Statements of comprehensive income | ||
MSEK | 2024 | 2023 |
Result for the year | ||
Items that will not be reclassied to the income statement | ||
Actuarial gains/losses on dened benet pensions plans | – | |
Tax eect on actuarial gains/losses on dened benet pensions plans | – | |
Items that will be reclassied to the income statement | ||
Translation dierences | – | |
Change in fair value of the hedge of the net investment abroad | – | |
Tax eect on the change in fair value of the hedge of net investments abroad | – | |
Other comprehensive income | – | |
Total comprehensive income for the year | ||
Total comprehensive income aributable to — parent company shareholders | ||
— non-controlling interests |
Statements of cash ow | |||
MSEK | Note | 2024 | 2023 |
Operating activities | |||
Result aer nancial items | |||
Adjustments for items not included in cash ow | 12 | ||
Paid taxes | 9, 11 | – | – |
Cash ow from operating activities before changes in working capital | |||
Cash ow from changes in working capital | |||
Increase (–)/decrease (+) in inventory | – | ||
Increase (–)/decrease (+) in operating receivables | – | ||
Increase (+)/decrease (–) in operating payables | – | ||
Cash ow from operating activities | |||
Investing activities | |||
Investments in intangible and tangible assets | 13, 14 | – | – |
Divestment of tangible assets | 14 | ||
Acquired and divested operations | 30 | – | – |
Change in long-term receivables | – | – | |
Cash ow from investing activities | – | – | |
Financing activities | |||
Amoization of borrowing debts | 22, 23 | – | – |
Amoization of lease liabilities | 22, 23 | – | – |
New loans | 22, 23 | ||
Other changes in interest-bearing liabilities | 12, 22, 23 | – | |
Dividend to shareholders | – | – | |
Cash ow from nancing activities | – | – | |
Cash ow for the year | 11 | – | |
Cash and cash equivalents at the beginning of the year | |||
Translation dierence in cash and cash equivalents | – | ||
Cash and cash equivalents at year-end | 20 |
Statements of nancial position | |||
MSEK | Note | 2024 | 2023 |
Assets | |||
Fixed assets | |||
Intangible assets | 13 | ||
Tangible assets | 14, 28 | ||
Right-of-use assets | 15 | ||
Deferred tax assets | 9 | ||
Other nancial assets | 16 | ||
Total xed assets | |||
Current assets | |||
Inventory | 17 | ||
Accounts receivable | 16, 18 | ||
Current tax receivables | 9 | ||
Other receivables | 16 | ||
Prepaid expenses and accrued income | 19 | ||
Cash and cash equivalents | 16, 20, 23 | ||
Total current assets | |||
Total assets | |||
Equity and liabilities | |||
Equity | |||
Share capital | |||
Other contributed capital | |||
Other reserves | |||
Retained earnings | |||
Equity aributable to parent company shareholders | 21 | ||
Equity aributable to non-controlling interests | |||
Total equity | |||
Liabilities | |||
Long-term liabilities | |||
Lease liabilities | 22 | ||
Other interest-bearing liabilities | 22, 23, 28 | ||
Provisions for post-employment benets | 23, 25 | ||
Other provisions | 26 | ||
Deferred tax liabilities | 9 | ||
Total long-term liabilities | |||
Sho-term liabilities | |||
Lease liabilities | 22 | ||
Other interest-bearing liabilities | 22, 23, 28 | ||
Accounts payable | 22 | ||
Current tax liabilities | 9 | ||
Other liabilities | |||
Accrued expenses and deferred income | 27 | ||
Other provisions | 26 | ||
Total sho-term liabilities | |||
Total equity and liabilities |
Statements of changes in equity | |||||||
Equity aributable to parent company shareholders | |||||||
Equity | |||||||
Other | of non- | ||||||
Share | contributed | Other | Retained | controlling | Total | ||
MSEK | capital | capital | reserves 1) | earnings | Total | interest | equity |
Opening balance as of 1 Jan. 2023 | |||||||
Dividend to parent company shareholders | – | – | – | – | |||
Change in fair value of put and call option to acquire | |||||||
non-controlling interest | – | – | – | ||||
Result for the year | |||||||
Other comprehensive income | – | – | – | ||||
Closing balance as of 31 Dec. 2023 | |||||||
Dividend to shareholders | – | – | – | – | |||
Change in fair value of put and call option to acquire | |||||||
non-controlling interest | |||||||
Result for the year | |||||||
Other comprehensive income | |||||||
Closing balance as of 31 Dec. 2024 |
Important estimations and assessments | Note | |
Valuation of tax loss carry forwards | 9 | Taxes |
Impairment of goodwill and other intangible assets | 13 | Intangible assets |
Impairment of tangible assets and residual value risks | 14 | Tangible assets |
Measurement of lease liabilities and right-of-use assets | 15 | Right-of-use assets |
Assessments made when calculating fair value | 16 | Financial assets |
Impairment and obsolescence in inventory | 17 | Inventory |
Provision of bad debt and expected credit losses | 18 | Account receivables |
Assessments made when calculating fair value | 22 | Financial liabilities |
Assumptions when calculating post-employment benefits | 25 | Provisions for post-employment benefits |
Assumptions made in determining the existence and amount of provisions | 26 | Other provisions |
Assessments made when acquiring subsidiaries | 30 | Acquired and divested operations |
Reporting by segment | ||||||
Supply Chain | Print & Packaging | |||||
Solutions | Solutions | |||||
MSEK | 2024 | 2023 | 2024 | 2023 | ||
Net sales | 11,475 | 11,102 | 2,803 | 2,914 | ||
Operating expenses | –10,808 | –10,456 | –2,625 | –2,803 | ||
Operating result | 667 | 646 | 179 | 111 | ||
Net financial items | — | — | — | — | ||
Result before tax | 667 | 646 | 179 | 111 | ||
Investments | 453 | 410 | 141 | 135 | ||
Depreciation and amortization | –1,226 | –1,051 | –184 | –190 | ||
Goodwill | 3,629 | 3,044 | 1,458 | 1,408 | ||
Trademarks with indefinite useful life | 816 | 769 | — | — | ||
Group functions | Eliminations | Group | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Net sales | 50 | 47 | –186 | –197 | 14,143 | 13,867 |
Operating expenses | –110 | –80 | 186 | 197 | –13,357 | –13,142 |
Operating result | –60 | –33 | — | — | 786 | 724 |
Net financial items | –507 | –326 | — | — | –507 | –326 |
Result before tax | –568 | –359 | — | — | 278 | 398 |
Investments | 1 | 4 | — | — | 594 | 549 |
Depreciation and amortization | –2 | –2 | — | — | –1,411 | –1,243 |
Goodwill | — | — | — | — | 5,088 | 4,452 |
Trademarks with indefinite useful life | — | — | — | — | 816 | 769 |
Sales by geographic area | ||
MSEK | 2024 | 2023 |
Germany | 5,527 | 5,604 |
USA | 2,136 | 2,698 |
United Kingdom | 1,511 | 688 |
Singapore | 1,476 | 1,494 |
Sweden | 575 | 508 |
Netherlands | 496 | 458 |
China | 475 | 444 |
Switzerland | 298 | 379 |
Poland | 222 | 251 |
Hungary | 151 | 216 |
Other countries | 1,276 | 1,125 |
Total | 14,143 | 13,867 |
Fixed assets by geographic area | ||
MSEK | 2024 | 2023 |
Germany | 2,996 | 2,822 |
United Kingdom | 1,288 | 1,015 |
USA | 1,266 | 1,190 |
Netherlands | 159 | 176 |
Singapore | 93 | 147 |
Austria | 91 | 103 |
Czech Republic | 79 | 97 |
Sweden | 73 | 78 |
Hungary | 66 | 65 |
Poland | 43 | 45 |
Other countries | 141 | 133 |
Total | 6,294 | 5,871 |
Supply Chain | Print & Packaging | |||||
Solutions | Solutions | Total | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Total net sales | 11,475 | 11,102 | 2,803 | 2,914 | 14,279 | 14,017 |
Less: net sales to group companies | –79 | –89 | –57 | –61 | –136 | –150 |
Net sales | 11,396 | 11,013 | 2,746 | 2,854 | 14,143 | 13,867 |
Supply Chain | Print & Packaging | |||||
Solutions | Solutions | Group | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Customer segments | ||||||
Automotive | 1,992 | 2,249 | 532 | 590 | 2,524 | 2,839 |
Electronics | 3,647 | 3,429 | 57 | 65 | 3,704 | 3,494 |
Fashion | 3,263 | 3,626 | 50 | 275 | 3,313 | 3,901 |
Health Care | 581 | 453 | 56 | 61 | 637 | 514 |
Industrial | 1,036 | 915 | 625 | 657 | 1,661 | 1,572 |
Other | 878 | 341 | 1,425 | 1,206 | 2,303 | 1,547 |
Net sales | 11,396 | 11,013 | 2,746 | 2,854 | 14,143 | 13,867 |
Main revenue streams | ||||||
Sourcing and procurement services | 1,873 | 1,939 | — | — | 1,873 | 1,939 |
Freight and transportation services | 3,192 | 3,396 | — | — | 3,192 | 3,396 |
Other contract logistics services | 5,925 | 5,471 | 227 | 312 | 6,152 | 5,783 |
Other work/services | 406 | 207 | 2,519 | 2,541 | 2,926 | 2,748 |
Net sales | 11,396 | 11,013 | 2,746 | 2,854 | 14,143 | 13,867 |
Supply Chain | Print & Packaging | |||||
Solutions | Solutions | Group | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Geographic markets | ||||||
Europe | ||||||
Germany | 4,357 | 4,355 | 1,170 | 1,249 | 5,527 | 5,604 |
United Kingdom | 1,227 | 361 | 284 | 327 | 1,511 | 688 |
Sweden | 333 | 259 | 242 | 249 | 575 | 508 |
Netherlands | 439 | 405 | 57 | 53 | 496 | 458 |
Switzerland | 232 | 313 | 66 | 66 | 298 | 379 |
Poland | 93 | 125 | 128 | 127 | 222 | 251 |
Hungary | 102 | 162 | 48 | 55 | 151 | 216 |
Other countries | 463 | 347 | 398 | 353 | 861 | 700 |
Europe total | 7,247 | 6,327 | 2,394 | 2,479 | 9,641 | 8,806 |
Asia | ||||||
Singapore | 1,476 | 1,494 | 0 | 0 | 1,476 | 1,494 |
China | 472 | 441 | 2 | 3 | 475 | 444 |
India | 94 | 100 | 2 | 1 | 96 | 101 |
Other countries | 108 | 87 | 30 | 32 | 138 | 119 |
Asia total | 2,149 | 2,122 | 34 | 36 | 2,184 | 2,158 |
North and South America | ||||||
USA | 1,839 | 2,387 | 297 | 311 | 2,136 | 2,698 |
Other countries | 146 | 160 | 13 | 20 | 159 | 179 |
North and South America total | 1,985 | 2,547 | 310 | 331 | 2,295 | 2,878 |
Other | 15 | 16 | 8 | 9 | 23 | 25 |
Net sales | 11,396 | 11,013 | 2,746 | 2,854 | 14,143 | 13,867 |
Other operating income | ||
MSEK | 2024 | 2023 |
Result from investments in associated companies | 0 | — |
Exchange rate gains | 14 | 17 |
Gains from sales of fixed assets | 20 | 16 |
Insurance compensations | 8 | 23 |
Revaluation of additional consideration | 186 | — |
Other | 77 | 75 |
Total | 305 | 130 |
Other operating expenses | ||
MSEK | 2024 | 2023 |
Exchange rate losses | –12 | –20 |
Losses from sales of fixed assets | –5 | –10 |
Revaluation of additional consideration | — | –14 |
Other | –40 | –58 |
Total | –57 | –103 |
Average number of employees | ||||||
Women | Men | Total | ||||
Number (FTE) | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Parent company | ||||||
Sweden | 7 | 8 | 6 | 6 | 13 | 14 |
Subsidiaries | ||||||
Germany | 887 | 943 | 2,168 | 2,274 | 3,055 | 3,217 |
USA | 717 | 782 | 426 | 439 | 1,143 | 1,220 |
United Kingdom | 124 | 61 | 705 | 232 | 828 | 292 |
Singapore | 184 | 200 | 254 | 271 | 439 | 470 |
China | 249 | 316 | 78 | 91 | 327 | 407 |
Hungary | 112 | 120 | 158 | 177 | 270 | 297 |
Czech Republic | 118 | 130 | 150 | 181 | 268 | 311 |
Poland | 78 | 95 | 179 | 199 | 257 | 294 |
Netherlands | 52 | 49 | 132 | 132 | 184 | 181 |
Sweden | 39 | 37 | 113 | 113 | 151 | 150 |
Austria | 58 | 13 | 64 | 37 | 122 | 51 |
India | 13 | 20 | 86 | 126 | 99 | 146 |
Mexico | 31 | 28 | 25 | 15 | 55 | 44 |
Brazil | 24 | 25 | 26 | 23 | 49 | 48 |
Italy | 18 | 17 | 7 | 6 | 25 | 23 |
Canada | 9 | 13 | 3 | 7 | 12 | 21 |
Moldova | 1 | — | 11 | 8 | 12 | 8 |
Taiwan | 4 | 5 | 1 | 1 | 5 | 6 |
Romania | 3 | 2 | 2 | 3 | 5 | 5 |
Thailand | 2 | — | 1 | — | 3 | — |
Total | 2,730 | 2,863 | 4,594 | 4,340 | 7,324 | 7,203 |
Salaries and other remuneration | ||||||
Board and CEO | ||||||
Basic wage incl. other benefits | Variable remuneration | Other employees | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Parent company | 17 | 16 | — | — | 31 | 17 |
Subsidiaries | 59 | 50 | 12 | 14 | 3,436 | 3,059 |
Total | 76 | 65 | 12 | 14 | 3,467 | 3,075 |
Salaries and remuneration | Social security contribution | Pension contributions | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Parent company | 48 | 32 | 18 | 12 | 10 | 8 |
Subsidiaries | 3 507 | 3 122 | 564 | 522 | 52 | 47 |
Total | 3 555 | 3 155 | 582 | 534 | 62 | 56 |
Gender distribution in management at the balance sheet date | ||||||
Women | Men | Total | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Board members | 4 | 4 | 5 | 5 | 9 | 9 |
Group Management | 1 | — | 6 | 6 | 7 | 6 |
Management positions | 271 | 255 | 655 | 656 | 926 | 911 |
Remuneration to the board, chief executive officer and other senior officers 2024 | |||||
Basic wage/Board | Variable | Other | Pension | ||
SEK ’000s | remuneration | remuneration | benefits | contributions | Total |
Chairman of the Board | 937 | — | — | — | 937 |
Board members (7 persons) | 3,576 | — | — | — | 3,576 |
Chief Executive Officer | 12,035 | — | 144 | 4,122 | 16,301 |
Other senior officers (6 persons) | 35,678 | 9,883 | 910 | 1,529 | 48,000 |
Total remuneration to the Board, CEO and senior | 52,226 | 9,883 | 1,053 | 5,651 | 68,813 |
officers |
Remuneration to the board, chief executive officer and other senior officers 2023 | |||||
Basic wage/Board | Variable | Other | Pension | ||
SEK ’000s | remuneration | remuneration | benefits | contributions | Total |
Chairman of the Board | 896 | — | — | — | 896 |
Board members (7 persons) | 3,422 | — | — | — | 3,422 |
Chief Executive Officer | 11,140 | — | 143 | 3,890 | 15,173 |
Other senior officers (5 persons) | 33,810 | 12,986 | 788 | 2,019 | 49,603 |
Total remuneration to the Board, CEO and senior | 49,267 | 12,986 | 931 | 5,909 | 69,093 |
officers |
MSEK | 2024 | 2023 |
PwC | ||
Audit assignment | 8 | 7 |
Audit-related services | — | — |
Tax advisory services | 0 | 0 |
Other services | 0 | 1 |
Other Audit assignment | 2 | 2 |
Audit-related services | 0 | 0 |
Tax advisory services | 1 | 1 |
Other services | 0 | 0 |
Total | 11 | 10 |
MSEK | 2024 | 2023 |
Costs for goods for resale and other production | ||
material | 2,670 | 2,688 |
Personnel costs | 4,369 | 3,993 |
Freight costs | 2,164 | 2,443 |
Other production costs | 2,490 | 2,344 |
Costs for depreciation and write-downs | 1,411 | 1,243 |
Cost for advertising and other selling expenses | 63 | 65 |
Other costs | 438 | 395 |
Total | 13,605 | 13,169 |
Financial income | ||
MSEK | 2024 | 2023 |
Interest income | 21 | 14 |
Exchange rate gains | 42 | 218 |
Other | 1 | 3 |
Total | 64 | 235 |
Financial expenses | ||
MSEK | 2024 | 2023 |
Interest expenses leasing liabilities | –177 | –141 |
Interest expenses other liabilities | –327 | –197 |
Exchange rate losses | –53 | –211 |
Other | –15 | –13 |
Total | –571 | –561 |
Recorded tax | ||
MSEK | 2024 | 2023 |
Current tax on the result for the year | –170 | –168 |
Withholding tax on dividends and other taxes | –9 | –7 |
Correction of previous years’ current tax expense | –5 | –1 |
Deferred tax | 88 | 35 |
Recorded tax | –95 | –140 |
Reconciliation of recorded tax | ||
MSEK | 2024 | 2023 |
Result before taxes | 278 | 398 |
Tax according to Swedish tax rate of 20.6 (20.6)% | –57 | –82 |
Tax effect of: | ||
— differences in tax rates for foreign subsidiaries | 17 | –30 |
— non-deductible costs | –37 | –30 |
— revaluation of deferred taxes | –12 | 3 |
— correction of previous years’ tax expense | –5 | –1 |
— withholding tax on dividends | –5 | –9 |
— other | 5 | 7 |
Recorded tax | –95 | –140 |
Deferred tax assets and liabilities by nature | ||
MSEK | 2024 | 2023 |
Tax loss carryforwards | 235 | 197 |
Fixed assets | –218 | –243 |
Other items | 206 | 165 |
222 | 120 | |
Less: | ||
Tax losses carried forward not valued | –16 | –25 |
Closing balance, net | 206 | 94 |
Allocation of deferred tax assets and liabilities in the statement | ||
of financial position | ||
MSEK | 2024 | 2023 |
Deferred tax assets | 490 | 391 |
Deferred tax liabilities | –284 | –297 |
Closing balance, net | 206 | 94 |
Change in deferred tax | ||
MSEK | 2024 | 2023 |
Opening balance, net | 94 | 150 |
Acquisition of operations | –4 | –84 |
Recorded deferred tax on the result for the year | 88 | 35 |
Tax items charged directly against other comprehensive income | 18 | –8 |
Translation differences | 9 | 1 |
Closing balance, net | 206 | 94 |
Due date structure — deferred tax assets relating to tax loss | ||
carryforwards | ||
MSEK | 2024 | 2023 |
Due within one year | 1 | — |
Due within 2–5 years | 6 | 0 |
Due after 5 years | 3 | 2 |
No due date | 208 | 170 |
Closing balance | 219 | 172 |
2024 | 2023 | |
Result for the year attributable to parent company | ||
shareholders, MSEK | 176 | 248 |
Average number of outstanding shares, in thousands | 35,358 | 35,358 |
Earnings per share, SEK | 4.99 | 7.02 |
MSEK | 2024 | 2023 |
Cash flow from operating activities | 1,416 | 1,782 |
Financial items | 507 | 326 |
Paid taxes | 222 | 242 |
Acquired and divested operations | –1,083 | –832 |
Other items included in cash flow from investing | ||
activities | –168 | –180 |
Operating cash flow | 894 | 1,338 |
Adjustment for items not included in cash flow | ||
MSEK | 2024 | 2023 |
Depreciation, amortization and write-downs of intangible and tangible assets | 1,411 | 1,243 |
Changes in provisions that affect cash flow | 16 | –38 |
Result from disposal of tangible assets | –16 | –5 |
Unrealized exchange rate gains and losses | –26 | –27 |
Other changes | –171 | 82 |
Total | 1,215 | 1,255 |
Paid and received interest | ||
MSEK | 2024 | 2023 |
Paid interest | –499 | –343 |
Received interest | 21 | 14 |
Total | –478 | –328 |
Other intangible | ||||||||
Goodwill | Trademarks 1) | assets 2) | Total | |||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Opening acquisition value | 4,453 | 3,656 | 769 | 783 | 1,406 | 1,220 | 6,628 | 5,660 |
Investments | — | — | — | — | 19 | 13 | 19 | 13 |
Acquired and divested operations | 372 | 865 | — | — | –37 | 221 | 334 | 1,086 |
Disposals | — | — | — | — | –23 | –31 | –23 | –31 |
Reclassification | — | — | — | — | 13 | 7 | 13 | 7 |
Translation difference | 264 | –68 | 48 | –15 | 79 | –23 | 391 | –106 |
Closing acquisition value | 5,089 | 4,453 | 816 | 769 | 1,457 | 1,406 | 7,362 | 6,628 |
Opening accumulated amortization and write-downs | –1 | –1 | — | — | –814 | –736 | –815 | –737 |
Acquired and divested operations | — | — | — | — | — | — | — | — |
Amortization for the year | — | — | — | — | –125 | –113 | –125 | –113 |
Disposals | — | — | — | — | 20 | 27 | 20 | 27 |
Reclassification | — | — | — | — | — | –1 | — | –1 |
Translation difference | — | — | — | — | –40 | 10 | –40 | 10 |
Closing accumulated amortization and write-downs | –1 | –1 | — | — | –959 | –814 | –960 | –815 |
Net residual value | 5,088 | 4,452 | 816 | 769 | 498 | 593 | 6,402 | 5,813 |
Amortization specified by function in the income statement | ||
MSEK | 2024 | 2023 |
Cost of products and services sold | –75 | –61 |
Selling expenses | –45 | –45 |
Administrative expenses | –5 | –7 |
Total | –125 | –113 |
Intangible assets with indefinite useful life divided by cash | ||
generating unit | ||
MSEK | 2024 | 2023 |
Supply Chain Solutions | 4,446 | 3,812 |
Print & Packaging Solutions | 1,458 | 1,408 |
Total | 5,904 | 5,221 |
Estimated useful life | |
25–30 years | |
Building inventories | 5–15 years |
Land improvements | 20 years |
Printing presses, offset | 7–10 years |
Printing presses, digital | 3–5 years |
Other mechanical equipment | 7–10 years |
Computer equipment and systems | 3–5 years |
Vehicles | 5 years |
Other equipment | 5–10 years |
Buildings | Plant and | Equipment, tools, | ||||
and land 1) | machinery | fixtures and fittings | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Opening acquisition value | 591 | 544 | 1,121 | 1,029 | 1,190 | 1,133 |
Investments | 12 | 10 | 32 | 61 | 91 | 65 |
Acquired and divested operations | 5 | — | 26 | 83 | 39 | 88 |
Disposals | –1 | –4 | 5 | –58 | –41 | –97 |
Reclassification | 19 | 52 | –8 | 11 | 24 | 23 |
Translation difference | 31 | –11 | 64 | –5 | 73 | –21 |
Closing acquisition value | 658 | 591 | 1,239 | 1,121 | 1,376 | 1,190 |
Opening accumulated depreciation and write-downs | –338 | –317 | –863 | –836 | –832 | –807 |
Acquired and divested operations | — | — | — | –28 | — | –38 |
Depreciation for the year | –33 | –30 | –77 | –56 | –109 | –93 |
Disposals | 1 | 3 | –8 | 53 | 35 | 89 |
Reclassification | –15 | — | 15 | 0 | 0 | 1 |
Translation difference | –17 | 6 | –50 | 4 | –50 | 15 |
Closing accumulated depreciation and write-downs | –401 | –338 | –982 | –863 | –955 | –832 |
Net residual value | 256 | 254 | 257 | 258 | 421 | 358 |
Fixed assets | ||||||
under construction 2) | Total | |||||
MSEK | 2024 | 2023 | 2024 | 2023 | ||
Opening acquisition value | 23 | 72 | 2,926 | 2,778 | ||
Investments | 42 | 54 | 176 | 191 | ||
Acquired and divested operations | — | — | 70 | 171 | ||
Disposals | –3 | –3 | –40 | –162 | ||
Reclassification | –48 | –101 | –13 | –15 | ||
Translation difference | 1 | 1 | 169 | –37 | ||
Closing acquisition value | 15 | 23 | 3,288 | 2,926 | ||
Opening accumulated depreciation and write-downs | — | — | –2,032 | –1,960 | ||
Acquired and divested operations | — | — | — | –65 | ||
Depreciation for the year | — | — | –218 | –178 | ||
Disposals | — | — | 28 | 146 | ||
Reclassification | — | — | 0 | 1 | ||
Translation difference | — | — | –117 | 24 | ||
Closing accumulated depreciation and write-downs | — | — | –2,339 | –2,032 | ||
Net residual value | 15 | 23 | 950 | 893 |
Depreciation specified by function in the income statement | ||
MSEK | 2024 | 2023 |
Cost of products and services sold | –188 | –149 |
Selling expenses | –4 | –4 |
Administrative expenses | –25 | –26 |
Total | –218 | –178 |
Equipment, tools, | ||||||||
Buildings and land | Plant and machinery | fixtures and fittings | Total | |||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Opening acquisition value | 6,546 | 5,791 | 297 | 350 | 208 | 309 | 7,051 | 6,450 |
Investments | 279 | 261 | 77 | 19 | 44 | 66 | 399 | 346 |
Acquired and divested operations | 273 | 700 | — | — | — | 17 | 273 | 717 |
Disposals | –156 | –292 | –50 | –74 | –75 | –180 | –282 | –547 |
Remeasurement | 615 | 183 | 2 | 0 | –2 | –6 | 615 | 177 |
Translation difference | 361 | –97 | 13 | 1 | 8 | 3 | 382 | –93 |
Closing acquisition value | 7,918 | 6,546 | 338 | 297 | 183 | 208 | 8,439 | 7,051 |
Opening accumulated depreciation and write-downs | –2,432 | –1,940 | –141 | –154 | –93 | –204 | –2,666 | –2,298 |
Depreciation for the year | –955 | –825 | –55 | –60 | –59 | –66 | –1,068 | –952 |
Disposals | 156 | 292 | 49 | 74 | 73 | 180 | 278 | 547 |
Translation difference | –127 | 41 | –6 | 0 | –3 | –3 | –137 | 37 |
Closing accumulated depreciations and write-downs | –3,358 | –2,432 | –153 | –141 | –82 | –93 | –3,593 | –2,666 |
Net residual value | 4,561 | 4,114 | 186 | 156 | 100 | 115 | 4,847 | 4,385 |
Depreciation specified by function in the income statement | ||
MSEK | 2024 | 2023 |
Cost of products and services sold | –1,017 | –913 |
Selling expenses | –19 | –14 |
Administrative expenses | –32 | –24 |
Total | –1,068 | –952 |
Expenses recognized in the income statement | ||
MSEK | 2024 | 2023 |
Depreciation right-of-use assets | –1,068 | –952 |
Interest expenses lease liability | –177 | –141 |
Expenses related to short-term leases and leases | ||
with low value | –299 | –206 |
Expenses related to variable leasing fees that is not included in the lease liability | –67 | –67 |
Total | –1,610 | –1,365 |
Financial assets per category 2024 | ||||
Assets valued to | ||||
Assets valued to | fair value through | |||
MSEK | amortized cost | profit and loss | Total | Whereof short-term |
Accounts receivable | 2,194 | — | 2,194 | 2,194 |
Cash and cash equivalents | 1,138 | — | 1,138 | 1,138 |
Other securities | 58 | — | 58 | — |
Investments in associates | 7 | — | 7 | — |
Hedging derivatives | — | 0 | 0 | 0 |
Other receivables | 98 | — | 98 | 84 |
Closing balance | 3,496 | 0 | 3,496 | 3,417 |
Financial assets per category 2023 | Assets valued to | |||
Assets valued to | fair value through | |||
MSEK | amortized cost | profit and loss | Total | Whereof short-term |
Accounts receivable | 2,038 | — | 2,038 | 2,038 |
Cash and cash equivalents | 1,107 | — | 1,107 | 1,107 |
Other securities | 56 | — | 56 | — |
Hedging derivatives | — | 0 | 0 | 0 |
Other receivables | 93 | — | 93 | 82 |
Closing balance | 3,294 | 0 | 3,294 | 3,226 |
MSEK | 2024 | 2023 |
Raw materials and consumables | 198 | 198 |
Work in process | 37 | 28 |
Finished goods | 144 | 124 |
Closing balance | 378 | 349 |
Accounts receivable — aging report | ||
MSEK | 2024 | 2023 |
Not overdue | 1,852 | 1,619 |
1–30 days overdue | 266 | 344 |
31–60 days overdue | 53 | 46 |
61–90 days overdue | 24 | 19 |
91–120 days overdue | 17 | 19 |
More than 120 days overdue | 12 | 18 |
Provisions doubtful accounts | –30 | –27 |
Total | 2,194 | 2,038 |
Change in provision for doubtful receivables | ||
MSEK | 2024 | 2023 |
Opening balance | –26 | –22 |
Provision in acquired operations | — | –1 |
Reversal of provision from previous year | 6 | 10 |
Utilized provisions for confirmed losses | 18 | 16 |
Provisions during the year | –25 | –30 |
Translation difference | –2 | 1 |
Closing balance | –30 | –26 |
Number of registered shares in the parent company | 2024 | 2023 |
Issued as of 1 Jan. | 35,357,751 | 35,357,751 |
Issued as of 31 Dec. | 35,357,751 | 35,357,751 |
2024 | Number of shares | Number of votes | Share capital, SEK |
A shares | 1,814,813 | 18,148,130 | 18,148,130 |
B shares | 33,542,938 | 33,542,938 | 335,429,380 |
Total | 35,357,751 | 51,691,068 | 353,577,510 |
MSEK | 2024 | 2023 |
Cash and bank | 1,138 | 1,107 |
Cash and cash equivalents | 1,138 | 1,107 |
MSEK | 2024 | 2023 |
Services performed, not invoiced | 214 | 128 |
Prepaid insurance expenses | 13 | 13 |
Prepaid IT expenses | 36 | 26 |
Prepaid leasing expenses | 32 | 49 |
Other prepaid expenses | 45 | 84 |
Other accrued income | 46 | 47 |
Total | 387 | 348 |
Long-term financial liabilities | ||||
2024 | 2023 | |||
MSEK | Carrying amount | Fair Value | Carrying amount | Fair Value |
Other interest bearing liabilities | ||||
Bank loan (GBP) | 1,448 | 1,321 | 848 | 766 |
Bank loan (EUR) | 1,149 | 1,085 | 1,110 | 1,028 |
Bank loan (USD) | 891 | 816 | 934 | 841 |
Revolver credit facility | 1,283 | 1,283 | 699 | 699 |
Contingent considerations | — | — | 382 | 382 |
Mandatory put/call options | 69 | 69 | 21 | 21 |
Other interest bearing liabilities | 2 | 2 | 3 | 3 |
Lease liabilities | 4,037 | 4,037 | 3,608 | 3,608 |
Closing balance | 8,879 | 8,613 | 7,605 | 7,348 |
Short-term financial liabilities | ||||
2024 | 2023 | |||
MSEK | Carrying amount | Fair Value | Carrying amount | Fair Value |
Other interest bearing liabilities | ||||
Bank loan (USD) | 132 | 129 | 120 | 117 |
Bank loan (GBP) | 55 | 53 | 13 | 12 |
Contingent considerations | 3 | 3 | 50 | 50 |
Mandatory put/call options | 18 | 18 | 478 | 478 |
Other interest bearing liabilities | 17 | 17 | 22 | 22 |
Lease liabilities | 1,073 | 1,073 | 938 | 938 |
Accounts payable | 790 | 790 | 673 | 673 |
Other financial liablities | 282 | 282 | 132 | 132 |
Closing balance | 2,370 | 2,364 | 2,427 | 2,423 |
MSEK | Jan.–Mar. 2025 | Apr.–Dec. 2025 | 2026–2029 | 2030 and later |
Bank loans | 124 | 348 | 4,900 | — |
Contingent consideration | — | 3 | — | — |
Mandatory put/call options | — | 18 | 69 | — |
Other interest bearing liabilities | 17 | — | 2 | — |
Lease liabilities | 344 | 885 | 3,194 | 1,402 |
Accounts payable | 790 | — | — | — |
Other financial liablities | 282 | — | — | — |
Total | 1,557 | 1,255 | 8,164 | 1,402 |
Contingent considerations and mandatory put/call options | ||||
Contingent considerations | Mandatory put/call options | |||
MSEK | 2024 | 2023 | 2024 | 2023 |
Opening balance | 432 | 53 | 499 | 481 |
Acquisitions for the year | — | 382 | 94 | — |
Changes in value recognized in the income | ||||
statement | –185 | 14 | — | — |
Changes in value recognized in equity | — | — | –21 | 38 |
Other changes | –210 | — | — | — |
Payments | –60 | –17 | –501 | –1 |
Translation differences | 26 | 0 | 16 | –19 |
Closing balance | 3 | 432 | 87 | 499 |
Provisions | Other | ||||
for post- | interest- | ||||
Cash and cash | Lease | employment | bearing | ||
MSEK | equivalents | liabilities | benefits | liabilities | Totalt |
Net debt as of Jan 1, 2024 | –1,107 | 4,546 | 71 | 4,680 | 8,191 |
Acquired and divested operations | — | 302 | — | 9 | 311 |
Changes with effect on cash-flow | 42 | –1,014 | –6 | 399 | –578 |
Changes with no effect on cash-flow | — | 1,012 | 5 | –335 | 682 |
Translation difference | –73 | 264 | 2 | 314 | 506 |
Net debt as of Dec 31, 2024 | –1,138 | 5,110 | 72 | 5,067 | 9,112 |
Provisions | Other | ||||
for post- | interest- | ||||
Cash and cash | Lease | employment | bearing | ||
MSEK | equivalents | liabilities | benefits | liabilities | Total |
Net debt as of Jan 1, 2023 | –904 | 4,286 | 78 | 3,817 | 7,276 |
Acquired and divested operations | — | 629 | — | 398 | 1,026 |
Changes with effect on cash-flow | –237 | –919 | –4 | 542 | –617 |
Changes with no effect on cash-flow | — | 608 | –3 | 51 | 657 |
Translation difference | 34 | –57 | 0 | –128 | –151 |
Net debt as of Dec 31, 2023 | –1,107 | 4,546 | 71 | 4,680 | 8,191 |
Estimated effect from changes | |||
in exchange rates by 10% | |||
Operating | |||
MSEK | Net sales | result | before tax |
EUR | +/– 795 | +/– 37 | +/– 26 |
USD | +/– 418 | +/– 26 | +/– 18 |
GBP | +/– 136 | +/– 17 | +/– 12 |
EUR, USD & GBP | +/– 1,349 | +/– 80 | +/– 56 |
Nominal | Average | |
amount | hedging | |
Currencies | MSEK | rate |
EUR/SEK | 257 | 11.49 |
GBP/SEK | 150 | 13.78 |
EUR/PLN | 29 | 4.34 |
USD/PLN | 0.5 | 3.94 |
PLN/SEK | 0.6 | 2.64 |
Non- | ||
Floating | interest- | |
MSEK | interest | bearing |
Other securities | — | 65 |
Long-term receivables | — | 14 |
Current receivables | — | 2,278 |
Cash and bank | 1,138 | — |
Long-term liabilities | –8,952 | — |
Current liabilities | –1,298 | –1,072 |
Total | –9,112 | 1,285 |
Percent | 2024 | 2023 |
Discount rate, % | 3.35 | 3.60 |
Expected return on plan assets, % | 3.35 | 3.60 |
Provisions for post-employment obligations | |||
Funded | Unfunded | ||
MSEK | plans | plans | Total |
Present value of post- employment | |||
obligations | 82 | 16 | 98 |
The fair value of plan assets | –26 | — | –26 |
Provision for post-employment | 56 | 16 | 72 |
obligations according to the balance | |||
sheet |
Change in current value of the post-employment obligations | ||
MSEK | 2024 | 2023 |
Opening balance | 94 | 101 |
Interest expense | 4 | 3 |
Actuarial gains(–)/losses(+), net | 2 | –5 |
Current year service cost | 0 | 0 |
Pensions paid out | –5 | –5 |
Translation difference | 3 | 0 |
Closing balance | 98 | 94 |
Change in plan assets fair value | ||
MSEK | 2024 | 2023 |
Opening balance | 23 | 23 |
Return on plan assets | 1 | 1 |
Disbursement | 0 | –1 |
Actuarial gains(–)/losses(+), net | 1 | 0 |
Translation difference | 1 | 0 |
Closing balance | 26 | 23 |
Net expense recognized in the income statement regarding | ||
defined benefit plans | ||
MSEK | 2024 | 2023 |
Current year service cost | 0 | 0 |
Interest expense | 4 | 3 |
Return on plan assets | –1 | –1 |
Total | 3 | 3 |
MSEK | |||||
MSEK | 2024 | 2023 |
Holiday pay liability | 71 | 66 |
Social security contributions | 55 | 53 |
Accrued salaries and remuneration | 191 | 188 |
Accrued expenses for services and goods received | 416 | 389 |
Other accrued expenses and deferred income | 140 | 173 |
Closing balance | 873 | 869 |
Pledged assets | ||
MSEK | 2024 | 2023 |
Floating charges | 119 | 119 |
Other pledged assets | — | — |
Total | 119 | 119 |
Whereof pledged to: | ||
— credit institutions | 119 | 119 |
Contingent liabilities | ||
MSEK | 2024 | 2023 |
Contingent liabilities | 0 | 0 |
Total | 0 | 0 |
MSEK | |||
MSEK | 2024 | 2023 |
PwC | ||
Audit assignment | 4 | 3 |
Audit-related services | — | — |
Tax advisory services | — | — |
Other services | 0 | 1 |
Total | 4 | 4 |
Other operating income | ||
MSEK | 2024 | 2023 |
Exchange rate gains | 0 | 0 |
Other | 7 | 7 |
Total | 7 | 7 |
Other operating expenses | ||
MSEK | 2024 | 2023 |
Capital losses on disposal of xed assets | –2 | — |
Total | –2 | — |
Result from shares in subsidiaries | ||
MSEK | 2024 | 2023 |
Write-downs of shares in subsidiaries | — | –24 |
Dividends from subsidiaries | 193 | 299 |
Total | 193 | 276 |
Interest income | ||
MSEK | 2024 | 2023 |
Interest income, external | 14 | 9 |
Interest income, subsidiaries | 286 | 202 |
Total | 299 | 211 |
Other nancial income | ||
MSEK | 2024 | 2023 |
Exchange rate gains | 214 | 134 |
Total | 214 | 134 |
Interest expenses | ||
MSEK | 2024 | 2023 |
Interest expenses, external | –302 | –176 |
Interest expenses, subsidiaries | –25 | –15 |
Total | –326 | –192 |
Other nancial expenses | ||
MSEK | 2024 | 2023 |
Exchange rate losses | –304 | –103 |
Other nancial expenses | –14 | –13 |
Total | –318 | –116 |
Tax on the result for the year | ||
MSEK | 2024 | 2023 |
Withholding tax on income from foreign subsidiaries | 0 | 0 |
Correction of previous years’ current tax expense | 0 | 0 |
Deferred tax | 38 | –1 |
Total | 38 | –1 |
Reconciliation of recorded tax | ||
MSEK | 2024 | 2023 |
Result before taxes | 2 | 280 |
Tax according to Swedish tax rate of 20.6 (20.6)% | 0 | –58 |
Tax eect of: | ||
— non-taxable dividends from subsidiaries | 40 | 62 |
— write-downs of shares in subsidiaries | — | –5 |
— withholding tax on income from foreign | ||
subsidiaries | 0 | 0 |
— non tax-deductible contribution, representation | ||
and association costs | –1 | 0 |
— other | 0 | 0 |
Total | 38 | –1 |
Deferred tax receivables | ||
MSEK | 2024 | 2023 |
Tax loss carry forwards | 135 | 100 |
Other | 16 | 13 |
Total | 151 | 113 |
MSEK | 2024 | 2023 |
Retained earnings | 1,165 | 1,033 |
Net result for the year | 40 | 279 |
Total | 1,204 | 1,312 |
MSEK | 2024 | 2023 | |
SEK 4.15 | (4.15) per share is distributed to the | ||
shareholders | 147 | 147 | |
Remaining balance to be carried forward | 1,058 | 1,165 | |
Total | 1,204 | 1,312 |
MSEK | 2024 | 2023 |
Opening balance | 2,278 | 2,080 |
Investments | 565 | 222 |
Revaluation of additional consideration | –1 | — |
Write-downs | — | –24 |
Closing balance | 2,842 | 2,278 |
Specification of shares in subsidiaries | |||||
Book | |||||
Per- | value of | ||||
Number | centage | holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders do Brasil Representações Ltda | 08.789.936/0001-55 | São Paulo, Brazil | 3,105,550 | 100 | 12 |
Mentor Gerenciamento de Supply Chain (Brasil) Ltda | 08.849.405/0001-00 | São Paulo, Brazil | 7,241,126 | 100 | 9 |
Elanders Holding GmbH | HRB105591 | Herrenberg, Germany | 25,000 | 100 | 381 |
LGI Logistics Group International GmbH | HRB243806 | Herrenberg, Germany | — | 100 | — |
Helix Software + Support GmbH | HRB226056 | Herrenberg, Germany | — | 100 | — |
ITG GmbH Internationale Spedition und Logistik | HRB66157 | München, Germany | — | 100 | — |
ITG Air & Sea GmbH | HRB250422 | Oberding (Schwaig), Germany | — | 75 | — |
ITG International Transports Inc. | 43240627 | Boston, USA | — | 100 | — |
ITG Austria GmbH | FN 560496i | Reichersberg, Austria | — | 100 | — |
ITG Fulfillment GmbH | HRB33746 | Oberhausen, Germany | — | 100 | — |
LGI Netherlands BV | 34083373 | Amsterdam, Netherlands | — | 100 | — |
Eijgenhuijsen Exploitatie BV | 08040501 | Ruurlo, Netherlands | — | 100 | — |
Eijgenhuijsen Precisievervoer BV | 08064979 | Ruurlo, Netherlands | — | 100 | — |
LGI Austria GmbH | FN 349601 w | Laxenburg, Austria | — | 100 | — |
LGI Espana s.l. | B19274901 | Cabanillas del Campo, Spain | — | 100 | — |
LGI Hungária Logisztikai Kft. | 13-09-140503 | Páty, Hungary | — | 100 | — |
LGI Logistics Group International AB | 556727-7990 | Borås, Sweden | — | 100 | — |
LGI Logistics Group International Ltd | 07251732 | Milton Keynes, UK | — | 100 | — |
Bonds Worldwide Holdings Ltd | GB 4608847 | Birmingham, UK | — | 100 | — |
Bonds Technical Couriers Ltd | GB 3036141 | Birmingham, UK | — | 100 | — |
Bonds Worldwide Express Ltd | GB 1938935 | Birmingham, UK | — | 100 | — |
LGI Polska Sp. z o.o. | KRS 0000246814 | Wroclaw, Poland | — | 100 | — |
LGI Romania s.r.l. | J02/1032/2019 | Arad, Romania | — | 100 | — |
LGI Czechia s.r.o. | CZ25204581 | Zákupy, Czech Republic | — | 100 | — |
LGI Deutschland GmbH | HRB354685 | Herrenberg, Germany | — | 100 | — |
LGI FreightLog GmbH | HRB761526 | Freiberg am Neckar, Germany | — | 100 | — |
LGI Logistics Solution GmbH | HRB32410 | Hünxe, Germany | — | 100 | — |
LGI reuseIT GmbH | HRB781610 | Herrenberg, Germany | — | 100 | — |
LGI TechLog GmbH | HRB513968 | Erfurt, Germany | — | 100 | — |
Logistik Lernzentrum GmbH | HRB246072 | Böblingen, Germany | — | 100 | — |
MotoristicSolutions GmbH | HRB781648 | Herrenberg, Germany | — | 100 | — |
Specification of shares in subsidiaries (cont.) | |||||
Book | |||||
Per- | value of | ||||
Number | centage | holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders Holding UK Limited | 15224840 | Cheshire, UK | 99 | 100 | 359 |
Bishopsgate Holding Ltd | GB15087903 | Swindon, UK | — | 88 | — |
Bishopsgate Newco Ltd | GB15087826 | Swindon, UK | — | 100 | — |
Kammac Ltd | 2255591 | Skelmersdale, UK | — | 100 | — |
Elanders Holding USA Inc. | 87-2849643 | Delaware, USA | 10,000 | 100 | 851 |
Bergen Shippers Corp | 0400327871 | New Jersey, USA | — | 100 | — |
Bergen Logistics Canada, Inc. | 002489278 | Brampton, Canada | — | 100 | — |
Bergen Ventures BV | 860650704 | Veghel, Netherlands | — | 100 | — |
Bergen Logistics BV | 860652397 | Veghel, Netherlands | — | 100 | — |
Rey 11 LLC | 0400422543 | New Jersey, USA | — | 100 | — |
CloudX Systems LLC | 0450769787 | New Jersey, USA | — | 100 | — |
Rex 11 SRL | 1016600023931 | Chișinău, Moldova | — | 100 | — |
Elanders Hungary Kft | 20-09-065122 | Zalalövő, Hungary | 1 | 100 | 146 |
Elanders Infologistics AB | 556121-8891 | Mölndal, Sweden | 314,330 | 100 | 287 |
Elanders Sverige AB | 556262-1689 | Borås, Sweden | — | 100 | — |
Elanders Italy S.r.l. | 05686620963 | Ponzano Veneto, Italy | 1 | 100 | 3 |
Elanders Kaisheim GmbH | HRB18350 | Kaisheim, Germany | 1 | 100 | 5 |
Elanders Donauwörth GmbH | HRB28117 | Donauwörth, Germany | — | 100 | — |
Elanders Ltd | GB 3788582 | Newcastle, UK | 2,300,000 | 100 | 31 |
Spreckley Ltd | 4179929 | Newcastle, UK | — | 100 | — |
Elanders Polska Sp. z o.o. | KRS 0000101815 | Płońsk, Poland | 144,280 | 100 | 90 |
Specification of shares in subsidiaries (cont.) | |||||
Book | |||||
Per- | value of | ||||
Number | centage | holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders Waiblingen GmbH | HRB722349 | Waiblingen, Germany | 1 | 100 | 109 |
Elanders International AB | 556058-0622 | Mölndal, Sweden | — | 100 | — |
Mentor Media Ltd | 199302450H | Singapore | — | 100 | — |
Asiapack Limited | 626139 | Hong Kong, China | — | 100 | — |
Asiapack (Shenzhen) Co., Ltd | 91440300734155669E | Shenzhen, China | — | 100 | — |
Chengdu Mentor Media Co., Ltd | 91510100597273959A | Chengdu, China | — | 100 | — |
Mentor Internet Solution Pte Ltd | 199508226M | Singapore | — | 100 | — |
Mentor Media (Chongqing) Co., Ltd | 915000006939331951 | Chongqing, China | — | 100 | — |
Mentor Media CBZ (Chongqing) Co., Ltd | 915000005814642169 | Chongqing, China | — | 100 | — |
Mentor Media (Chongqing) Co., Ltd – Wuhan Branch | 91420100MA4KYTDK3K | Wuhan, China | — | — | — |
Mentor Media (Kunshan) Co., Ltd | 913205837584821700 | Kunshan, China | — | 100 | — |
Mentor Media Juárez S.A. de C.V. | MMJ0810145N1 | Juárez, Mexico | — | 100 | — |
Mentor Media Ltd, Taiwan Branch | 70777068 | Taoyuan, Taiwan | — | — | — |
Mentor Media (Shenzhen) Co., Ltd | 91440300726187433D | Shenzhen, China | — | 100 | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Chongqing branch | 91500107MAE58P1995 | Chongqing, China | — | — | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Shanghai branch | 91310115MAE7X5BU8C | Shanghai, China | — | — | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Xiamen branch | 91350200MAE5E0T40H | Xiamen, China | — | — | — |
Mentor Media (Shenzhen) Logistics Ltd | 91440300793899377C | Shenzhen, China | — | 100 | — |
Mentor Media (USA) Supply Chain Management Inc | C3095841 | San Bernardino, USA | — | 100 | — |
Mentor Media (Xiamen) Co., Ltd | 91350200612051108M | Xiamen, China | — | 100 | — |
Mentor Printing and Logistics Pvt. Ltd | U72900TN2006PTC061596 | Chennai, India | — | 100 | — |
Mentor Shanghai Trading Co., Ltd | 91310000329537946A | Shanghai, China | — | 100 | — |
Mentor Supply Chain (Chongqing-CBZ) Co., Ltd | 91500106MA5YR1XH62 | Chongqing, China | — | 100 | — |
Mentor Supply Chain Mexico S.A. de C.V. | MSC191028QH1 | Juárez, Mexico | — | 100 | — |
Mentor Supply Chain (Netherlands) BV | 858777265 | Rotterdam, Netherlands | — | 100 | — |
Mentor Media Czech s.r.o. | CZ27742270 | Brno, Czech Republic | — | 100 | — |
Mentor Supply Chain (USA) Inc. | 202212131646372 | Warsaw, USA | — | 100 | — |
Mentor Supply Chain Thailand Ltd | 105566154947 | Bangkok, Thailand | — | 100 | — |
Mentor Supply Chain Vietnam Ltd | 0110081611 | Hanoi, Vietnam | — | 100 | — |
Shanghai Mentor Media Co., Ltd | 91310115703003515D | Shanghai, China | — | 100 | — |
Tristellar Graphic Sdn. Bhd. | 64775T | Johor, Malaysia | — | 100 | — |
Midland Information Resources Company | 42-1468885 | Davenport, USA | 10,000 | 100 | 223 |
ElandersUSA, LLC | 58-1448183 | Atlanta, USA | — | 100 | — |
myphotobook GmbH | HRB265124 | Berlin, Germany | 3 | 100 | 217 |
ReuseIT AB | 559342-0507 | Mölndal, Sweden | 50,000 | 85 | 119 |
ReuseIT Finance AB | 559210-6602 | Växjö, Sweden | — | 100 | — |
ReuseIT Sweden AB | 559210-6404 | Växjö, Sweden | — | 100 | — |
Total | 2,842 |
Other | ||||||
Goodwill | intangible assets | Total | ||||
MSEK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Opening acquisition value | 2 | 2 | 7 | 5 | 9 | 7 |
Acquisitions | — | — | 1 | 1 | 1 | 1 |
Disposals | — | — | –7 | — | –7 | — |
Closing acquisition value | 2 | 2 | 1 | 7 | 3 | 9 |
Opening accumulated amoization and write-downs | –2 | –2 | –4 | –4 | –6 | –6 |
Amoization of the year | — | 0 | –1 | –1 | –1 | –1 |
Disposals | — | — | 4 | — | 4 | — |
Closing accumulated amoization and write-downs | –2 | –2 | –1 | –4 | –3 | –6 |
Net residual value | — | — | — | 2 | — | 2 |
Amoization specied per function in the income statement | ||
MSEK | 2024 | 2023 |
Selling expenses | –1 | –1 |
Administrative expenses | 0 | 0 |
Total | –1 | –1 |
MSEK | 2024 | 2023 |
Salaries and holiday pay | 7 | 6 |
Social security contributions | 17 | 14 |
Interest | 2 | 6 |
Other accrued expenses and deferred income | 14 | 15 |
Closing balance | 40 | 40 |
Changes in interest-bearing liabilities | ||
MSEK | 2024 | 2023 |
Opening balance | 3,724 | 3,258 |
New loans | 560 | 885 |
Amoization of loans | –141 | –126 |
Other changes in interest-bearing liabilities | 552 | –197 |
Translation dierence | 263 | –95 |
Closing balance | 4,958 | 3,724 |
MSEK | 2024 | 2023 |
Bank overdra facilities, utilized amount | –9 | — |
Bank overdra facilities, granted amount | 242 | 236 |
Not utilized overdra | 233 | 236 |
Equipment, tools, | ||
xtures and ings | ||
MSEK | 2024 | 2023 |
Opening acquisition value | 1 | 1 |
Disposals | 0 | — |
Closing acquisition value | 1 | 1 |
Opening accumulated depreciation | –1 | –1 |
Depreciation for the year | 0 | 0 |
Disposals | 0 | — |
Closing accumulated depreciation | –1 | –1 |
Net residual value | 0 | 0 |
Pledged assets | Contingent liabilities | ||||
MSEK | 2024 | 2023 | MSEK | 2024 | 2023 |
Floating charges | 3 | 3 | Surety and contingent liabilities given for | ||
subsidiaries | 146 | 151 | |||
Other pledged assets | — | — | |||
Total | 146 | 151 | |||
Total | 3 | 3 | |||
Given to: | |||||
Credit institutions | 3 | 3 | |||
Total | 3 | 3 | |||
Other pledged assets primarily refer to collateral in the form of shares in subsidiaries. |
Adjustment for items not included in cash ow from | ||
operating activities | ||
MSEK | 2024 | 2023 |
Depreciation, amoization and write-downs of intangible and tangible assets | 3 | 1 |
Dividends from subsidiaries | –193 | –299 |
Unrealized exchange rate gains/losses | 31 | –113 |
Other items | 16 | 14 |
Total | –143 | –398 |
Paid and received interest | ||
MSEK | 2024 | 2023 |
Paid interest | –325 | –186 |
Received interest | 272 | 253 |
Total | –53 | 67 |
Dividends received from subsidiaries | ||
MSEK | 2024 | 2023 |
Elanders Donauwöh GmbH | 46 | — |
Elanders Hungary K | 9 | 17 |
Elanders Ltd | — | 51 |
Elanders Polska Sp. z o.o. | 9 | 4 |
Elanders UK Ltd | — | 8 |
Elanders Waiblingen GmbH | 127 | 215 |
ReuseIT AB | 3 | 4 |
Total | 193 | 299 |