Consolidated changes in equity

(XLS:) Download

	Equity attributable to equity holders of the parent company
MSEK	Share capital	Other paid-in capital	Reserves	Retained earnings incl. profit/ loss for the year	Total	Non-controlling interests	Total equity
Equity at 1 January 2017	1,505	7,678	4,658	25,356	39,197	93	39,290
Profit for the year	—	—	—	13,174	13,174	–14	13,160
Other comprehensive income/loss	—	—	–1,314	751	–563	—	–563
Total comprehensive income/loss for the year	—	—	–1,314	13,925	12,611	–14	12,597
New stock issue to non-controlling interest	—	—	—	—	—	–43	–43
Acquired non-controlling interest	—	—	—	–9	–9	—	–9
Share-based payment settled by equity instruments	—	—	—	107	107	—	107
Payments on exercise of options program 2012 and 2013	—	—	—	258	258	—	258
Reduction of hedge options program 2011	—	—	—	–39	–39	—	–39
Dividends, hedged options program 2011	—	—	—	18	18	—	18
Dividend	—	—	—	–3,449	–3,449	–8	–3,457
Equity at 31 December 2017	1,505	7,678	3,344	36,167	48,694	28	48,722

Equity at 1 January 2018	1,505	7,678	3,344	36,167	48,694	28	48,722
Adjustment due to IFRS 9	—	—	—	–71	–71	—	–71
Adjusted equity at 1 January 2018	1,505	7,678	3,344	36,096	48,623	28	48,651
Profit for the year	—	—	—	12,714	12,714	–10	12,704
Other comprehensive income/loss	—	—	1,766	–522	1,244	—	1,244
Total comprehensive income/loss for the year	—	—	1,766	12,121	13,887	–10	13,948
Acquired non-controlling interest	—	—	—	–24	–24	24	0
Share-based payment settled by equity instruments	—	—	—	151	151	—	151
Payments on exercise of options program 2013	—	—	—	20	20	—	20
Reduction of hedge options program	—	—	—	1	1	—	1
Other options				0	0	—	0
Dividends, hedged options program	—	—	—	137	137	—	137
Dividend	—	—	—	–4,390	–4,390	—	–4,390
Equity at 31 December 2018	1,505	7,678	5,110	44,183	58,476	42	58,518