Consolidated cash flow statement
MSEK |
Note |
2023 |
2024 |
---|---|---|---|
Cash flow from operating activities |
|
|
|
Profit before tax |
|
19,794 |
16,461 |
Adjustment for depreciation, amortization and impairment losses |
|
7,459 |
7,981 |
Other adjustments for non-cash items |
1,834 |
1,822 |
|
Payment to pension fund |
|
–509 |
–395 |
Income tax paid |
|
–6,852 |
–5,474 |
Cash flow from operating activities before changes in working capital |
|
21,726 |
20,395 |
Changes in working capital |
|
|
|
Change in inventories |
|
292 |
1,189 |
Change in operating receivables |
|
–171 |
347 |
Change in operating liabilities |
|
–2,527 |
–280 |
Cash flow from changes in working capital |
|
–2,406 |
1,256 |
Investments in rental equipment |
|
–910 |
–1,407 |
Proceeds from sale of rental equipment |
|
387 |
363 |
Cash flow from operating activities, net |
|
18,797 |
20,607 |
Cash flow from investing activities |
|
|
|
Acquisitions of companies and shares, net of cash acquired |
–1,877 |
–3,187 |
|
Proceeds from sale of companies and shares, net of cash disposed |
–164 |
–22 |
|
Acquisitions of tangible assets |
|
–3,872 |
–3,565 |
Proceeds from sale of tangible assets |
|
315 |
257 |
Acquisitions of intangible assets |
|
–1,482 |
–1,276 |
Proceeds from sale of intangible assets |
|
6 |
7 |
Acquisitions of financial assets |
|
–113 |
–23 |
Proceeds from sale of financial assets |
|
10 |
18 |
Other investments, net |
|
–1,327 |
122 |
Cash flow from investing activities |
|
–8,505 |
–7,671 |
Cash flow from financing activities |
|
|
|
Repayment of borrowings |
|
–8,457 |
–10,535 |
Proceeds from borrowings |
|
78 |
5,928 |
Amortization, lease liabilities |
|
–1,323 |
–1,439 |
Repurchase of own shares |
|
–242 |
–61 |
Dividends paid |
|
–6,261 |
–6,880 |
Cash flow from financing activities, net |
–16,206 |
–12,988 |
|
Cash flow for the year |
|
–5,913 |
–51 |
Cash and cash equivalents at beginning of year |
|
10,489 |
4,363 |
Exchange-rate differences in cash and cash equivalents |
|
–213 |
216 |
Cash and cash equivalents at the end of year |
4,363 |
4,528 |