Note 4 – Financial assets and liabilities valued at fair value
The table below shows the allocated level for financial assets and financial liabilities recognized at fair value in the Group’s balance sheet. Measurement of fair value is based on a three level hierarchy;
Level 1: prices that reflect quoted prices on an active market for identical assets.
Level 2: based on direct or indirect inputs observable to the market not included in level 1.
Level 3: based on inputs unobservable to the market.
For a description of how fair value has been calculated see the Annual Report 2017, note 35. The fair value of financial assets and liabilities is estimated to be, in principle, the same as their recognized values.
| Group | 30 Sep 2018 | 30 Sep 2017 | 31 Dec 2017 | ||||||||||
| MSEK | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| Koncernen | 30 sep 2018 | 30 sep 2017 | 31 dec 2017 | ||||||||||
| Mkr | Nivå 1 | Nivå 2 | Nivå 3 | Summa | Nivå 1 | Nivå 2 | Nivå 3 | Summa | Nivå 1 | Nivå 2 | Nivå 3 | Summa | |
| Assets | Tillgångar | ||||||||||||
| Other securities held as fixed assets | Andra långfristiga värdepappersinnehav | 94 | 94 | 50 | 50 | 59 | 59 | ||||||
| Whereof investment in unlisted funds and shares | Varav icke marknadsnoterad fonder och aktier | 94 | 94 | 50 | 50 | 59 | 59 | ||||||
| Other long-term receivables | Andra långfristiga fordringar | 5 | 5 | – | 2 | 2 | |||||||
| Whereof commodity hedging with futures | Varav råvarusäkring med termin | 5 | 5 | – | 2 | 2 | |||||||
| Other current receivables | Övriga kortfristiga fordringar | 1 | 1 | 0 | 0 | 4 | 4 | ||||||
| Whereof currency swaps | Varav valutaswappar | 1 | 1 | 0 | 0 | 4 | 4 | ||||||
| Avialable-for-sale financial assets | Tillgångar som innehas för försäljning | – | 585 | 585 | – | ||||||||
| Whereof investment in listed shares | Varav marknadsnoterade aktier | – | 585 | 585 | – | ||||||||
| Total assets | Summa tillgångar | – | 6 | 94 | 100 | 585 | 0 | 50 | 635 | – | 6 | 59 | 65 |
| Liabilities | Skulder | ||||||||||||
| Other long-term liabilities | Övriga långfristiga skulder | 21 | 24 | 45 | 54 | 23 | 77 | 44 | 23 | 67 | |||
| Whereof interest rate swaps | Varav ränteswappar | 21 | 21 | 54 | 54 | 44 | 44 | ||||||
| Whereof contingent consideration | Varav villkorad köpeskilling | 24 | 24 | 23 | 23 | 23 | 23 | ||||||
| Other current liabilities | Övriga kortfristiga skulder | 1 | 9 | 10 | 3 | 11 | 14 | 2 | 11 | 13 | |||
| Whereof currency swaps | Varav valutaswappar | 1 | 1 | 3 | 3 | 2 | 2 | ||||||
| Whereof contingent consideration | Varav villkorad köpeskilling | 9 | 9 | 11 | 11 | 11 | 11 | ||||||
| Total liabilities | Summa skulder | – | 22 | 33 | 55 | – | 57 | 34 | 91 | – | 46 | 34 | 80 |
| Parent company | 30 Sep 2018 | 30 Sep 2017 | 31 Dec 2017 | ||||||||||
| MSEK | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | |
| Moderbolaget | 30 sep 2018 | 30 sep 2017 | 31 dec 2017 | ||||||||||
| Mkr | Nivå 1 | Nivå 2 | Nivå 3 | Summa | Nivå 1 | Nivå 2 | Nivå 3 | Summa | Nivå 1 | Nivå 2 | Nivå 3 | Summa | |
| Assets | Tillgångar | ||||||||||||
| Other securities held | Andra värdepappersinnehav | – | 585 | 585 | – | ||||||||
| Whereof shareholding in listed company | Varav marknadsnoterade aktier | – | 585 | 585 | – | ||||||||
| Total assets | Summa tillgångar | – | – | – | – | 585 | – | – | 585 | – | – | – | – |
The tables below is a reconciliation between the opening and closing balance for assets and liabilities included in level 3.
| Group | Other securities held as fixed asset | |||
| MSEK | 30 Sep 2018 | 30 Sep 2017 | 31 Dec 2017 | |
| Koncernen | Andra långfristiga värdepappersinnehav | |||
| Mkr | 30 sep 2018 | 30 sep 2017 | 31 dec 2017 | |
| Opening balance | Ingående balans | 59 | 54 | 54 |
| Investments during the period | Investeringar under perioden | 14 | 6 | 17 |
| Repayments during the period | Återbetalningar under perioden | – | -14 | -14 |
| Dividends received | Erhållen utdelning | -3 | 0 | -1 |
| Reported in profit for the period * | Redovisat i periodens resultat * | 24 | -1 | -2 |
| Reported in other comprehensive income | Redovisat i övrigt totalresultat | – | 5 | 5 |
| Closing balance | Utgående balans | 94 | 50 | 59 |
* Reported in net financial items
| Group | Contingent consideration | |||
| MSEK | 30 Sep 2018 | 30 Sep 2017 | 31 Dec 2017 | |
| Koncernen | Villkorad köpeskilling | |||
| Mkr | 30 sep 2018 | 30 sep 2017 | 31 dec 2017 | |
| Opening balance | Ingående balans | 34 | 23 | 23 |
| Acquisitions during the period | Periodens förvärv | – | 11 | 11 |
| Payments during the period | Periodens utbetalningar | -3 | – | – |
| Reported in profit for the profit | Redovisat i periodens resultat | |||
| Other operating costs | Övriga rörelsekostnader | 1 | – | – |
| Interest expense (discount) * | Räntekostnad (diskontering) * | 0 | 0 | 0 |
| Reported in other comprehensive income | Redovisat i övrigt totaltresultat | 1 | – | – |
| Closing balance | Utgående balans | 33 | 34 | 34 |
The contingent consideration will amount to at least SEK 3 million and at most SEK 39 million.
* Reported in net financial items