Karnov Group

ESEF

Annual consolidated revenue for 2024: about SEK 2.593B, using the latest reported figures. The previous period, 2023, was about SEK 2.475B.

Watchlist

Latest fiscal year

Revenue

2.59 billion SEK

2024 · SEK

Exact inputs and evidence
  • Revenue: 2592700000 SEK Source

Operating margin

5.63%

2024 · %

Exact inputs and evidence
  • Operating Income: 146000000 SEK Source
  • Revenue: 2592700000 SEK Source

Operating cash flow

316 million SEK

2024 · SEK

Exact inputs and evidence
  • Operating Cash Flow: 315500000 SEK Source

Free cash flow

311 million SEK

2024 · SEK

Exact inputs and evidence
  • Operating Cash Flow: 315500000 SEK Source
  • Capital Expenditure: 4400000 SEK Source
Cash and cash equivalents
403 million SEK Source
Exact value

402800000 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: 5 of 11 periods available· newest 2024-12-31
  • Total assets: 5 of 11 periods available· newest 2024-12-31
  • liabilities: No compatible figures in this window
  • 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

    +4.8%

    Prior period

    SEK 2.47 billion

    –

    Current period

    SEK 2.59 billion

    –

    Exact inputs and evidence

    2592700000 − 2474600000 = 118100000 SEK

    2474600000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    2592700000 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

    -186.6%

    Prior period

    SEK 38.2 million

    –

    Current period

    −SEK 33.1 million

    –

    Exact inputs and evidence

    -33100000 − 38200000 = -71300000 SEK

    38200000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    -33100000 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

    -6.4%

    Prior period

    SEK 337 million

    –

    Current period

    SEK 315.5 million

    –

    Exact inputs and evidence

    315500000 − 337000000 = -21500000 SEK

    337000000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    315500000 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.

  • Capital expenditure

    -38.9%

    Prior period

    SEK 7.2 million

    –

    Current period

    SEK 4.4 million

    –

    Exact inputs and evidence

    4400000 − 7200000 = -2800000 SEK

    7200000 SEK · 2023-01-01 – 2023-12-31

    Inspect prior input Prior source

    4400000 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.

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 2.59 billion 100% of revenue
  • Operating costs Derived SEK 2.45 billion 94% of revenue
  • Operating income SEK 146 million 5.6% of revenue
  • Tax, interest and other Derived SEK 179.1 million 6.9% of revenue
  • Net income −SEK 33.1 million −1.3% of revenue

Cash

  • Operating cash flow SEK 315.5 million 12% of revenue
  • Capital expenditure SEK 4.4 million 0.2% of revenue
  • Free cash flow Derived SEK 311.1 million 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 13%83%
  • 2021 9.7%87%
  • 2022 93%
  • 2023 94%
  • 2024 Net loss: net income was −1.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31771416000 640374000 Derived 131042000 31139000 Derived 99903000 376044000 Derived
Source
2021 2021-01-01 – 2021-12-31878072000 761767000 Derived 116305000 31393000 Derived 84912000 312750000 Derived
Source
2022 2022-01-01 – 2022-12-311113500000 1034700000 Derived 78800000 18900000 Derived 59900000 272000000 Derived
Source
2023 2023-01-01 – 2023-12-312474600000 2318400000 Derived 156200000 118000000 Derived 38200000 329800000 Derived
Source
2024 2024-01-01 – 2024-12-312592700000 2446700000 Derived 146000000 179100000 Derived -33100000 311100000 Derived
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 2.6B 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.2.8B2.1B1.4B700.0M0.020202021202220232024
Values and sources
Revenue values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Revenue771416000
2021Revenue878072000
2022Revenue1113500000
2023Revenue2474600000
2024Revenue2592700000

Revenue growth

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

4.8% 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.132%99%66%33%0%20202021202220232024
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year13.8%
2022Year over year26.8%
2023Year over year122.2%
2024Year over year4.8%

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 5.6% 2024
Net margin -1.3% 2024
Free cash flow margin 12% 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.53%38%24%9%-5%20202021202220232024
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin17%
2021Operating margin13.2%
2022Operating margin7.1%
2023Operating margin6.3%
2024Operating margin5.6%
2020Net margin13%
2021Net margin9.7%
2022Net margin5.4%
2023Net margin1.5%
2024Net margin-1.3%
2020Free cash flow margin48.7%
2021Free cash flow margin35.6%
2022Free cash flow margin24.4%
2023Free cash flow margin13.3%
2024Free cash flow margin12%

Operating cash flow

Cash generated by the company’s normal business operations.

SEK 315.5M 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.409.3M307.0M204.7M102.3M0.020202021202220232024
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Operating cash flow378991000
2021Operating cash flow314161000
2022Operating cash flow275900000
2023Operating cash flow337000000
2024Operating cash flow315500000

Free cash flow

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

SEK 311.1M 2024
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.406.1M304.6M203.1M101.5M0.020202021202220232024
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(SEK)Source evidence
2020Free cash flow376044000
2021Free cash flow312750000
2022Free cash flow272000000
2023Free cash flow329800000
2024Free cash flow311100000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020-12-31Liabilities / assetsNot reported
2021-12-31Liabilities / assetsNot reported
2022-12-31Liabilities / assetsNot reported
2023-12-31Liabilities / assetsNot reported
2024-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.53× 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.1.53×1.15×0.76×0.38×0.00×20202021202220232024
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities1.12×
2021Current assets / current liabilities1.41×
2022Current assets / current liabilities0.68×
2023Current assets / current liabilities0.54×
2024Current assets / current liabilities0.53×

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 99.9 million
Exact value

Exact value: 99903000 SEK

2020-01-01 – 2020-12-31: 99903000 SEK Inspect Net Income Open source
Share or cite

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

SEK 378.99 million
Exact value

Exact value: 378991000 SEK

2020-01-01 – 2020-12-31: 378991000 SEK Inspect Operating Cash Flow Open source
Share or cite

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

SEK 2.95 million
Exact value

Exact value: 2947000 SEK

2020-01-01 – 2020-12-31: 2947000 SEK Inspect Capital Expenditure Open source
Share or cite

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

SEK 376.04 million
Calculation and evidence

378991000 − 2947000 SEK

Exact free cash flow: 376044000 SEK

Share or cite

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

2021 2021-01-01 – 2021-12-31
SEK 84.91 million
Exact value

Exact value: 84912000 SEK

2021-01-01 – 2021-12-31: 84912000 SEK Inspect Net Income Open source
Share or cite

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

SEK 314.16 million
Exact value

Exact value: 314161000 SEK

2021-01-01 – 2021-12-31: 314161000 SEK Inspect Operating Cash Flow Open source
Share or cite

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

SEK 1.41 million
Exact value

Exact value: 1411000 SEK

2021-01-01 – 2021-12-31: 1411000 SEK Inspect Capital Expenditure Open source
Share or cite

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

SEK 312.75 million
Calculation and evidence

314161000 − 1411000 SEK

Exact free cash flow: 312750000 SEK

Share or cite

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

2022 2022-01-01 – 2022-12-31
SEK 59.9 million
Exact value

Exact value: 59900000 SEK

2022-01-01 – 2022-12-31: 59900000 SEK Inspect Net Income Open source
Share or cite

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

SEK 275.9 million
Exact value

Exact value: 275900000 SEK

2022-01-01 – 2022-12-31: 275900000 SEK Inspect Operating Cash Flow Open source
Share or cite

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

SEK 3.9 million
Exact value

Exact value: 3900000 SEK

2022-01-01 – 2022-12-31: 3900000 SEK Inspect Capital Expenditure Open source
Share or cite

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

SEK 272 million
Calculation and evidence

275900000 − 3900000 SEK

Exact free cash flow: 272000000 SEK

Share or cite

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

2023 2023-01-01 – 2023-12-31
SEK 38.2 million
Exact value

Exact value: 38200000 SEK

2023-01-01 – 2023-12-31: 38200000 SEK Inspect Net Income Open source
Share or cite

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

SEK 337 million
Exact value

Exact value: 337000000 SEK

2023-01-01 – 2023-12-31: 337000000 SEK Inspect Operating Cash Flow Open source
Share or cite

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

SEK 7.2 million
Exact value

Exact value: 7200000 SEK

2023-01-01 – 2023-12-31: 7200000 SEK Inspect Capital Expenditure Open source
Share or cite

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

SEK 329.8 million
Calculation and evidence

337000000 − 7200000 SEK

Exact free cash flow: 329800000 SEK

Share or cite

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

2024 2024-01-01 – 2024-12-31
−SEK 33.1 million
Exact value

Exact value: -33100000 SEK

2024-01-01 – 2024-12-31: -33100000 SEK Inspect Net Income Open source
Share or cite

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

SEK 315.5 million
Exact value

Exact value: 315500000 SEK

2024-01-01 – 2024-12-31: 315500000 SEK Inspect Operating Cash Flow Open source
Share or cite

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

SEK 4.4 million
Exact value

Exact value: 4400000 SEK

2024-01-01 – 2024-12-31: 4400000 SEK Inspect Capital Expenditure Open source
Share or cite

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

SEK 311.1 million
Calculation and evidence

315500000 − 4400000 SEK

Exact free cash flow: 311100000 SEK

Share or cite

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

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.

3 filings · 399 latest values · 399 originally reported values

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

Identifiers: 549300P7312749LJS754, esef:549300P7312749LJS754