Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 746.726 | 641.491 | 679.106 | 764.1 | 953.7 | 900.3 | 1 002.1 | 914.8 | 931.6 | 1 023.0 | 1 100.6 | 1 099.7 | 1 123.3 | 1 219.7 | 1 339.8 | 1 482.2 | 1 563.2 | 1 724.7 | 1 991.7 | 2 053.9 | 2 804.0 | 2 932.0 | 3 333.0 |
| Aktywa trwałe (mln) | 190.34 | 159.046 | 133.581 | 154.9 | 171.4 | 215.9 | 288.0 | 312.8 | 297.8 | 329.6 | 360.6 | 358.1 | 381.7 | 380.6 | 425.1 | 453.5 | 455.5 | 541.4 | 519.6 | 527.9 | 707.4 | 814.199999 | 809.0 |
| Rzeczowe aktywa trwałe netto | 138.477 | 125.547 | 107.85 | 122.5 | 139.6 | 160.2 | 167.4 | 196.7 | 182.5 | 188.5 | 202.0 | 210.5 | 204.2 | 202.9 | 227.0 | 250.6 | 259.6 | 275.1 | 263.2 | 296.6 | 355.7 | 408.5 | 435.0 |
| Wartość firmy | 32.635 | 15.641 | 5.298 | 15.6 | 9.2 | 20.9 | 0.0 | 50.5 | 54.6 | 64.3 | 66.4 | 67.0 | 87.9 | 97.7 | 117.2 | 127.7 | 136.1 | 141.0 | 145.8 | 147.1 | 228.8 | 255.0 | 260.0 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 2.6 | 11.3 | 25.8 | 69.9 | 58.4 | 52.2 | 74.0 | 90.8 | 78.3 | 87.3 | 77.9 | 79.1 | 72.9 | 56.8 | 54.3 | 41.0 | 30.0 | 115.3 | 140.1 | 108.0 |
| Wartość firmy i wartości niematerialne i prawne | 32.635 | 15.641 | 5.298 | 18.2 | 20.5 | 46.7 | 69.9 | 108.9 | 106.8 | 138.3 | 157.2 | 145.3 | 175.2 | 175.6 | 196.3 | 200.6 | 192.9 | 195.3 | 186.8 | 177.1 | 344.1 | 395.1 | 368.0 |
| Należności netto | 0.0 | 0.0 | 227.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 500.7 | 495.9 | 517.2 | 647.9 | 779.3 | 769.4 | 828.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 1.8 | 2.0 |
| Aktywa obrotowe | 556.386 | 482.445 | 545.525 | 609.2 | 782.3 | 684.4 | 714.1 | 602.0 | 633.8 | 693.4 | 740.0 | 741.5 | 741.6 | 839.0 | 914.7 | 1 028.7 | 1 107.7 | 1 183.3 | 1 472.1 | 1 526.0 | 2 096.6 | 2 117.8 | 2 523.0 |
| Środki pieniężne i Inwestycje | 44.397 | 52.648 | 111.001 | 150.0 | 288.5 | 127.0 | 163.2 | 165.2 | 173.2 | 161.6 | 180.9 | 172.8 | 80.1 | 84.7 | 83.1 | 56.3 | 38.5 | 41.9 | 376.1 | 144.8 | 108.9 | 232.5 | 557.0 |
| Zapasy | 282.909 | 230.885 | 207.021 | 218.2 | 214.6 | 0.0 | 280.8 | 217.1 | 219.9 | 269.4 | 294.6 | 302.1 | 336.5 | 395.8 | 427.7 | 493.9 | 568.4 | 629.2 | 578.9 | 737.5 | 1 135.2 | 1 084.9 | 1 100.6 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 44.397 | 52.648 | 111.001 | 150.0 | 288.5 | 127.0 | 163.2 | 165.2 | 173.2 | 161.6 | 180.9 | 172.8 | 80.1 | 84.7 | 83.1 | 56.3 | 38.5 | 41.9 | 376.1 | 144.8 | 108.9 | 232.5 | 557.0 |
| Należności krótkoterminowe | 95.923 | 93.53 | 97.359 | 107.6 | 124.6 | 142.8 | 143.7 | 90.2 | 101.4 | 104.7 | 108.8 | 95.1 | 116.4 | 127.7 | 153.0 | 186.3 | 184.0 | 172.7 | 164.0 | 205.6 | 272.0 | 240.9 | 290.2 |
| Dług krótkoterminowy | 100.846 | 37.215 | 37.744 | 47.0 | 56.0 | 71.3 | 77.5 | 95.0 | 58.9 | 58.0 | 98.1 | 84.4 | 215.4 | 193.6 | 334.6 | 157.0 | 117.2 | 123.8 | 61.0 | 60.3 | 344.6 | 96.4 | 79.5 |
| Zobowiązania krótkoterminowe | 303.133 | 224.992 | 243.223 | 255.7 | 277.1 | 328.3 | 341.2 | 282.5 | 269.9 | 281.5 | 328.9 | 278.9 | 454.6 | 474.1 | 497.9 | 532.4 | 502.3 | 514.3 | 481.3 | 541.2 | 985.1 | 679.7 | 701.0 |
| Rozliczenia międzyokresowe | 74.746 | 65.144 | 72.844 | 2.3 | 0.0 | 71.5 | 81.2 | 62.8 | 68.8 | 77.1 | 74.6 | 69.4 | 81.3 | 94.0 | 110.8 | 123.3 | 7.5 | 143.0 | 159.2 | 187.6 | 0.0 | 23.4 | 0.0 |
| Zobowiązania długoterminowe | 28.853 | 25.432 | 26.182 | 30.5 | 35.9 | 41.9 | 69.8 | 67.8 | 67.9 | 93.8 | 82.7 | 95.9 | 116.8 | 123.5 | 132.5 | 146.1 | 134.9 | 143.9 | 144.5 | 138.8 | 229.3 | 261.099999 | 242.0 |
| Rezerwy z tytułu odroczonego podatku | 24.535 | 23.051 | 23.122 | 21.6 | 26.6 | 31.8 | 48.2 | 48.5 | 50.5 | 65.4 | 62.5 | 64.3 | 70.1 | 75.7 | 83.3 | 88.4 | 91.9 | 86.8 | 94.4 | 105.5 | 133.9 | 162.3 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 11.7 | 12.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 10.6 | 15.3 | 24.8 | 27.0 | 37.9 | 33.1 | 34.7 | 66.4 | 60.9 | 46.8 | 49.7 | 42.1 | 93.3 |
| Zobowiązania ogółem | 331.986 | 250.424 | 269.405 | 286.2 | 313.0 | 370.2 | 411.0 | 350.3 | 337.8 | 375.3 | 411.6 | 374.8 | 571.4 | 597.6 | 630.4 | 678.5 | 637.2 | 658.2 | 625.8 | 680.0 | 1 214.4 | 940.8 | 943.0 |
| Kapitał własny | 414.74 | 391.067 | 409.701 | 477.9 | 640.7 | 530.1 | 591.1 | 564.5 | 593.8 | 647.7 | 689.0 | 724.9 | 551.9 | 622.1 | 709.4 | 803.7 | 926.0 | 1 066.5 | 1 365.9 | 1 373.9 | 1 589.6 | 1 991.2 | 2 390.0 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 746.726 | 641.491 | 679.106 | 764.1 | 953.7 | 900.3 | 1 002.1 | 914.8 | 931.6 | 1 023.0 | 1 100.6 | 1 099.7 | 1 123.3 | 1 219.7 | 1 339.8 | 1 482.2 | 1 563.2 | 1 724.7 | 1 991.7 | 2 053.9 | 2 804.0 | 2 932.0 | nan |
| Inwestycje | 19.228 | 17.858 | 20.433 | 8.2 | 6.9 | 2.6 | 0.7 | 0.9 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 1.8 | 2.0 |
| Dług (mln) | 100.846 | 37.215 | 37.744 | 55.9 | 65.3 | 71.3 | 77.5 | 95.0 | 58.9 | 78.5 | 117.8 | 112.2 | 247.1 | 228.3 | 370.3 | 198.3 | 150.6 | 173.8 | 103.5 | 90.8 | 377.2 | 147.4 | 140.1 |
| Środki pieniężne i inne aktywa pieniężne | 44.397 | 52.648 | 111.001 | 150.0 | 288.5 | 127.0 | 163.2 | 165.2 | 173.2 | 161.6 | 180.9 | 172.8 | 80.1 | 84.7 | 83.1 | 56.3 | 38.5 | 41.9 | 376.1 | 144.8 | 108.9 | 232.5 | 557.0 |
| Dług netto | 56.449 | (15.433) | (73.257) | (94.1) | (223.2) | (55.7) | (85.7) | (70.2) | (114.3) | (83.1) | (63.1) | (60.6) | 167.0 | 143.6 | 287.2 | 142.0 | 112.1 | 131.9 | (272.6) | (54.0) | 268.3 | (85.1) | (557.0) |
| Ticker | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST | OEM-B.ST |
| Waluta | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK | SEK |