Report on financial position for the Group in summary, IFRS
Total assets on December 31, 2020 was SEK 42,164 million (43,688) of which around SEK 4,000 million is related to the acquired paving and mineral aggregates operations. During the year we sold and completed more own developed homes than were production started which is why project and development properties have contracted compared to the end of 2019. Annehem Fastigheter, which was distributed to shareholders in December 2020, was included at the end of last year by SEK 2,077 million. Equity amounted to SEK 12,443 million (11,559), which generated a equity/assets ratio of 29.5 percent (26.5). Distribution of Annehem Fastigheter has affected equity by SEK -2,087 million including transaction costs. Included in the amount is a positive effect on profit of SEK 952 million referring to the difference between fair values and booked values as well as the reversal of previously eliminated construction contract profit. For more information concerning the effects of the distribution see the section Annehem Fastigheter and note 6.
MSEK | Dec 31 2020 | Dec 31 2019 | Jan 1 2019 | |
Mkr | 31 dec 2020 | 31 dec 2019 | 1 jan 2019 | |
Assets | Tillgångar | |||
Intangible assets | Immateriella anläggningstillgångar | 3,679 | 2,334 | 2,250 |
Tangible assets | Materiella anläggningstillgångar | 7,571 | 6,811 | 5,741 |
Investment property | Förvaltningsfastigheter | 130 | 558 | 589 |
Interest-bearing long-term receivables | Räntebärande långfristiga fordringar | 1,257 | 1,086 | 1,445 |
Other financial fixed assets | Övriga finansiella tillgångar | 2,016 | 2,097 | 1,297 |
Deferred tax recoverables | Uppskjuten skattefordran | 164 | 201 | 346 |
Total fixed assets | Summa anläggningstillgångar | 14,817 | 13,087 | 11,668 |
Project and development properties | Projekt- och exploateringsfastigheter | 14,074 | 16,948 | 17,219 |
Inventories | Varulager | 1,269 | 533 | 441 |
Interest-bearing current receivables | Räntebärande kortfristiga fordringar | 85 | 144 | 456 |
Other current receivables | Övriga kortfristiga fordringar | 10,951 | 12,603 | 13,030 |
Liquid funds | Likvida medel | 968 | 373 | 1,376 |
Total current assets | Summa omsättningstillgångar | 27,347 | 30,601 | 32,522 |
Total assets | Summa tillgångar | 42,164 | 43,688 | 44,190 |
Equity and liabilities | Eget kapital och skulder | |||
Equity | Eget kapital | 12,443 | 11,559 | 10,077 |
Liabilities | Skulder | |||
Interest-bearing long-term liabilities | Räntebärande långfristiga skulder | 4,289 | 3,803 | 3,970 |
Interest-bearing long-term liabilities, project financing | Räntebärande långfristiga skulder, projektfinansiering | 75 | 326 | 213 |
Deferred tax liabilities | Uppskjuten skatteskuld | 183 | 148 | 123 |
Other long-term liabilities | Övriga långfristiga skulder | 1,569 | 938 | 868 |
Total long-term liabilities | Summa långfristiga skulder | 6,116 | 5,215 | 5,174 |
Interest-bearing current liabilities | Räntebärande kortfristiga skulder | 2,647 | 3,011 | 1,310 |
Interest-bearing current liabilities, project financing | Räntebärande kortfristiga skulder, projektfinansiering | 4,981 | 7,637 | 10,963 |
Other current liabilities | Övriga kortfristiga skulder | 15,977 | 16,266 | 16,666 |
Total current liabilities | Summa kortfristiga skulder | 23,605 | 26,914 | 28,939 |
Total liabilities | Summa skulder | 29,721 | 32,129 | 34,113 |
Total equity and liabilities | Summa eget kapital och skulder | 42,164 | 43,688 | 44,190 |
Key ratios, IFRS | Nyckeltal, IFRS | |||
Capital employed | Sysselsatt kapital | 24,435 | 26,336 | 26,533 |
Equity/assets ratio, % | Soliditet, % | 29.5 | 26.5 | 22.8 |
Net debt | Nettoskuld | 9,682 | 13,174 | 13,179 |
Equity per share, SEK | Eget kapital per aktie, kr | 42.18 | 39.18 | 34.16 |
Number of outstanding shares at the end of the period, million | Utestående aktier vid periodens utgång, miljoner | 295.0 | 295.0 | 295.0 |
Report on changes in Group equity in summary, IFRS
MSEK | Dec 31 2020 | Dec 31 2019 | |
Mkr | 31 dec 2020 | 31 dec 2019 | |
Equity attributable to shareholders in parent company | Eget kapital hänförligt till moderbolagets ägare | ||
Opening equity on January 1 | Ingående eget kapital den 1 januari | 11,557 | 11,347 |
Adjustment consolidation tenant-owner housing associations (see note 1) | Justering konsolidering bostadsrättsföreningar (se not 1) | – | -1,271 |
Adjusted equity on January 1 | Justerat eget kapital den 1 januari | 11,557 | 10,076 |
Profit for the period | Periodens resultat | 3,182 | 2,656 |
Other comprehensive income for the period | Periodens övrigt totalresultat | -210 | 64 |
Total comprehensive income for the period | Periodens totalresultat | 2,972 | 2,720 |
Cash dividend | Lämnade utdelningar | – | -1,239 |
Dividends of Annehem Fastigheter | Utdelning Annehem Fastigheter | -2,065 | – |
Dividend expenses | Utdelningsutgifter | -22 | – |
Closing equity | Utgående eget kapital | 12,442 | 11,557 |
Non-controlling interests | Innehav utan bestämmande inflytande | ||
Opening equity on January 1 | Ingående eget kapital den 1 januari | 2 | 1 |
Comprehensive income for the period | Periodens totalresultat | -1 | 0 |
Shareholder contribution | Aktieägartillskott | – | 1 |
Closing equity | Utgående eget kapital | 1 | 2 |
Total closing equity | Totalt utgående eget kapital | 12,443 | 11,559 |