Consolidated cash flow statement
MSEK |
Note |
2018 |
2019 |
||
---|---|---|---|---|---|
|
|||||
Group total |
|
|
|
||
Cash flow from operating activities |
|
|
|
||
Income after financial income and expenses |
|
17,315 |
11,945 |
||
Adjustment for depreciation, amortization and impairment losses |
|
4,408 |
10,077 |
||
Other adjustment for non–cash items, etc. |
46 |
441 |
|||
Income tax paid |
|
–2,978 |
–3,598 |
||
Cash flow from operating activities before changes in working capital |
|
18,791 |
18,865 |
||
|
|
|
|
||
Changes in working capital |
|
|
|
||
Change in inventories |
|
–2,119 |
474 |
||
Change in operating receivables |
|
–1,013 |
1,168 |
||
Change in operating liabilities |
|
–66 |
–2,090 |
||
Cash flow from changes in working capital |
|
–3,198 |
–447 |
||
|
|
|
|
||
Investments in rental equipment |
|
–825 |
–911 |
||
Divestments of rental equipment |
|
146 |
147 |
||
Cash flow from operating activities |
|
14,914 |
17,654 |
||
|
|
|
|
||
Cash flow from investing activities |
|
|
|
||
Acquisition of companies and shares, net of cash acquired |
–4,631 |
–1,870 |
|||
Proceeds from sale of companies and shares, net of cash disposed |
4,052 |
95 |
|||
Acquisition of tangible assets |
|
–3,310 |
–3,472 |
||
Proceeds from sale of tangible assets |
|
209 |
397 |
||
Acquisition of intangible assets |
|
–611 |
–664 |
||
Proceeds from sale of intangible assets |
|
70 |
42 |
||
Other investments, net |
|
–62 |
–11 |
||
Net cash used in investing activities |
|
–4,283 |
–5,484 |
||
Net cash flow after investing activities |
|
10,631 |
12,171 |
||
|
|
|
|
||
Cash flow from financing activities |
|
|
|
||
Change in borrowing |
–859 |
–7,073 |
|||
Dividends paid |
|
–4,390 |
–5,340 |
||
Amortization, lease liabilities |
– |
–945 |
|||
Cash flow from financing activities |
|
–5,249 |
–13,358 |
||
Cash flow for the year |
|
5,382 |
–1,188 |
||
Cash and cash equivalents at beginning of year |
|
12,724 |
18,089 |
||
Foreign exchange differences on cash and cash equivalents |
|
–17 |
86 |
||
Cash and cash equivalents at the end of year |
18,089 |
16,9871) |
|||
|
|
|
|
||
Continuing operations |
|
|
|
||
Cash flow from operations |
|
15,353 |
17,807 |
||
Cash flow from investing activities |
|
–4,286 |
–5,500 |
||
Cash flow from financing activities |
|
–5,247 |
–13,356 |
||
Cash flow from continuing operations |
|
5,820 |
–1,050 |