Balance Sheets
| SEK thousands | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
| Assets | ||||||
| Non-current assets | ||||||
| Intangible assets | ||||||
| Goodwill | 35,755 | 34,746 | 35,098 | 34,306 | 34,685 | 36,486 |
| Trademarks | 187,532 | 187,532 | 187,532 | 187,532 | 187,532 | 187,532 |
| Other intangible non-current assets | 5,066 | 9,956 | 9,908 | 10,255 | 10,917 | 7,561 |
| 228,353 | 232,234 | 232,538 | 232,094 | 233,134 | 231,579 | |
| Tangible non-current assets | ||||||
| Tangible non-current assets | 15,392 | 15,390 | 18,127 | 16,580 | 15,405 | 16,195 |
| Long-term receivable | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred tax assets | 22,530 | 23,228 | 14,958 | 15,761 | 13,952 | 12,575 |
| Right-of-use assets | 131,458 | 57,481 | 54,950 | 52,571 | ||
| Total non-current assets | 37,922 | 38,618 | 164,543 | 89,822 | 84,307 | 81,341 |
| Current Assets | ||||||
| Inventories | ||||||
| Inventory | 109,770 | 139,564 | 128,424 | 123,357 | 151,991 | 201,136 |
| Current receivables | ||||||
| Accounts receivable | 91,479 | 130,487 | 124,805 | 83,627 | 91,969 | 104,212 |
| Other current receivables | 20,055 | 13,625 | 19,901 | 19,884 | 22,524 | 19,094 |
| 221,304 | 283,676 | 273,130 | 226,867 | 266,484 | 324,442 | |
| Short-term investments | ||||||
| Short-term investments | 500 | 0 | 0 | 0 | 0 | 0 |
| Cash & cash equivalents | ||||||
| Cash and bank balances | 52,620 | 36,388 | 29,002 | 70,235 | 96,743 | 16,032 |
| Total current assets | 384,194 | 459,628 | 430,555 | 420,459 | 515,218 | 541,610 |
| Total assets | 540,699 | 590,916 | 699,213 | 619,018 | 680,668 | 653,394 |
| Total equity and liabilities | ||||||
| Equity | 277,398 | 281,705 | 264,884 | 291,013 | 334,217 | 324,809 |
| Non-current liabilities | ||||||
| Deferred tax liabilities | 42,949 | 42,892 | 40,370 | 39,289 | 39,596 | 39,877 |
| Other non-current liabilities | 22,925 | 3,824 | 0 | 0 | 1,932 | 0 |
| 65,874 | 46,716 | 40,370 | 39,289 | 41,528 | 39,877 | |
| Current liabilities | ||||||
| Long-term lease | 0 | 0 | 96,137 | 35,701 | 33,777 | 32,386 |
| Current liabilities to credit institutions | 0 | 0 | 7,242 | 0 | 0 | 30,000 |
| Accounts payable | 20,452 | 37,646 | 55,862 | 77,245 | 97,036 | 106,021 |
| Short-term lease | 0 | 0 | 37,123 | 21,383 | 20,242 | 19,265 |
| Other current liabilities | 176,975 | 224,849 | 197,595 | 154,387 | 153,868 | 101,036 |
| 197,427 | 262,495 | 393,959 | 288,716 | 304,923 | 288,708 | |
| Total liabilities | 263,301 | 309,211 | 434,330 | 328,005 | 346,451 | 328,585 |
| Total equity and liabilities | 540,699 | 590,916 | 699,213 | 619,018 | 680,668 | 653,394 |
Analysis in Swedish from Erik Penser Bank:
