Nyfosa

ESEF

Annual consolidated revenue for 2024: about SEK 3.67B, using the latest reported figures. The previous period, 2023, was about SEK 3.553B.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider reports are SEC Forms 3, 4 and 5. This company is not in the SEC regime, so none are shown.

See all insider transactions

Latest fiscal year

Revenue

3.67 billion SEK

2024 · SEK

Exact inputs and evidence
  • Revenue: 3670000000 SEK Source

Operating margin

36.38%

2024 · %

Exact inputs and evidence
  • Operating Income: 1335000000 SEK Source
  • Revenue: 3670000000 SEK Source

Operating cash flow

1.39 billion SEK

2024 · SEK

Exact inputs and evidence
  • Operating Cash Flow: 1390000000 SEK Source
Cash and cash equivalents
451 million SEK Source
Exact value

451000000 SEK

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2025-05-08.

Financial data available through: 2024-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2024-12-31
  • Operating income: 5 of 11 periods available· newest 2024-12-31
  • Net income: 5 of 11 periods available· newest 2024-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2024-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2024-12-31
  • Total liabilities: 5 of 11 periods available· newest 2024-12-31
  • Current assets: 5 of 11 periods available· newest 2024-12-31
  • Current liabilities: 5 of 11 periods available· newest 2024-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2024-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +3.3%

    Prior period

    SEK 3.55 billion

    –

    Current period

    SEK 3.67 billion

    –

    Exact inputs and evidence

    3670000000 − 3553000000 = 117000000 SEK

    3553000000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    3670000000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +SEK 753 million

    Prior period

    −SEK 639 million

    –

    Current period

    SEK 114 million

    –

    Exact inputs and evidence

    114000000 − -639000000 = 753000000 SEK

    -639000000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    114000000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -9.8%

    Prior period

    SEK 1.54 billion

    –

    Current period

    SEK 1.39 billion

    –

    Exact inputs and evidence

    1390000000 − 1541000000 = -151000000 SEK

    1541000000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    1390000000 SEK · 2024-01-01 – 2024-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2024 2024-01-01 – 2024-12-31

  • Revenue SEK 3.67 billion 100% of revenue
  • Operating costs Derived SEK 2.34 billion 64% of revenue
  • Operating income SEK 1.34 billion 36% of revenue
  • Tax, interest and other Derived SEK 1.22 billion 33% of revenue
  • Net income SEK 114 million 3.1% of revenue

Cash

  • Operating cash flow SEK 1.39 billion 38% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Net income was higher than operating income, so the split is not drawn.
  • 2021 Net income was higher than operating income, so the split is not drawn.
  • 2022 54%38%
  • 2023 Net loss: net income was −18% of revenue.
  • 2024 33%64%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-312035000000 701000000 Derived 1334000000 -891000000 Derived 2225000000 Unavailable
Source
2021 2021-01-01 – 2021-12-312459000000 486000000 Derived 1973000000 -1139000000 Derived 3112000000 Unavailable
Source
2022 2022-01-01 – 2022-12-313151000000 1198000000 Derived 1953000000 264000000 Derived 1689000000 Unavailable
Source
2023 2023-01-01 – 2023-12-313553000000 2543000000 Derived 1010000000 1649000000 Derived -639000000 Unavailable
Source
2024 2024-01-01 – 2024-12-313670000000 2335000000 Derived 1335000000 1221000000 Derived 114000000 Unavailable
Source

Amounts are exact, in SEK.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

SEK 3.7B 2024
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.4.0B3.0B2.0B990.9M0.020202021202220232024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Revenue2035000000
2021Revenue2459000000
2022Revenue3151000000
2023Revenue3553000000
2024Revenue3670000000

Revenue growth

Change in revenue from the same financial period one year earlier.

3.3% 2024
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.30.4%22.8%15.2%7.6%0.0%20202021202220232024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year20.8%
2022Year over year28.1%
2023Year over year12.8%
2024Year over year3.3%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 36.4% 2024
Net margin 3.1% 2024
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.138%96%54%12%-30%20202021202220232024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin65.6%
2021Operating margin80.2%
2022Operating margin62%
2023Operating margin28.4%
2024Operating margin36.4%
2020Net margin109.3%
2021Net margin126.6%
2022Net margin53.6%
2023Net margin-18%
2024Net margin3.1%
2020Free cash flow marginNot reported
2021Free cash flow marginNot reported
2022Free cash flow marginNot reported
2023Free cash flow marginNot reported
2024Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

SEK 1.4B 2024
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8B1.3B884.5M442.3M0.020202021202220232024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Operating cash flow1267000000
2021Operating cash flow1389000000
2022Operating cash flow1638000000
2023Operating cash flow1541000000
2024Operating cash flow1390000000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Free cash flowUnavailable
2021Free cash flowUnavailable
2022Free cash flowUnavailable
2023Free cash flowUnavailable
2024Free cash flowUnavailable

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

57% 2024
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.66%50%33%17%0%20202021202220232024
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets58.2%
2021Liabilities / assets57.5%
2022Liabilities / assets59.4%
2023Liabilities / assets61.3%
2024Liabilities / assets57%

Current assets to current liabilities

Current assets divided by current liabilities.

0.49× 2024
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.53×0.40×0.27×0.13×0.00×20202021202220232024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.27×
2021Current assets / current liabilities0.14×
2022Current assets / current liabilities0.46×
2023Current assets / current liabilities0.4×
2024Current assets / current liabilities0.49×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
SEK 2.23 billion
Exact value

Exact value: 2225000000 SEK

2020-01-01 – 2020-12-31: 2225000000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.27 billion
Exact value

Exact value: 1267000000 SEK

2020-01-01 – 2020-12-31: 1267000000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2021 2021-01-01 – 2021-12-31
SEK 3.11 billion
Exact value

Exact value: 3112000000 SEK

2021-01-01 – 2021-12-31: 3112000000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.39 billion
Exact value

Exact value: 1389000000 SEK

2021-01-01 – 2021-12-31: 1389000000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2022 2022-01-01 – 2022-12-31
SEK 1.69 billion
Exact value

Exact value: 1689000000 SEK

2022-01-01 – 2022-12-31: 1689000000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.64 billion
Exact value

Exact value: 1638000000 SEK

2022-01-01 – 2022-12-31: 1638000000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2023 2023-01-01 – 2023-12-31
−SEK 639 million
Exact value

Exact value: -639000000 SEK

2023-01-01 – 2023-12-31: -639000000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.54 billion
Exact value

Exact value: 1541000000 SEK

2023-01-01 – 2023-12-31: 1541000000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2024 2024-01-01 – 2024-12-31
SEK 114 million
Exact value

Exact value: 114000000 SEK

2024-01-01 – 2024-12-31: 114000000 SEK Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

SEK 1.39 billion
Exact value

Exact value: 1390000000 SEK

2024-01-01 – 2024-12-31: 1390000000 SEK Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

4 filings · 404 latest values · 404 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 5493000YR2B83SILCJ50, esef:5493000YR2B83SILCJ50