Financial data

SEK thousands 2011 2012 2013 2014 2015 2016
           
Income statement            
Net sales 533,620 549,822 496,048 544,497 584,498 638,570
Operating profit 83,706 69,786 21,160 55,950 58,592 64,196
Profit after financial items 84,626 68,877 24,849 63,148 57,560 63,469
Profit for the year 100,150 47,227 13,906 47,572 41,643 46,897
       
Balance sheet        
Intangible assets 207,786 206,048 211,246 211,186 209,336 208,492
Tangible non-current assets 14,741 13,952 16,519 12,334 10,076 9,277
Long-term receivable 0 0 13,400 9,800 8,900 10,700
Deffered tax assets 43,194 35,283 31,126 31,713 35,315 13,452
Inventories, etc. 34,559 35,688 39,031 40,381 75,851 67,477
Current receivables 91,978 123,244 86,425 85,973 107,395 153,913
Short-term investments 0 163,979 136,519 133,147 80,909 26,167
Cash & cash equivalents 158,042 116,195 82,304 85,080 50,643 48,948
Total assets 550,300 694,389 616,570 609,613 578,425 538,426
Equity 396,962 344,216 280,650 285,708 290,675 289,103
Non-current liabilities 28,754 223,268 217,042 201,030 174,832 17,273
Deferred tax liabilities 47,539 44,544 39,694 38,350 41,969 35,418
Other current liabilities 77,044 82,361 79,184 84,524 70,949 196,632
Total equity and liabilities 550,300 694,389 616,570 609,612 578,425 538,426
     
Key figures      
Gross profit margin, % 51.5 50.6 51.5 52.9 52.4 50.3%
Operating margin, % 15.6 12.7 4.3 10.4 10.2 10.2%
Profit margin, % 15.9 12.5 5 11.7 10 10%
Return on capital employed, % 19.5 15.9 7 14.8 14.8 14.3%
Return on average equity, % 25.6 14.3 6.9 17.2 15.6 16.3%
Profit for the year after tax, parent company 105,468 52,963 21,613 48,835 45,062 47,361
Equity per share, SEK 72.14 13.69 11.16 11.4 50.3 53.7%
Equity / assets ratio, % 15.8 49.6 45.5 46.73 11.56 11.5
Investments in tangible non-current assets 12,110 3,843 8,088 1,428 301 0
Investments in intangible non-current assets 13,325 2,679 1,533 1,353 4,746 5,231
Investment of financial assets 0 0 6,547 1,410 0 0
Depreciation / amortization for the period -17,165 -6,438 -6,825 -8,877 -6,592 -6,797
Average number of employees 131 139 159 129 132 133
     
Data per share      
Earnings per share, SEK 4.19 2.11 0.86 1.94 1.79 1.88
Earnings per share after full dilution, SEK 4.19 2.11 0.86 1.94 1.77 1.88
Number of shares 25,148,384 25,148,384 25,148,384 25,148,384 25,148,384 25,148,384
Weighted average number of shares 25,148,384 25,148,384 25,148,384 25,148,384 25,148,384 25,148,384
Effect of dilution 32,190 0 0 - 456,000 456,000
Weighted average number of shares after full dilution 25,180,574 25,148,384 25,148,384 25,148,384 25,604,384 25,604,384