,947
90,555
143,036
63,619
172,357
118,710
49,845
Accrued expenses and deferred income
184,186
126,387
114,589
96,978
61,797
43,248
41,696
33,715
26,459
Total current liabilities
378,274
342,247
404,270
251,351
245,418
144,741
254,114
201,062
107,024
Total equity and liabilities
1,351,829
1,317,272
1,335,565
977,810
804,009
532,885
551,821
442,418
306,869