{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["PeriodAdmin","LanguageAdmin","Income statement - 6Q","Balance sheet - 6Q","Cash flow statement - 6Q","Net sales by vertical - 6Q","Quarterly data - 6Q","APM - 6Q","APM - calculations - 6Q","SysAdmin"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":371,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"PeriodAdmin","index":0,"n_rows":191,"n_cols":19,"rows_kept":191,"cut":false,"hidden":true,"merged":[[56,7,71,7],[4,8,5,8],[4,9,5,9],[8,7,23,7],[24,7,39,7],[40,7,55,7],[169,7,184,7],[186,7,190,7],[72,7,87,7],[88,7,103,7],[104,7,119,7],[120,7,135,7],[136,7,151,7],[152,7,167,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Q_No",{"$f":"VALUE(RIGHT(Sel_Quarter,1))","v":2}]
[null,null,null,null,null,null,null,null,null,null,"SelectIdx",{"$f":"Q_No+IF(Sel_Lang=\"ENG\",4,0)","v":6}]
[]
[null,null,null,null,null,null,null,null,"Namn","Rubrik till vald period"]
[null,null,null,null,null,null,null,null,null,null,"SWE",null,null,null,"ENG",null,null,null,"Divider"]
[null,null,"Name","Year","Name","Y",null,null,"ActPer_nMonth",{"$f":"INDEX(K7:R7,,SelectIdx)","v":"Six months"},"Tre månader","Sex månader","Nio månader","Helår","Three months","Six months","Nine months","Full-year"]
[null,null,"ActYear",2024,"ActY",{"$f":"VALUE(RIGHT(Sel_Year,2))","v":24},null,null,"ActPer_noMonth","6 months","3 månader","6 månader","9 månader","12 månader","3 months","6 months","9 months","12 months"]
[null,null,"ActYear_m1Y",{"$f":"D8-1","v":2023},"ActY_m1Y",{"$f":"TEXT(F8-1,\"00\")","v":"23"},null,"Perioden","ActQn",2,1,2,3,4,1,2,3,4]
[null,null,"ActYear_m2Y",{"$f":"D9-1","v":2022},"ActY_m2Y","22",null,null,"ActQ","Q2",{"$f":"\"Q\"&K9","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4"]
[null,null,"ActYear_m3Y",2021,"ActY_m3Y","21",null,null,"ActQ_Year","Q2 2024",{"$f":"K10&$S11&Sel_Year","v":"Q1 2024"},{"$f":"L10&$S11&Sel_Year","v":"Q2 2024"},"Q3 2024","Q4 2024","Q1 2024","Q2 2024","Q3 2024","Q4 2024"," "]
[null,null,"ActYear_m4Y",2020,"ActY_m4Y","20",null,null,"ActQ_Y","Q2 24",{"$f":"K10&$S12&ActY","v":"Q1 24"},"Q2 24","Q3 24","Q4 24","Q1 24","Q2 24","Q3 24","Q4 24"," "]
[null,null,"ActYear_m5Y",2019,"ActY_m5Y","19",null,null,"ActQn_Year","2 2024",{"$f":"K9&$S13&Sel_Year","v":"1 2024"},"2 2024","3 2024","4 2024","1 2024","2 2024","3 2024","4 2024"," "]
[null,null,"ActYear_m6Y",2018,"ActY_m6Y","18",null,null,"ActQn_Y","2 24",{"$f":"K9&$S14&ActY","v":"1 24"},"2 24","3 24","4 24","1 24","2 24","3 24","4 24"," "]
[null,null,"ActYear_m7Y",2017,"ActY_m7Y","17",null,null,"ActMon","06","03","06","09","12","03","06","09","12"]
[null,null,"ActYear_m8Y",2016,"ActY_m8Y","16",null,null,"ActYearMonth","2024 06",{"$f":"ActYear&$S16&K15","v":"2024 03"},"2024 06","2024 09","2024 12","2024 03","2024 06","2024 09","2024 12"," "]
[null,null,"ActYear_m9Y",2015,"ActY_m9Y","15",null,null,"ActQBrMDay","30 Jun","31 mar","30 jun","30 sep","31 dec","31 Mar","30 Jun","30 Sep","31 Dec"]
[null,null,"ActYear_m10Y",2014,"ActY_m10Y","14",null,null,"ActQBrDate","2024-06-30",{"$f":"EOMONTH(DATE(ActYear,K15,1),0)","v":"2024-03-31"},"2024-06-30","2024-09-30","2024-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31"]
[null,null,null,null,null,null,null,null,"ActQBrDateYear","30 Jun 2024",{"$f":"K17&$S19&ActYear","v":"31 mar 2024"},"30 jun 2024","30 sep 2024","31 dec 2024","31 Mar 2024","30 Jun 2024","30 Sep 2024","31 Dec 2024"," "]
[null,null,"ActHYear",{"$f":"\"H1 \"&ActYear","v":"H1 2024"},null,null,null,null,"ActQBrDateY","30 Jun 24",{"$f":"K17&$S20&ActY","v":"31 mar 24"},"30 jun 24","30 sep 24","31 dec 24","31 Mar 24","30 Jun 24","30 Sep 24","31 Dec 24"," "]
[null,null,"ActHYear_m1Y",{"$f":"\"H1 \"&ActYear_m1Y","v":"H1 2023"},null,null,null,null,"ActPerYear","Apr-Jun 2024",{"$f":"K23&$S21&ActYear","v":"jan-mar 2024"},"apr-jun 2024","jul-sep 2024","okt-dec 2024","Jan-Mar 2024","Apr-Jun 2024","Jul-Sep 2024","Oct-Dec 2024"," "]
[null,null,null,null,null,null,null,null,"ActPerY",{"$f":"INDEX(K22:R22,,SelectIdx)","v":"Apr-Jun 24"},{"$f":"K23&$S21&ActY","v":"jan-mar 24"},"apr-jun 24","jul-sep 24","okt-dec 24","Jan-Mar 24","Apr-Jun 24","Jul-Sep 24","Oct-Dec 24"]
[null,null,"ActFullYear","jan-dec","Jan-Dec",{"$f":"IF(INDEX($D23:$E23,,SelLngNo)=0,\"\",INDEX($D23:$E23,,SelLngNo)) & \" \" & ActYear","v":"Jan-Dec 2024"},null,null,"ActPer","Apr-Jun","jan-mar","apr-jun","jul-sep","okt-dec","Jan-Mar","Apr-Jun","Jul-Sep","Oct-Dec"]
[null,null,"ActFullYear_m1Y","jan-dec","Jan-Dec",{"$f":"IF(INDEX($D24:$E24,,SelLngNo)=0,\"\",INDEX($D24:$E24,,SelLngNo))&\" \"&ActYear_m1Y","v":"Jan-Dec 2023"},null,null,"ActAckPer","Jan-Jun","jan-mar","jan-jun","jan-sep","jan-dec","Jan-Mar","Jan-Jun","Jan-Sep","Jan-Dec"]
[null,null,"FullYear","jan-dec","Jan-Dec",{"$f":"IF(INDEX($D25:$E25,,SelLngNo)=0,\"\",INDEX($D25:$E25,,SelLngNo))","v":"Jan-Dec"},null,"Perioden minus 1Q","m1Q_Qn",1,{"$f":"N9","v":4},{"$f":"K9","v":1},{"$f":"L9","v":2},{"$f":"M9","v":3},{"$f":"R9","v":4},{"$f":"O9","v":1},{"$f":"P9","v":2},{"$f":"Q9","v":3},{"$f":"IF(S9=\"\",\"\",S9)","v":""}]
[null,null,"FullYearBrDay","31 dec","31 Dec","31 Dec",null,null,"m1Q_Q","Q1",{"$f":"\"Q\"&K25","v":"Q4"},"Q1","Q2","Q3","Q4","Q1","Q2","Q3",""]
[null,null,"FullYearBrDate",{"$f":"DATE(ActYear,12,31)","v":"2024-12-31"},{"$f":"DATE(ActYear,12,31)","v":"2024-12-31"},"2024-12-31",null,null,"m1Q_Q_Year","Q1 2024",{"$f":"K26&$S27&ActYear_m1Y","v":"Q4 2023"},{"$f":"L26&$S27&Sel_Year","v":"Q1 2024"},{"$f":"M26&$S27&Sel_Year","v":"Q2 2024"},{"$f":"N26&$S27&Sel_Year","v":"Q3 2024"},{"$f":"O26&$S27&ActYear_m1Y","v":"Q4 2023"},{"$f":"P26&$S27&Sel_Year","v":"Q1 2024"},{"$f":"Q26&$S27&Sel_Year","v":"Q2 2024"},{"$f":"R26&$S27&Sel_Year","v":"Q3 2024"}," "]
[null,null,"ActFullYearM","jan-dec","Jan-Dec","Jan-Dec",null,null,"m1Q_Q_Y","Q1 24",{"$f":"K26&$S28&ActY_m1Y","v":"Q4 23"},{"$f":"L26&$S28&ActY","v":"Q1 24"},{"$f":"M26&$S28&ActY","v":"Q2 24"},{"$f":"N26&$S28&ActY","v":"Q3 24"},{"$f":"O26&$S28&ActY_m1Y","v":"Q4 23"},{"$f":"P26&$S28&ActY","v":"Q1 24"},{"$f":"Q26&$S28&ActY","v":"Q2 24"},{"$f":"R26&$S28&ActY","v":"Q3 24"}," "]
[null,null,"ActFullYearM_1Y","jan-dec","Jan-Dec","Jan-Dec",null,null,"m1Q_Qn_Year","1 2024",{"$f":"K25&$S29&ActYear_m1Y","v":"4 2023"},{"$f":"L25&$S29&Sel_Year","v":"1 2024"},{"$f":"M25&$S29&Sel_Year","v":"2 2024"},{"$f":"N25&$S29&Sel_Year","v":"3 2024"},{"$f":"O25&$S29&ActYear_m1Y","v":"4 2023"},{"$f":"P25&$S29&ActYear","v":"1 2024"},{"$f":"Q25&$S29&Sel_Year","v":"2 2024"},{"$f":"R25&$S29&Sel_Year","v":"3 2024"}," "]
[null,null,"FullYearBrDate_1Y",{"$f":"DATE(ActYear_m1Y,12,31)","v":"2023-12-31"},{"$f":"DATE(ActYear_m1Y,12,31)","v":"2023-12-31"},"2023-12-31",null,null,"m1Q_Qn_Y","1 24",{"$f":"K25&$S30&ActY_m1Y","v":"4 23"},{"$f":"L25&$S30&ActY","v":"1 24"},{"$f":"M25&$S30&ActY","v":"2 24"},{"$f":"N25&$S30&ActY","v":"3 24"},{"$f":"O25&$S30&ActY_m1Y","v":"4 23"},{"$f":"P25&$S30&ActY","v":"1 24"},{"$f":"Q25&$S30&ActY","v":"2 24"},{"$f":"R25&$S30&ActY","v":"3 24"}," "]
[null,null,"FullYearBrDate_2Y",{"$f":"DATE(ActYear_m2Y,12,31)","v":"2022-12-31"},{"$f":"DATE(ActYear_m2Y,12,31)","v":"2022-12-31"},"2022-12-31",null,null,"m1Q_Mon","03",{"$f":"N15","v":"12"},{"$f":"K15","v":"03"},{"$f":"L15","v":"06"},{"$f":"M15","v":"09"},{"$f":"R15","v":"12"},{"$f":"O15","v":"03"},{"$f":"P15","v":"06"},{"$f":"Q15","v":"09"},""]
[null,null,"FullYearBrDate_3Y",{"$f":"DATE(ActYear_m3Y,12,31)","v":"2021-12-31"},{"$f":"DATE(ActYear_m3Y,12,31)","v":"2021-12-31"},"2021-12-31",null,null,"m1Q_YearMonth","2024 03",{"$f":"ActYear_m1Y&$S32&K31","v":"2023 12"},{"$f":"ActYear&$S32&L31","v":"2024 03"},{"$f":"ActYear&$S32&M31","v":"2024 06"},{"$f":"ActYear&$S32&N31","v":"2024 09"},{"$f":"ActYear_m1Y&$S32&O31","v":"2023 12"},{"$f":"ActYear&$S32&P31","v":"2024 03"},{"$f":"ActYear&$S32&Q31","v":"2024 06"},{"$f":"ActYear&$S32&R31","v":"2024 09"}," "]
[null,null,null,null,null,null,null,null,"m1Q_QBrMDay","31 Mar",{"$f":"N17","v":"31 dec"},{"$f":"K17","v":"31 mar"},{"$f":"L17","v":"30 jun"},{"$f":"M17","v":"30 sep"},{"$f":"R17","v":"31 Dec"},{"$f":"O17","v":"31 Mar"},{"$f":"P17","v":"30 Jun"},{"$f":"Q17","v":"30 Sep"},""]
[null,null,"FullYearT","Helår","Full-year",{"$f":"IF(INDEX($D34:$E34,,SelLngNo)=0,\"\",INDEX($D34:$E34,,SelLngNo))","v":"Full-year"},null,null,"m1Q_QBrDate","2024-03-31",{"$f":"EOMONTH(DATE(ActYear_m1Y,K31,1),0)","v":"2023-12-31"},{"$f":"EOMONTH(DATE(ActYear,L31,1),0)","v":"2024-03-31"},{"$f":"EOMONTH(DATE(ActYear,M31,1),0)","v":"2024-06-30"},{"$f":"EOMONTH(DATE(ActYear,N31,1),0)","v":"2024-09-30"},{"$f":"EOMONTH(DATE(ActYear_m1Y,O31,1),0)","v":"2023-12-31"},{"$f":"EOMONTH(DATE(ActYear,P31,1),0)","v":"2024-03-31"},{"$f":"EOMONTH(DATE(ActYear,Q31,1),0)","v":"2024-06-30"},{"$f":"EOMONTH(DATE(ActYear,R31,1),0)","v":"2024-09-30"},""]
[null,null,"QuarterT","Kvartal","Quarter",{"$f":"IF(INDEX($D35:$E35,,SelLngNo)=0,\"\",INDEX($D35:$E35,,SelLngNo))","v":"Quarter"},null,null,"m1Q_QBrDateYear","31 Mar 2024",{"$f":"K33&$S35&ActYear_m1Y","v":"31 dec 2023"},{"$f":"L33&$S35&ActYear","v":"31 mar 2024"},{"$f":"M33&$S35&ActYear","v":"30 jun 2024"},{"$f":"N33&$S35&ActYear","v":"30 sep 2024"},{"$f":"O33&$S35&ActYear_m1Y","v":"31 Dec 2023"},{"$f":"P33&$S35&ActYear","v":"31 Mar 2024"},{"$f":"Q33&$S35&ActYear","v":"30 Jun 2024"},{"$f":"R33&$S35&ActYear","v":"30 Sep 2024"}," "]
[null,null,"Txt_R12","R12","LTM",{"$f":"IF(INDEX($D36:$E36,,SelLngNo)=0,\"\",INDEX($D36:$E36,,SelLngNo))","v":"LTM"},null,null,"m1Q_QBrDateY","31 Mar 24",{"$f":"K33&$S36&ActY_m1Y","v":"31 dec 23"},{"$f":"L33&$S36&ActY","v":"31 mar 24"},{"$f":"M33&$S36&ActY","v":"30 jun 24"},{"$f":"N33&$S36&ActY","v":"30 sep 24"},{"$f":"O33&$S36&ActY_m1Y","v":"31 Dec 23"},{"$f":"P33&$S36&ActY","v":"31 Mar 24"},{"$f":"Q33&$S36&ActY","v":"30 Jun 24"},{"$f":"R33&$S36&ActY","v":"30 Sep 24"}," "]
[null,null,"Act_R12_Year",null,null,{"$f":"RIGHT(ActYear_m1Y,2)&\"/\"&RIGHT(ActYear,2)","v":"23/24"},null,null,"m1Q_PerYear","Jan-Mar 2024",{"$f":"K39&$S37&ActYear_m1Y","v":"okt-dec 2023"},{"$f":"L39&$S37&ActYear","v":"jan-mar 2024"},{"$f":"M39&$S37&ActYear","v":"apr-jun 2024"},{"$f":"N39&$S37&ActYear","v":"jul-sep 2024"},{"$f":"O39&$S37&ActYear_m1Y","v":"Oct-Dec 2023"},{"$f":"P39&$S37&ActYear","v":"Jan-Mar 2024"},{"$f":"Q39&$S37&ActYear","v":"Apr-Jun 2024"},{"$f":"R39&$S37&ActYear","v":"Jul-Sep 2024"}," "]
[null,null,null,null,null,null,null,null,"m1Q_PerY","Jan-Mar 24",{"$f":"K39&$S37&ActY_m1Y","v":"okt-dec 23"},{"$f":"L39&$S37&ActY","v":"jan-mar 24"},{"$f":"M39&$S37&ActY","v":"apr-jun 24"},{"$f":"N39&$S37&ActY","v":"jul-sep 24"},{"$f":"O39&$S37&ActY_m1Y","v":"Oct-Dec 23"},{"$f":"P39&$S37&ActY","v":"Jan-Mar 24"},{"$f":"Q39&$S37&ActY","v":"Apr-Jun 24"},{"$f":"R39&$S37&ActY","v":"Jul-Sep 24"},""]
[null,null,"AARO_Act",{"$f":"ActYear&\"-\"&ActMon","v":"2024-06"},{"$f":"(RIGHT(ActYear,2))&ActMon&\"A\"","v":"2406A"},null,null,null,"m1Q_Per",{"$f":"INDEX(K39:R39,,SelectIdx)","v":"Jan-Mar"},{"$f":"N23","v":"okt-dec"},{"$f":"K23","v":"jan-mar"},"apr-jun","jul-sep",{"$f":"R23","v":"Oct-Dec"},{"$f":"O23","v":"Jan-Mar"},"Apr-Jun","Jul-Sep",""]
[null,null,"AARO_m1Q",{"$f":"RIGHT(m1Q_Q_Year,4)&\"-\"&m1Q_Mon","v":"2024-03"},{"$f":"RIGHT(m1Q_Q_Year,2)&m1Q_Mon&\"A\"","v":"2403A"},null,null,null,"m1Q_AckPer","Jan-Mar",{"$f":"N24","v":"jan-dec"},"jan-mar","jan-jun","jan-sep",{"$f":"R24","v":"Jan-Dec"},"Jan-Mar","Jan-Jun","Jan-Sep",""]
[null,null,"AARO_m2Q",{"$f":"RIGHT(m2Q_Q_Year,4)&\"-\"&m2Q_Mon","v":"2023-12"},{"$f":"RIGHT(m2Q_Q_Year,2)&m2Q_Mon&\"A\"","v":"2312A"},null,null,"Perioden minus 2Q","m2Q_Qn",4,{"$f":"N25","v":3},4,1,2,{"$f":"R25","v":3},4,1,2,""]
[null,null,"AARO_m3Q",{"$f":"RIGHT(m3Q_Q_Year,4)&\"-\"&m3Q_Mon","v":"2023-09"},{"$f":"RIGHT(m3Q_Q_Year,2)&m3Q_Mon&\"A\"","v":"2309A"},null,null,null,"m2Q_Q","Q4",{"$f":"\"Q\"&K41","v":"Q3"},"Q4","Q1","Q2","Q3","Q4","Q1","Q2",""]
[null,null,"AARO_m4Q",{"$f":"RIGHT(m4Q_Q_Year,4)&\"-\"&m4Q_Mon","v":"2023-06"},{"$f":"RIGHT(m4Q_Q_Year,2)&m4Q_Mon&\"A\"","v":"2306A"},null,null,null,"m2Q_Q_Year","Q4 2023",{"$f":"K42&$S43&ActYear_m1Y","v":"Q3 2023"},{"$f":"K27","v":"Q4 2023"},"Q1 2024","Q2 2024",{"$f":"O42&$S43&ActYear_m1Y","v":"Q3 2023"},{"$f":"O27","v":"Q4 2023"},{"$f":"P27","v":"Q1 2024"},{"$f":"Q27","v":"Q2 2024"}," "]
[null,null,"AARO_m5Q",{"$f":"RIGHT(m5Q_Q_Year,4)&\"-\"&m5Q_Mon","v":"2023-03"},{"$f":"RIGHT(m5Q_Q_Year,2)&m5Q_Mon&\"A\"","v":"2303A"},null,null,null,"m2Q_Q_Y","Q4 23",{"$f":"K42&$S44&ActY_m1Y","v":"Q3 23"},"Q4 23","Q1 24","Q2 24",{"$f":"O42&$S44&ActY_m1Y","v":"Q3 23"},{"$f":"O28","v":"Q4 23"},{"$f":"P27","v":"Q1 2024"},{"$f":"Q27","v":"Q2 2024"}," "]
[null,null,"AARO_m6Q",{"$f":"RIGHT(m6Q_Q_Year,4)&\"-\"&m6Q_Mon","v":"2022-12"},{"$f":"RIGHT(m6Q_Q_Year,2)&m6Q_Mon&\"A\"","v":"2212A"},null,null,null,"m2Q_Qn_Year","4 2023",{"$f":"K41&$S45&ActYear_m1Y","v":"3 2023"},"4 2023","1 2024","2 2024",{"$f":"O41&$S45&ActYear_m1Y","v":"3 2023"},"4 2023",{"$f":"P29","v":"1 2024"},"2 2024"," "]
[null,null,"AARO_m7Q",{"$f":"RIGHT(m7Q_Q_Year,4)&\"-\"&m7Q_Mon","v":"2022-09"},{"$f":"RIGHT(m7Q_Q_Year,2)&m7Q_Mon&\"A\"","v":"2209A"},null,null,null,"m2Q_Qn_Y","4 23",{"$f":"K41&$S46&ActY_m1Y","v":"3 23"},"4 23","1 24","2 24",{"$f":"O41&$S46&ActY_m1Y","v":"3 23"},"4 23","1 24","2 24"," "]
[null,null,"AARO_m8Q",{"$f":"RIGHT(m8Q_Q_Year,4)&\"-\"&m8Q_Mon","v":"2022-06"},{"$f":"RIGHT(m8Q_Q_Year,2)&m8Q_Mon&\"A\"","v":"2206A"},null,null,null,"m2Q_Mon","12",{"$f":"N31","v":"09"},"12","03","06",{"$f":"R31","v":"09"},"12","03","06",""]
[null,null,"AARO_m9Q",{"$f":"RIGHT(m9Q_Q_Year,4)&\"-\"&m9Q_Mon","v":"2022-03"},{"$f":"RIGHT(m9Q_Q_Year,2)&m9Q_Mon&\"A\"","v":"2203A"},null,null,null,"m2Q_YearMonth","2023 12",{"$f":"ActYear_m1Y&$S48&K47","v":"2023 09"},"2023 12","2024 03","2024 06",{"$f":"ActYear_m1Y&$S48&O47","v":"2023 09"},"2023 12","2024 03","2024 06"," "]
[null,null,null,null,null,null,null,null,"m2Q_QBrMDay","31 Dec",{"$f":"N33","v":"30 sep"},"31 dec","31 mar","30 jun",{"$f":"R33","v":"30 Sep"},"31 Dec","31 Mar","30 Jun",""]
[null,null,"AARO_PY_Act",{"$f":"ActYear_m1Y&\"-\"&ActMon","v":"2023-06"},null,null,null,null,"m2Q_QBrDate","2023-12-31",{"$f":"EOMONTH(DATE(ActYear_m1Y,K47,1),0)","v":"2023-09-30"},"2023-12-31","2024-03-31","2024-06-30",{"$f":"EOMONTH(DATE(ActYear_m1Y,O47,1),0)","v":"2023-09-30"},"2023-12-31","2024-03-31","2024-06-30",""]
[null,null,"AARO_PY_Full",{"$f":"ActYear_m1Y&\"-12\"","v":"2023-12"},null,null,null,null,"m2Q_QBrDateYear","31 Dec 2023",{"$f":"K49&$S51&ActYear_m1Y","v":"30 sep 2023"},"31 dec 2023","31 mar 2024","30 jun 2024",{"$f":"O49&$S51&ActYear_m1Y","v":"30 Sep 2023"},"31 Dec 2023","31 Mar 2024","30 Jun 2024"," "]
[null,null,null,null,null,null,null,null,"m2Q_QBrDateY","31 Dec 23",{"$f":"K49&$S52&ActY_m1Y","v":"30 sep 23"},"31 dec 23","31 mar 24","30 jun 24",{"$f":"O49&$S52&ActY_m1Y","v":"30 Sep 23"},"31 Dec 23","31 Mar 24","30 Jun 24"," "]
[null,null,"MtchNt","IdxNt",null,null,null,null,"m2Q_PerYear","Oct-Dec 2023",{"$f":"K55&$S53&ActYear_m1Y","v":"jul-sep 2023"},"okt-dec 2023","jan-mar 2024","apr-jun 2024",{"$f":"O55&$S53&ActYear_m1Y","v":"Jul-Sep 2023"},"Oct-Dec 2023","Jan-Mar 2024","Apr-Jun 2024"," "]
[null,null,null,null,null,null,null,null,"m2Q_PerY","Oct-Dec 23",{"$f":"K55&$S53&ActY_m1Y","v":"jul-sep 23"},"okt-dec 23","jan-mar 24","apr-jun 24",{"$f":"O55&$S53&ActY_m1Y","v":"Jul-Sep 23"},"Oct-Dec 23","Jan-Mar 24","Apr-Jun 24",""]
[null,null,1,"¹",null,null,null,null,"m2Q_Per","Oct-Dec",{"$f":"N39","v":"jul-sep"},"okt-dec","jan-mar","apr-jun",{"$f":"R39","v":"Jul-Sep"},"Oct-Dec","Jan-Mar","Apr-Jun",""]
[null,null,2,"²",null,null,null,null,"m2Q_AckPer","Jan-Dec",{"$f":"N40","v":"jan-sep"},"jan-dec","jan-mar","jan-jun",{"$f":"R40","v":"Jan-Sep"},"Jan-Dec","Jan-Mar","Jan-Jun",""]
[null,null,3,"³",null,null,null,"Perioden minus 3Q","m3Q_Qn",3,{"$f":"N41","v":2},3,4,1,{"$f":"R41","v":2},3,4,1,{"$f":"IF(S41=\"\",\"\",S41)","v":""}]
[null,null,4,"⁴",null,null,null,null,"m3Q_Q","Q3",{"$f":"\"Q\"&K57","v":"Q2"},"Q3","Q4","Q1","Q2","Q3","Q4","Q1",""]
[null,null,5,"⁵",null,null,null,null,"m3Q_Q_Year","Q3 2023",{"$f":"K58&$S59&ActYear_m1Y","v":"Q2 2023"},{"$f":"K43","v":"Q3 2023"},"Q4 2023","Q1 2024",{"$f":"O58&$S59&ActYear_m1Y","v":"Q2 2023"},{"$f":"O43","v":"Q3 2023"},{"$f":"P43","v":"Q4 2023"},{"$f":"Q43","v":"Q1 2024"}," "]
[null,null,6,"⁶",null,null,null,null,"m3Q_Q_Y","Q3 23",{"$f":"K58&$S60&ActY_m1Y","v":"Q2 23"},"Q3 23","Q4 23","Q1 24",{"$f":"O58&$S60&ActY_m1Y","v":"Q2 23"},{"$f":"O44","v":"Q3 23"},{"$f":"P43","v":"Q4 2023"},{"$f":"Q43","v":"Q1 2024"}," "]
[null,null,7,"⁷",null,null,null,null,"m3Q_Qn_Year","3 2023",{"$f":"K57&$S61&ActYear_m1Y","v":"2 2023"},"3 2023","4 2023","1 2024",{"$f":"O57&$S61&ActYear_m1Y","v":"2 2023"},"3 2023",{"$f":"P45","v":"4 2023"},"1 2024"," "]
[null,null,8,"⁸",null,null,null,null,"m3Q_Qn_Y","3 23",{"$f":"K57&$S62&ActY_m1Y","v":"2 23"},"3 23","4 23","1 24",{"$f":"O57&$S62&ActY_m1Y","v":"2 23"},"3 23","4 23","1 24"," "]
[null,null,9,"⁹",null,null,null,null,"m3Q_Mon","09",{"$f":"N47","v":"06"},"09","12","03",{"$f":"R47","v":"06"},"09","12","03",""]
[null,null,null,null,null,null,null,null,"m3Q_YearMonth","2023 09",{"$f":"ActYear_m1Y&$S64&K63","v":"2023 06"},"2023 09","2023 12","2024 03",{"$f":"ActYear_m1Y&$S64&O63","v":"2023 06"},"2023 09","2023 12","2024 03"," "]
[null,null,"BR_Dat_Txt_Start",{"$f":"ActYear&\"-01-01\"","v":"2024-01-01"},null,null,null,null,"m3Q_QBrMDay","30 Sep",{"$f":"N49","v":"30 jun"},"30 sep","31 dec","31 mar",{"$f":"R49","v":"30 Jun"},"30 Sep","31 Dec","31 Mar",""]
[null,null,"BR_Dat_Txt_Slut",{"$f":"ActYear&\"-\"&ActMon&\"-\"&LEFT(ActQBrMDay,2)","v":"2024-06-30"},null,null,null,null,"m3Q_QBrDate","2023-09-30",{"$f":"EOMONTH(DATE(ActYear_m1Y,K63,1),0)","v":"2023-06-30"},"2023-09-30","2023-12-31","2024-03-31",{"$f":"EOMONTH(DATE(ActYear_m1Y,O63,1),0)","v":"2023-06-30"},"2023-09-30","2023-12-31","2024-03-31",""]
[null,null,"BR_Dat_Txt_Start_1Y",{"$f":"ActYear_m1Y&\"-01-01\"","v":"2023-01-01"},null,null,null,null,"m3Q_QBrDateYear","30 Sep 2023",{"$f":"K65&$S67&ActYear_m1Y","v":"30 jun 2023"},"30 sep 2023","31 dec 2023","31 mar 2024",{"$f":"O65&$S67&ActYear_m1Y","v":"30 Jun 2023"},"30 Sep 2023","31 Dec 2023","31 Mar 2024"," "]
[null,null,"BR_Dat_Txt_Slut_1Y",{"$f":"ActYear_m1Y&\"-\"&ActMon&\"-\"&LEFT(ActQBrMDay,2)","v":"2023-06-30"},null,null,null,null,"m3Q_QBrDateY","30 Sep 23",{"$f":"K65&$S68&ActY_m1Y","v":"30 jun 23"},"30 sep 23","31 dec 23","31 mar 24",{"$f":"O65&$S68&ActY_m1Y","v":"30 Jun 23"},"30 Sep 23","31 Dec 23","31 Mar 24"," "]
[null,null,null,null,null,null,null,null,"m3Q_PerYear","Jul-Sep 2023",{"$f":"K71&$S69&ActYear_m1Y","v":"apr-jun 2023"},"jul-sep 2023","okt-dec 2023","jan-mar 2024",{"$f":"O71&$S69&ActYear_m1Y","v":"Apr-Jun 2023"},"Jul-Sep 2023","Oct-Dec 2023","Jan-Mar 2024"," "]
[null,null,null,null,null,null,null,null,"m3Q_PerY","Jul-Sep 23",{"$f":"K71&$S69&ActY_m1Y","v":"apr-jun 23"},"jul-sep 23","okt-dec 23","jan-mar 24",{"$f":"O71&$S69&ActY_m1Y","v":"Apr-Jun 23"},"Jul-Sep 23","Oct-Dec 23","Jan-Mar 24",""]
[null,null,"RowHeight1",1,1,null,null,null,"m3Q_Per",{"$f":"INDEX(K71:R71,,SelectIdx)","v":"Jul-Sep"},{"$f":"N55","v":"apr-jun"},"jul-sep","okt-dec","jan-mar",{"$f":"R55","v":"Apr-Jun"},"Jul-Sep","Oct-Dec","Jan-Mar",""]
[null,null,"RowHeight2",2,2,null,null,null,"m3Q_AckPer","Jan-Sep",{"$f":"N56","v":"jan-jun"},"jan-sep","jan-dec","jan-mar",{"$f":"R56","v":"Jan-Jun"},"Jan-Sep","Jan-Dec","Jan-Mar",""]
[null,null,"RowHeight3",3,2,null,null,"Perioden minus 4Q","m4Q_Qn",2,{"$f":"N57","v":1},2,3,4,{"$f":"R57","v":1},2,3,4,""]
[null,null,"RowHeight4",4,3,null,null,null,"m4Q_Q","Q2",{"$f":"\"Q\"&K73","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4",""]
[null,null,"RowHeightIdx",{"$f":"INDEX(E71:E74,MATCH(Q_No,D71:D74,0))","v":2},null,null,null,null,"m4Q_Q_Year","Q2 2023",{"$f":"K74&$S75&ActYear_m1Y","v":"Q1 2023"},{"$f":"K59","v":"Q2 2023"},"Q3 2023","Q4 2023",{"$f":"O74&$S75&ActYear_m1Y","v":"Q1 2023"},{"$f":"O59","v":"Q2 2023"},{"$f":"P59","v":"Q3 2023"},{"$f":"Q59","v":"Q4 2023"}," "]
[null,null,null,null,null,null,null,null,"m4Q_Q_Y","Q2 23",{"$f":"K74&$S76&ActY_m1Y","v":"Q1 23"},"Q2 23","Q3 23","Q4 23",{"$f":"O74&$S76&ActY_m1Y","v":"Q1 23"},{"$f":"O60","v":"Q2 23"},{"$f":"P59","v":"Q3 2023"},{"$f":"Q59","v":"Q4 2023"}," "]
[null,null,"Wd_Sidft_Txt_1","1 jan - ","1 Jan - ",{"$f":"IF(INDEX($D77:$E77,,SelLngNo)=0,\"\",INDEX($D77:$E77,,SelLngNo))&ActQBrDateYear","v":"1 Jan - 30 Jun 2024"},null,null,"m4Q_Qn_Year","2 2023",{"$f":"K73&$S77&ActYear_m1Y","v":"1 2023"},"2 2023","3 2023","4 2023",{"$f":"O73&$S77&ActYear_m1Y","v":"1 2023"},"2 2023",{"$f":"P61","v":"3 2023"},"4 2023"," "]
[null,null,null,null,null,null,null,null,"m4Q_Qn_Y","2 23",{"$f":"K73&$S78&ActY_m1Y","v":"1 23"},"2 23","3 23","4 23",{"$f":"O73&$S78&ActY_m1Y","v":"1 23"},"2 23","3 23","4 23"," "]
[null,null,null,null,null,null,null,null,"m4Q_Mon","06",{"$f":"N63","v":"03"},"06","09","12",{"$f":"R63","v":"03"},"06","09","12",""]
[null,null,null,null,null,null,null,null,"m4Q_YearMonth","2023 06",{"$f":"ActYear_m1Y&$S80&K79","v":"2023 03"},"2023 06","2023 09","2023 12",{"$f":"ActYear_m1Y&$S80&O79","v":"2023 03"},"2023 06","2023 09","2023 12"," "]
[null,null,null,null,null,null,null,null,"m4Q_QBrMDay","30 Jun",{"$f":"N65","v":"31 mar"},"30 jun","30 sep","31 dec",{"$f":"R65","v":"31 Mar"},"30 Jun","30 Sep","31 Dec",""]
[null,null,null,null,null,null,null,null,"m4Q_QBrDate","2023-06-30",{"$f":"EOMONTH(DATE(ActYear_m1Y,K79,1),0)","v":"2023-03-31"},"2023-06-30","2023-09-30","2023-12-31",{"$f":"EOMONTH(DATE(ActYear_m1Y,O79,1),0)","v":"2023-03-31"},"2023-06-30","2023-09-30","2023-12-31",""]
[null,null,null,null,null,null,null,null,"m4Q_QBrDateYear","30 Jun 2023",{"$f":"K81&$S83&ActYear_m1Y","v":"31 mar 2023"},"30 jun 2023","30 sep 2023","31 dec 2023",{"$f":"O81&$S83&ActYear_m1Y","v":"31 Mar 2023"},"30 Jun 2023","30 Sep 2023","31 Dec 2023"," "]
[null,null,null,null,null,null,null,null,"m4Q_QBrDateY","30 Jun 23",{"$f":"K81&$S84&ActY_m1Y","v":"31 mar 23"},"30 jun 23","30 sep 23","31 dec 23",{"$f":"O81&$S84&ActY_m1Y","v":"31 Mar 23"},"30 Jun 23","30 Sep 23","31 Dec 23"," "]
[null,null,null,null,null,null,null,null,"m4Q_PerYear","Apr-Jun 2023",{"$f":"K87&$S85&ActYear_m1Y","v":"jan-mar 2023"},"apr-jun 2023","jul-sep 2023","okt-dec 2023",{"$f":"O87&$S85&ActYear_m1Y","v":"Jan-Mar 2023"},"Apr-Jun 2023","Jul-Sep 2023","Oct-Dec 2023"," "]
[null,null,null,null,null,null,null,null,"m4Q_PerY","Apr-Jun 23",{"$f":"K87&$S85&ActY_m1Y","v":"jan-mar 23"},"apr-jun 23","jul-sep 23","okt-dec 23",{"$f":"O87&$S85&ActY_m1Y","v":"Jan-Mar 23"},"Apr-Jun 23","Jul-Sep 23","Oct-Dec 23",""]
[null,null,null,null,null,null,null,null,"m4Q_Per","Apr-Jun",{"$f":"N71","v":"jan-mar"},"apr-jun","jul-sep","okt-dec",{"$f":"R71","v":"Jan-Mar"},"Apr-Jun","Jul-Sep","Oct-Dec",""]
[null,null,null,null,null,null,null,null,"m4Q_AckPer","Jan-Jun",{"$f":"N72","v":"jan-mar"},"jan-jun","jan-sep","jan-dec",{"$f":"R72","v":"Jan-Mar"},"Jan-Jun","Jan-Sep","Jan-Dec",""]
[null,null,null,null,null,null,null,"Perioden minus 5Q","m5Q_Qn",1,{"$f":"N73","v":4},1,2,3,{"$f":"R73","v":4},1,2,3,{"$f":"IF(S73=\"\",\"\",S73)","v":""}]
[null,null,null,null,null,null,null,null,"m5Q_Q","Q1",{"$f":"\"Q\"&K89","v":"Q4"},"Q1","Q2","Q3","Q4","Q1","Q2","Q3",""]
[null,null,null,null,null,null,null,null,"m5Q_Q_Year","Q1 2023",{"$f":"K90&$S91&ActYear_m2Y","v":"Q4 2022"},{"$f":"K75","v":"Q1 2023"},"Q2 2023","Q3 2023",{"$f":"O90&$S91&ActYear_m2Y","v":"Q4 2022"},{"$f":"O75","v":"Q1 2023"},{"$f":"P75","v":"Q2 2023"},{"$f":"Q75","v":"Q3 2023"}," "]
[null,null,null,null,null,null,null,null,"m5Q_Q_Y","Q1 23",{"$f":"K90&$S92&ActY_m2Y","v":"Q4 22"},"Q1 23","Q2 23","Q3 23",{"$f":"O90&$S92&ActY_m2Y","v":"Q4 22"},{"$f":"O76","v":"Q1 23"},{"$f":"P75","v":"Q2 2023"},{"$f":"Q75","v":"Q3 2023"}," "]
[null,null,null,null,null,null,null,null,"m5Q_Qn_Year","1 2023",{"$f":"K89&$S93&ActYear_m2Y","v":"4 2022"},"1 2023","2 2023","3 2023",{"$f":"O89&$S93&ActYear_m2Y","v":"4 2022"},"1 2023",{"$f":"P77","v":"2 2023"},"3 2023"," "]
[null,null,null,null,null,null,null,null,"m5Q_Qn_Y","1 23",{"$f":"K89&$S94&ActY_m2Y","v":"4 22"},"1 23","2 23","3 23",{"$f":"O89&$S94&ActY_m2Y","v":"4 22"},"1 23","2 23","3 23"," "]
[null,null,null,null,null,null,null,null,"m5Q_Mon","03",{"$f":"N79","v":"12"},"03","06","09",{"$f":"R79","v":"12"},"03","06","09",""]
[null,null,null,null,null,null,null,null,"m5Q_YearMonth","2023 03",{"$f":"ActYear_m2Y&$S96&K95","v":"2022 12"},"2023 03","2023 06","2023 09",{"$f":"ActYear_m2Y&$S96&O95","v":"2022 12"},"2023 03","2023 06","2023 09"," "]
[null,null,null,null,null,null,null,null,"m5Q_QBrMDay","31 Mar",{"$f":"N81","v":"31 dec"},"31 mar","30 jun","30 sep",{"$f":"R81","v":"31 Dec"},"31 Mar","30 Jun","30 Sep",""]
[null,null,null,null,null,null,null,null,"m5Q_QBrDate","2023-03-31",{"$f":"EOMONTH(DATE(ActYear_m2Y,K95,1),0)","v":"2022-12-31"},"2023-03-31","2023-06-30","2023-09-30",{"$f":"EOMONTH(DATE(ActYear_m2Y,O95,1),0)","v":"2022-12-31"},"2023-03-31","2023-06-30","2023-09-30",""]
[null,null,null,null,null,null,null,null,"m5Q_QBrDateYear","31 Mar 2023",{"$f":"K97&$S99&ActYear_m2Y","v":"31 dec 2022"},"31 mar 2023","30 jun 2023","30 sep 2023",{"$f":"O97&$S99&ActYear_m2Y","v":"31 Dec 2022"},"31 Mar 2023","30 Jun 2023","30 Sep 2023"," "]
[null,null,null,null,null,null,null,null,"m5Q_QBrDateY","31 Mar 23",{"$f":"K97&$S100&ActY_m2Y","v":"31 dec 22"},"31 mar 23","30 jun 23","30 sep 23",{"$f":"O97&$S100&ActY_m2Y","v":"31 Dec 22"},"31 Mar 23","30 Jun 23","30 Sep 23"," "]
[null,null,null,null,null,null,null,null,"m5Q_PerYear","Jan-Mar 2023",{"$f":"K103&$S101&ActYear_m2Y","v":"okt-dec 2022"},"jan-mar 2023","apr-jun 2023","jul-sep 2023",{"$f":"O103&$S101&ActYear_m2Y","v":"Oct-Dec 2022"},"Jan-Mar 2023","Apr-Jun 2023","Jul-Sep 2023"," "]
[null,null,null,null,null,null,null,null,"m5Q_PerY","Jan-Mar 23",{"$f":"K103&$S101&ActY_m2Y","v":"okt-dec 22"},"jan-mar 23","apr-jun 23","jul-sep 23",{"$f":"O103&$S101&ActY_m2Y","v":"Oct-Dec 22"},"Jan-Mar 23","Apr-Jun 23","Jul-Sep 23",""]
[null,null,null,null,null,null,null,null,"m5Q_Per",{"$f":"INDEX(K103:R103,,SelectIdx)","v":"Jan-Mar"},{"$f":"N87","v":"okt-dec"},"jan-mar","apr-jun","jul-sep",{"$f":"R87","v":"Oct-Dec"},"Jan-Mar","Apr-Jun","Jul-Sep",""]
[null,null,null,null,null,null,null,null,"m5Q_AckPer","Jan-Mar",{"$f":"N88","v":"jan-dec"},"jan-mar","jan-jun","jan-sep",{"$f":"R88","v":"Jan-Dec"},"Jan-Mar","Jan-Jun","Jan-Sep",""]
[null,null,null,null,null,null,null,"Perioden minus 6Q","m6Q_Qn",4,{"$f":"N89","v":3},4,1,2,{"$f":"R89","v":3},4,1,2,""]
[null,null,null,null,null,null,null,null,"m6Q_Q","Q4",{"$f":"\"Q\"&K105","v":"Q3"},"Q4","Q1","Q2","Q3","Q4","Q1","Q2",""]
[null,null,null,null,null,null,null,null,"m6Q_Q_Year","Q4 2022",{"$f":"K106&$S107&ActYear_m2Y","v":"Q3 2022"},{"$f":"K91","v":"Q4 2022"},"Q1 2023","Q2 2023",{"$f":"O106&$S107&ActYear_m2Y","v":"Q3 2022"},{"$f":"O91","v":"Q4 2022"},{"$f":"P91","v":"Q1 2023"},{"$f":"Q91","v":"Q2 2023"}," "]
[null,null,null,null,null,null,null,null,"m6Q_Q_Y","Q4 22",{"$f":"K106&$S108&ActY_m2Y","v":"Q3 22"},"Q4 22","Q1 23","Q2 23",{"$f":"O106&$S108&ActY_m2Y","v":"Q3 22"},{"$f":"O92","v":"Q4 22"},{"$f":"P91","v":"Q1 2023"},{"$f":"Q91","v":"Q2 2023"}," "]
[null,null,null,null,null,null,null,null,"m6Q_Qn_Year","4 2022",{"$f":"K105&$S109&ActYear_m2Y","v":"3 2022"},"4 2022","1 2023","2 2023",{"$f":"O105&$S109&ActYear_m2Y","v":"3 2022"},"4 2022",{"$f":"P93","v":"1 2023"},"2 2023"," "]
[null,null,null,null,null,null,null,null,"m6Q_Qn_Y","4 22",{"$f":"K105&$S110&ActY_m2Y","v":"3 22"},"4 22","1 23","2 23",{"$f":"O105&$S110&ActY_m2Y","v":"3 22"},"4 22","1 23","2 23"," "]
[null,null,null,null,null,null,null,null,"m6Q_Mon","12",{"$f":"N95","v":"09"},"12","03","06",{"$f":"R95","v":"09"},"12","03","06",""]
[null,null,null,null,null,null,null,null,"m6Q_YearMonth","2022 12",{"$f":"ActYear_m2Y&$S112&K111","v":"2022 09"},"2022 12","2023 03","2023 06",{"$f":"ActYear_m2Y&$S112&O111","v":"2022 09"},"2022 12","2023 03","2023 06"," "]
[null,null,null,null,null,null,null,null,"m6Q_QBrMDay","31 Dec",{"$f":"N97","v":"30 sep"},"31 dec","31 mar","30 jun",{"$f":"R97","v":"30 Sep"},"31 Dec","31 Mar","30 Jun",""]
[null,null,null,null,null,null,null,null,"m6Q_QBrDate","2022-12-31",{"$f":"EOMONTH(DATE(ActYear_m2Y,K111,1),0)","v":"2022-09-30"},"2022-12-31","2023-03-31","2023-06-30",{"$f":"EOMONTH(DATE(ActYear_m2Y,O111,1),0)","v":"2022-09-30"},"2022-12-31","2023-03-31","2023-06-30",""]
[null,null,null,null,null,null,null,null,"m6Q_QBrDateYear","31 Dec 2022",{"$f":"K113&$S115&ActYear_m2Y","v":"30 sep 2022"},"31 dec 2022","31 mar 2023","30 jun 2023",{"$f":"O113&$S115&ActYear_m2Y","v":"30 Sep 2022"},"31 Dec 2022","31 Mar 2023","30 Jun 2023"," "]
[null,null,null,null,null,null,null,null,"m6Q_QBrDateY","31 Dec 22",{"$f":"K113&$S116&ActY_m2Y","v":"30 sep 22"},"31 dec 22","31 mar 23","30 jun 23",{"$f":"O113&$S116&ActY_m2Y","v":"30 Sep 22"},"31 Dec 22","31 Mar 23","30 Jun 23"," "]
[null,null,null,null,null,null,null,null,"m6Q_PerYear","Oct-Dec 2022",{"$f":"K119&$S117&ActYear_m2Y","v":"jul-sep 2022"},"okt-dec 2022","jan-mar 2023","apr-jun 2023",{"$f":"O119&$S117&ActYear_m2Y","v":"Jul-Sep 2022"},"Oct-Dec 2022","Jan-Mar 2023","Apr-Jun 2023"," "]
[null,null,null,null,null,null,null,null,"m6Q_PerY","Oct-Dec 22",{"$f":"K119&$S117&ActY_m2Y","v":"jul-sep 22"},"okt-dec 22","jan-mar 23","apr-jun 23",{"$f":"O119&$S117&ActY_m2Y","v":"Jul-Sep 22"},"Oct-Dec 22","Jan-Mar 23","Apr-Jun 23",""]
[null,null,null,null,null,null,null,null,"m6Q_Per","Oct-Dec",{"$f":"N103","v":"jul-sep"},"okt-dec","jan-mar","apr-jun",{"$f":"R103","v":"Jul-Sep"},"Oct-Dec","Jan-Mar","Apr-Jun",""]
[null,null,null,null,null,null,null,null,"m6Q_AckPer","Jan-Dec",{"$f":"N104","v":"jan-sep"},"jan-dec","jan-mar","jan-jun",{"$f":"R104","v":"Jan-Sep"},"Jan-Dec","Jan-Mar","Jan-Jun",""]
[null,null,null,null,null,null,null,"Perioden minus 7Q","m7Q_Qn",3,{"$f":"N105","v":2},3,4,1,{"$f":"R105","v":2},3,4,1,{"$f":"IF(S105=\"\",\"\",S105)","v":""}]
[null,null,null,null,null,null,null,null,"m7Q_Q","Q3",{"$f":"\"Q\"&K121","v":"Q2"},"Q3","Q4","Q1","Q2","Q3","Q4","Q1",""]
[null,null,null,null,null,null,null,null,"m7Q_Q_Year","Q3 2022",{"$f":"K122&$S123&ActYear_m2Y","v":"Q2 2022"},{"$f":"K107","v":"Q3 2022"},"Q4 2022","Q1 2023",{"$f":"O122&$S123&ActYear_m2Y","v":"Q2 2022"},{"$f":"O107","v":"Q3 2022"},{"$f":"P107","v":"Q4 2022"},{"$f":"Q107","v":"Q1 2023"}," "]
[null,null,null,null,null,null,null,null,"m7Q_Q_Y","Q3 22",{"$f":"K122&$S124&ActY_m2Y","v":"Q2 22"},"Q3 22","Q4 22","Q1 23",{"$f":"O122&$S124&ActY_m2Y","v":"Q2 22"},{"$f":"O108","v":"Q3 22"},{"$f":"P107","v":"Q4 2022"},{"$f":"Q107","v":"Q1 2023"}," "]
[null,null,null,null,null,null,null,null,"m7Q_Qn_Year","3 2022",{"$f":"K121&$S125&ActYear_m2Y","v":"2 2022"},"3 2022","4 2022","1 2023",{"$f":"O121&$S125&ActYear_m2Y","v":"2 2022"},"3 2022",{"$f":"P109","v":"4 2022"},"1 2023"," "]
[null,null,null,null,null,null,null,null,"m7Q_Qn_Y","3 22",{"$f":"K121&$S126&ActY_m2Y","v":"2 22"},"3 22","4 22","1 23",{"$f":"O121&$S126&ActY_m2Y","v":"2 22"},"3 22","4 22","1 23"," "]
[null,null,null,null,null,null,null,null,"m7Q_Mon","09",{"$f":"N111","v":"06"},"09","12","03",{"$f":"R111","v":"06"},"09","12","03",""]
[null,null,null,null,null,null,null,null,"m7Q_YearMonth","2022 09",{"$f":"ActYear_m2Y&$S128&K127","v":"2022 06"},"2022 09","2022 12","2023 03",{"$f":"ActYear_m2Y&$S128&O127","v":"2022 06"},"2022 09","2022 12","2023 03"," "]
[null,null,null,null,null,null,null,null,"m7Q_QBrMDay","30 Sep",{"$f":"N113","v":"30 jun"},"30 sep","31 dec","31 mar",{"$f":"R113","v":"30 Jun"},"30 Sep","31 Dec","31 Mar",""]
[null,null,null,null,null,null,null,null,"m7Q_QBrDate","2022-09-30",{"$f":"EOMONTH(DATE(ActYear_m2Y,K127,1),0)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31",{"$f":"EOMONTH(DATE(ActYear_m2Y,O127,1),0)","v":"2022-06-30"},"2022-09-30","2022-12-31","2023-03-31",""]
[null,null,null,null,null,null,null,null,"m7Q_QBrDateYear","30 Sep 2022",{"$f":"K129&$S131&ActYear_m2Y","v":"30 jun 2022"},"30 sep 2022","31 dec 2022","31 mar 2023",{"$f":"O129&$S131&ActYear_m2Y","v":"30 Jun 2022"},"30 Sep 2022","31 Dec 2022","31 Mar 2023"," "]
[null,null,null,null,null,null,null,null,"m7Q_QBrDateY","30 Sep 22",{"$f":"K129&$S132&ActY_m2Y","v":"30 jun 22"},"30 sep 22","31 dec 22","31 mar 23",{"$f":"O129&$S132&ActY_m2Y","v":"30 Jun 22"},"30 Sep 22","31 Dec 22","31 Mar 23"," "]
[null,null,null,null,null,null,null,null,"m7Q_PerYear","Jul-Sep 2022",{"$f":"K135&$S133&ActYear_m2Y","v":"apr-jun 2022"},"jul-sep 2022","okt-dec 2022","jan-mar 2023",{"$f":"O135&$S133&ActYear_m2Y","v":"Apr-Jun 2022"},"Jul-Sep 2022","Oct-Dec 2022","Jan-Mar 2023"," "]
[null,null,null,null,null,null,null,null,"m7Q_PerY","Jul-Sep 22",{"$f":"K135&$S133&ActY_m2Y","v":"apr-jun 22"},"jul-sep 22","okt-dec 22","jan-mar 23",{"$f":"O135&$S133&ActY_m2Y","v":"Apr-Jun 22"},"Jul-Sep 22","Oct-Dec 22","Jan-Mar 23",""]
[null,null,null,null,null,null,null,null,"m7Q_Per",{"$f":"INDEX(K135:R135,,SelectIdx)","v":"Jul-Sep"},{"$f":"N119","v":"apr-jun"},"jul-sep","okt-dec","jan-mar",{"$f":"R119","v":"Apr-Jun"},"Jul-Sep","Oct-Dec","Jan-Mar",""]
[null,null,null,null,null,null,null,null,"m7Q_AckPer","Jan-Sep",{"$f":"N120","v":"jan-jun"},"jan-sep","jan-dec","jan-mar",{"$f":"R120","v":"Jan-Jun"},"Jan-Sep","Jan-Dec","Jan-Mar",""]
[null,null,null,null,null,null,null,"Perioden minus 8Q","m8Q_Qn",2,{"$f":"N121","v":1},2,3,4,{"$f":"R121","v":1},2,3,4,""]
[null,null,null,null,null,null,null,null,"m8Q_Q","Q2",{"$f":"\"Q\"&K137","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4",""]
[null,null,null,null,null,null,null,null,"m8Q_Q_Year","Q2 2022",{"$f":"K138&$S139&ActYear_m2Y","v":"Q1 2022"},{"$f":"K123","v":"Q2 2022"},"Q3 2022","Q4 2022",{"$f":"O138&$S139&ActYear_m2Y","v":"Q1 2022"},{"$f":"O123","v":"Q2 2022"},{"$f":"P123","v":"Q3 2022"},{"$f":"Q123","v":"Q4 2022"}," "]
[null,null,null,null,null,null,null,null,"m8Q_Q_Y","Q2 22",{"$f":"K138&$S140&ActY_m2Y","v":"Q1 22"},"Q2 22","Q3 22","Q4 22",{"$f":"O138&$S140&ActY_m2Y","v":"Q1 22"},{"$f":"O124","v":"Q2 22"},{"$f":"P123","v":"Q3 2022"},{"$f":"Q123","v":"Q4 2022"}," "]
[null,null,null,null,null,null,null,null,"m8Q_Qn_Year","2 2022",{"$f":"K137&$S141&ActYear_m2Y","v":"1 2022"},"2 2022","3 2022","4 2022",{"$f":"O137&$S141&ActYear_m2Y","v":"1 2022"},"2 2022",{"$f":"P125","v":"3 2022"},"4 2022"," "]
[null,null,null,null,null,null,null,null,"m8Q_Qn_Y","2 22",{"$f":"K137&$S142&ActY_m2Y","v":"1 22"},"2 22","3 22","4 22",{"$f":"O137&$S142&ActY_m2Y","v":"1 22"},"2 22","3 22","4 22"," "]
[null,null,null,null,null,null,null,null,"m8Q_Mon","06",{"$f":"N127","v":"03"},"06","09","12",{"$f":"R127","v":"03"},"06","09","12",""]
[null,null,null,null,null,null,null,null,"m8Q_YearMonth","2022 06",{"$f":"ActYear_m2Y&$S144&K143","v":"2022 03"},"2022 06","2022 09","2022 12",{"$f":"ActYear_m2Y&$S144&O143","v":"2022 03"},"2022 06","2022 09","2022 12"," "]
[null,null,null,null,null,null,null,null,"m8Q_QBrMDay","30 Jun",{"$f":"N129","v":"31 mar"},"30 jun","30 sep","31 dec",{"$f":"R129","v":"31 Mar"},"30 Jun","30 Sep","31 Dec",""]
[null,null,null,null,null,null,null,null,"m8Q_QBrDate","2022-06-30",{"$f":"EOMONTH(DATE(ActYear_m2Y,K143,1),0)","v":"2022-03-31"},"2022-06-30","2022-09-30","2022-12-31",{"$f":"EOMONTH(DATE(ActYear_m2Y,O143,1),0)","v":"2022-03-31"},"2022-06-30","2022-09-30","2022-12-31",""]
[null,null,null,null,null,null,null,null,"m8Q_QBrDateYear","30 Jun 2022",{"$f":"K145&$S147&ActYear_m2Y","v":"31 mar 2022"},"30 jun 2022","30 sep 2022","31 dec 2022",{"$f":"O145&$S147&ActYear_m2Y","v":"31 Mar 2022"},"30 Jun 2022","30 Sep 2022","31 Dec 2022"," "]
[null,null,null,null,null,null,null,null,"m8Q_QBrDateY","30 Jun 22",{"$f":"K145&$S148&ActY_m2Y","v":"31 mar 22"},"30 jun 22","30 sep 22","31 dec 22",{"$f":"O145&$S148&ActY_m2Y","v":"31 Mar 22"},"30 Jun 22","30 Sep 22","31 Dec 22"," "]
[null,null,null,null,null,null,null,null,"m8Q_PerYear","Apr-Jun 2022",{"$f":"K151&$S149&ActYear_m2Y","v":"jan-mar 2022"},"apr-jun 2022","jul-sep 2022","okt-dec 2022",{"$f":"O151&$S149&ActYear_m2Y","v":"Jan-Mar 2022"},"Apr-Jun 2022","Jul-Sep 2022","Oct-Dec 2022"," "]
[null,null,null,null,null,null,null,null,"m8Q_PerY","Apr-Jun 22",{"$f":"K151&$S149&ActY_m2Y","v":"jan-mar 22"},"apr-jun 22","jul-sep 22","okt-dec 22",{"$f":"O151&$S149&ActY_m2Y","v":"Jan-Mar 22"},"Apr-Jun 22","Jul-Sep 22","Oct-Dec 22",""]
[null,null,null,null,null,null,null,null,"m8Q_Per","Apr-Jun",{"$f":"N135","v":"jan-mar"},"apr-jun","jul-sep","okt-dec",{"$f":"R135","v":"Jan-Mar"},"Apr-Jun","Jul-Sep","Oct-Dec",""]
[null,null,null,null,null,null,null,null,"m8Q_AckPer","Jan-Jun",{"$f":"N136","v":"jan-mar"},"jan-jun","jan-sep","jan-dec",{"$f":"R136","v":"Jan-Mar"},"Jan-Jun","Jan-Sep","Jan-Dec",""]
[null,null,null,null,null,null,null,"Perioden minus 9Q","m9Q_Qn",1,{"$f":"N137","v":4},1,2,3,{"$f":"R137","v":4},1,2,3,{"$f":"IF(S137=\"\",\"\",S137)","v":""}]
[null,null,null,null,null,null,null,null,"m9Q_Q","Q1",{"$f":"\"Q\"&K153","v":"Q4"},"Q1","Q2","Q3","Q4","Q1","Q2","Q3",""]
[null,null,null,null,null,null,null,null,"m9Q_Q_Year","Q1 2022",{"$f":"K154&$S155&ActYear_m3Y","v":"Q4 2021"},{"$f":"K139","v":"Q1 2022"},"Q2 2022","Q3 2022",{"$f":"O154&$S155&ActYear_m3Y","v":"Q4 2021"},{"$f":"O139","v":"Q1 2022"},{"$f":"P139","v":"Q2 2022"},{"$f":"Q139","v":"Q3 2022"}," "]
[null,null,null,null,null,null,null,null,"m9Q_Q_Y","Q1 22",{"$f":"K154&$S156&ActY_m3Y","v":"Q4 21"},"Q1 22","Q2 22","Q3 22",{"$f":"O154&$S156&ActY_m3Y","v":"Q4 21"},{"$f":"O140","v":"Q1 22"},{"$f":"P139","v":"Q2 2022"},{"$f":"Q139","v":"Q3 2022"}," "]
[null,null,null,null,null,null,null,null,"m9Q_Qn_Year","1 2022",{"$f":"K153&$S157&ActYear_m3Y","v":"4 2021"},"1 2022","2 2022","3 2022",{"$f":"O153&$S157&ActYear_m3Y","v":"4 2021"},"1 2022",{"$f":"P141","v":"2 2022"},"3 2022"," "]
[null,null,null,null,null,null,null,null,"m9Q_Qn_Y","1 22",{"$f":"K153&$S158&ActY_m3Y","v":"4 21"},"1 22","2 22","3 22",{"$f":"O153&$S158&ActY_m3Y","v":"4 21"},"1 22","2 22","3 22"," "]
[null,null,null,null,null,null,null,null,"m9Q_Mon","03",{"$f":"N143","v":"12"},"03","06","09",{"$f":"R143","v":"12"},"03","06","09",""]
[null,null,null,null,null,null,null,null,"m9Q_YearMonth","2022 03",{"$f":"ActYear_m3Y&$S160&K159","v":"2021 12"},"2022 03","2022 06","2022 09",{"$f":"ActYear_m3Y&$S160&O159","v":"2021 12"},"2022 03","2022 06","2022 09"," "]
[null,null,null,null,null,null,null,null,"m9Q_QBrMDay","31 Mar",{"$f":"N145","v":"31 dec"},"31 mar","30 jun","30 sep",{"$f":"R145","v":"31 Dec"},"31 Mar","30 Jun","30 Sep",""]
[null,null,null,null,null,null,null,null,"m9Q_QBrDate","2022-03-31",{"$f":"EOMONTH(DATE(ActYear_m3Y,K159,1),0)","v":"2021-12-31"},"2022-03-31","2022-06-30","2022-09-30",{"$f":"EOMONTH(DATE(ActYear_m3Y,O159,1),0)","v":"2021-12-31"},"2022-03-31","2022-06-30","2022-09-30",""]
[null,null,null,null,null,null,null,null,"m9Q_QBrDateYear","31 Mar 2022",{"$f":"K161&$S163&ActYear_m3Y","v":"31 dec 2021"},"31 mar 2022","30 jun 2022","30 sep 2022",{"$f":"O161&$S163&ActYear_m3Y","v":"31 Dec 2021"},"31 Mar 2022","30 Jun 2022","30 Sep 2022"," "]
[null,null,null,null,null,null,null,null,"m9Q_QBrDateY","31 Mar 22",{"$f":"K161&$S164&ActY_m3Y","v":"31 dec 21"},"31 mar 22","30 jun 22","30 sep 22",{"$f":"O161&$S164&ActY_m3Y","v":"31 Dec 21"},"31 Mar 22","30 Jun 22","30 Sep 22"," "]
[null,null,null,null,null,null,null,null,"m9Q_PerYear","Jan-Mar 2022",{"$f":"K167&$S165&ActYear_m3Y","v":"okt-dec 2021"},"jan-mar 2022","apr-jun 2022","jul-sep 2022",{"$f":"O167&$S165&ActYear_m3Y","v":"Oct-Dec 2021"},"Jan-Mar 2022","Apr-Jun 2022","Jul-Sep 2022"," "]
[null,null,null,null,null,null,null,null,"m9Q_PerY","Jan-Mar 22",{"$f":"K167&$S165&ActY_m3Y","v":"okt-dec 21"},"jan-mar 22","apr-jun 22","jul-sep 22",{"$f":"O167&$S165&ActY_m3Y","v":"Oct-Dec 21"},"Jan-Mar 22","Apr-Jun 22","Jul-Sep 22",""]
[null,null,null,null,null,null,null,null,"m9Q_Per",{"$f":"INDEX(K167:R167,,SelectIdx)","v":"Jan-Mar"},{"$f":"N151","v":"okt-dec"},"jan-mar","apr-jun","jul-sep",{"$f":"R151","v":"Oct-Dec"},"Jan-Mar","Apr-Jun","Jul-Sep",""]
[null,null,null,null,null,null,null,null,"m9Q_AckPer","Jan-Mar",{"$f":"N152","v":"jan-dec"},"jan-mar","jan-jun","jan-sep",{"$f":"R152","v":"Jan-Dec"},"Jan-Mar","Jan-Jun","Jan-Sep",""]
[]
[null,null,null,null,null,null,null,"Perioden minus 1 Year","m1Y_ActQn",{"$f":"INDEX(K170:R170,,SelectIdx)","v":2},1,2,3,4,1,2,3,4,{"$f":"IF(S153=\"\",\"\",S153)","v":""}]
[null,null,null,null,null,null,null,null,"m1Y_ActQ","Q2",{"$f":"\"Q\"&K170","v":"Q1"},"Q2","Q3","Q4","Q1","Q2","Q3","Q4",""]
[null,null,null,null,null,null,null,null,"m1Y_ActQ_Year","Q2 2023",{"$f":"K171&$S11&ActYear_m1Y","v":"Q1 2023"},"Q2 2023","Q3 2023","Q4 2023","Q1 2023","Q2 2023","Q3 2023","Q4 2023"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActQ_Y","Q2 23",{"$f":"K171&$S12&ActY_m1Y","v":"Q1 23"},"Q2 23","Q3 23","Q4 23","Q1 23","Q2 23","Q3 23","Q4 23"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActQn_Year","2 2023",{"$f":"K170&$S13&ActYear_m1Y","v":"1 2023"},"2 2023","3 2023","4 2023","1 2023","2 2023","3 2023","4 2023"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActQn_Y","2 23",{"$f":"K170&$S14&ActY_m1Y","v":"1 23"},"2 23","3 23","4 23","1 23","2 23","3 23","4 23"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActMon","06","03","06","09","12","03","06","09","12",""]
[null,null,null,null,null,null,null,null,"m1Y_ActYearMonth","2023 06",{"$f":"ActYear_m1Y&$S16&K176","v":"2023 03"},"2023 06","2023 09","2023 12","2023 03","2023 06","2023 09","2023 12"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActQBrMDay","30 Jun","31 mar","30 jun","30 sep","31 dec","31 Mar","30 Jun","30 Sep","31 Dec",""]
[null,null,null,null,null,null,null,null,"m1Y_ActQBrDate","2023-06-30",{"$f":"EOMONTH(DATE(ActYear_m1Y,K176,1),0)","v":"2023-03-31"},"2023-06-30","2023-09-30","2023-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31",""]
[null,null,null,null,null,null,null,null,"m1Y_ActQBrDateYear","30 Jun 2023",{"$f":"K178&$S19&ActYear_m1Y","v":"31 mar 2023"},"30 jun 2023","30 sep 2023","31 dec 2023","31 Mar 2023","30 Jun 2023","30 Sep 2023","31 Dec 2023"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActQBrDateY","30 Jun 23",{"$f":"K178&$S20&ActY_m1Y","v":"31 mar 23"},"30 jun 23","30 sep 23","31 dec 23","31 Mar 23","30 Jun 23","30 Sep 23","31 Dec 23"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActPerYear","Apr-Jun 2023",{"$f":"K184&$S21&ActYear_m1Y","v":"jan-mar 2023"},"apr-jun 2023","jul-sep 2023","okt-dec 2023","Jan-Mar 2023","Apr-Jun 2023","Jul-Sep 2023","Oct-Dec 2023"," "]
[null,null,null,null,null,null,null,null,"m1Y_ActPerY","Apr-Jun 23",{"$f":"K184&$S21&ActY_m1Y","v":"jan-mar 23"},"apr-jun 23","jul-sep 23","okt-dec 23","Jan-Mar 23","Apr-Jun 23","Jul-Sep 23","Oct-Dec 23",""]
[null,null,null,null,null,null,null,null,"m1Y_ActPer","Apr-Jun","jan-mar","apr-jun","jul-sep","okt-dec","Jan-Mar","Apr-Jun","Jul-Sep","Oct-Dec",""]
[null,null,null,null,null,null,null,null,"m1Y_ActAckPer","Jan-Jun","jan-mar","jan-jun","jan-sep","jan-dec","Jan-Mar","Jan-Jun","Jan-Sep","Jan-Dec",""]
[]
[null,null,null,null,null,null,null,"Rullande 12 mån",null,{"$f":"INDEX(K187:R187,,SelectIdx)","v":2},1,2,3,4,1,2,3,4,{"$f":"IF(S170=\"\",\"\",S170)","v":""}]
[null,null,null,null,null,null,null,null,"ActQBrDateR12Start",{"$f":"INDEX(K188:R188,,SelectIdx)","v":"1 Jul"},"1 apr","1 jul","1 okt","1 jan","1 Apr","1 Jul","1 Oct","1 Jan",{"$f":"IF(S177=\"\",\"\",S177)","v":" "}]
[null,null,null,null,null,null,null,null,"ActQBrDateR12Slut",{"$f":"INDEX(K189:R189,,SelectIdx)","v":"30 Jun"},{"$f":"K17","v":"31 mar"},"30 jun","30 sep","31 dec","31 Mar","30 Jun","30 Sep","31 Dec",{"$f":"IF(S178=\"\",\"\",S178)","v":""}]
[null,null,null,null,null,null,null,null,"ActQBrDateR12",{"$f":"INDEX(K190:R190,,SelectIdx)","v":"1 Jul 23 - 30 Jun 24"},{"$f":"K188&$S$190&ActY_m1Y&\" - \"&K189&$S$190&ActY","v":"1 apr 23 - 31 mar 24"},{"$f":"L188&$S$190&ActY_m1Y&\" - \"&L189&$S$190&ActY","v":"1 jul 23 - 30 jun 24"},{"$f":"M188&$S$190&ActY_m1Y&\" - \"&M189&$S$190&ActY","v":"1 okt 23 - 30 sep 24"},{"$f":"N188&$S$190&ActY&\" - \"&N189&$S$190&ActY","v":"1 jan 24 - 31 dec 24"},{"$f":"O188&$S$190&ActY_m1Y&\" - \"&O189&$S$190&ActY","v":"1 Apr 23 - 31 Mar 24"},{"$f":"P188&$S$190&ActY_m1Y&\" - \"&P189&$S$190&ActY","v":"1 Jul 23 - 30 Jun 24"},{"$f":"Q188&$S$190&ActY_m1Y&\" - \"&Q189&$S$190&ActY","v":"1 Oct 23 - 30 Sep 24"},{"$f":"R188&$S$190&ActY&\" - \"&R189&$S$190&ActY","v":"1 Jan 24 - 31 Dec 24"},{"$f":"IF(S182=\"\",\"\",S182)","v":" "}]
[null,null,null,null,null,null,null,null,"ActAckPerR12",{"$f":"INDEX(K191:R191,,SelectIdx)","v":"Jul-Jun"},"apr-mar","jul-jun","okt-sep","jan-dec","Apr-Mar","Jul-Jun","Oct-Sep","Jan-Dec",{"$f":"IF(S185=\"\",\"\",S185)","v":""}]

{"sheet":"LanguageAdmin","index":1,"n_rows":243,"n_cols":2,"rows_kept":243,"cut":false,"hidden":true,"merged":[]}
["SWE","ENG"]
["%","%"]
["[Land A]","[Country A]"]
["[Land B]","[Country B]"]
["[Land C] ","[Country C]"]
["[Övrigt, specificera]","[Other, specify]"]
["[Övrigt]","[Other]"]
["[Segment 1]","[Segment 1]"]
["[Segment 2]","[Segment 2]"]
["[Segment 3]","[Segment 3]"]
["[Specificera]","[Specify]"]
["Kundfordringar","Accounts receivable"]
["Förvärv av finansiella anläggningstillgångar","Acquisition of financial assets"]
["Förvärv av dotterföretag ","Acquisition of subsidiaries"]
["Justeringar och elimineringar","Adjustments and eliminations"]
["Justering för poster som inte ingår i kassaflödet","Adjustments for non-cash items"]
["Amortering av leasingskuld","Amortisation leasing"]
["Bokslutsdispositioner","Appropriations"]
["TILLGÅNGAR","Assets"]
["Tillgångar per segment","Assets per segment"]
["Hänförligt till moderföretagets aktieägare","Attributable to parent company´s shareholders"]
["Nedskrivning för föväntade kreditförluster","Bad debts loss"]
["Upptagna lån","Borrowings"]
["Varumärke","Brand"]
["Balanserade utgifter för utvecklingsarbeten och liknande arbeten","Capitalised expenses for development work and equivalent work"]
["Kassa och bank ","Cash and cash equivalents"]
["Likvida medel","Cash and cash equivalents"]
["Likvida medel ","Cash and cash equivalents"]
["Likvida medel vid periodens början","Cash and cash equivalents at the beginning of the period"]
["Likvida medel vid periodens slut","Cash and cash equivalents at the end of the period"]
["Kassaflöde","Cash flow"]
["Periodens kassaflöde","Cash flow for (-used in) the period"]
["Kassaflöde från investeringsverksamheten","Cash flow from (-used in) investing activities"]
["Kassaflöde från finansieringsverksamheten","Cash flow from financing activities"]
["Kassaflöde från löpande verksamhet","Cash flow from operating activities"]
["Kassaflöde från den löpande verksamheten före förändringar av rörelsekapital","Cash flow from operations"]
["Kassaflödespåverkan av förvärvet","Cash flow impact of the acquisition"]
["Centrala omkostnader ","Central overhead costs"]
["Ökning (-)/Minskning (+) av varulager","Change in inventories"]
["Ökning (+)/Minskning (-) av rörelseskulder","Change in other operating liabilities"]
["Ökning (-)/Minskning (+) av rörelsefordringar","Change in trade recievables"]
["Skuld på balansdagen","Closing balance liabilities"]
["Utgående eget kapital ","Closing equity"]
["Periodens totalresultat","Comprehensive income for the period"]
["Periodens totalresultat, efter skatt ","Comprehensive income for the period, after tax"]
["Koncessioner, patent, licenser, varumärken samt liknande rättigheter","Concessions, patents, licenses, trademarks and similar rights"]
["Konsoliderat","Consolidated"]
["Avtalstillgångar","Contract assets"]
["Avtalsskulder","Contract liabilities"]
["Omsättningstillgångar","Current assets"]
["Kortfristiga skulder","Current liabilities"]
["Kortfristiga skulder till kreditinstitut ","Current liabilities to credit institutions"]
["Kortfristiga fordringar","Current receivables"]
["Aktuell skatteskuld","Current tax liability"]
["Skulder per segment","Debt per segment"]
["Uppskjuten skattefordran ","Deferred tax asset"]
["Uppskjuten skatteskuld","Deferred tax asset"]
["Uppskjutna skatteskulder","Deferred tax liabilities"]
["Uppskjutna skattefordringar","Deferred tax receivables"]
["Danmark","Denmark"]
["Av- och nedskrivningar ","Depreciation and amortization"]
["Avskrivningar och nedskrivningar","Depreciation and amortization"]
["Avskrivningar och nedskrivningar av materiella och immateriella tillgångar","Depreciation and amortization of tangible and intangible fixed assets"]
["Avyttring av materiella anläggningstillgångar","Divestments of tangible assets"]
["Utdelning","Dividends to shareholders"]
["Resultat per aktie","Earnings per share"]
["Resultat per aktie efter utspädning (SEK)","Earnings per share after dilution, SEK"]
["Resultat per aktie före utspädning (SEK)","Earnings per share before dilution, SEK"]
["Rörelseresultat ","EBIT"]
["EBITDA","EBITDA"]
["Resultat efter finansiella poster ","EBT"]
["Personalkostnader","Employee benefits expense"]
["Inventarier, verktyg och installationer","Equipment, tools and installations"]
["Eget kapital","Equity"]
["Eget kapital och skulder","Equity and liabilities"]
["Eget kapital per stamaktie (kr)","Equity per share (kr)"]
["Kursdifferens i likvida medel","Exchange difference in cash and cash equivalents"]
["Extern försäljning","External sales"]
["Verkligt värde","Fair value"]
["Finansiella anläggningstillgångar","Financial assets"]
["Finansiella tillgångar","Financial assets"]
["Finansiella tillgångar värderade till verkligt värde via resultatet ","Financial assets reported at fair value via income statement"]
["Finansiella tillgångar värderade till upplupet anskaffningsvärde ","Financial assets reported at net historical acquisition cost"]
["Finansiella kostnader","Financial expenses"]
["Finansiella intäkter","Financial income"]
["Resultat från finansiella poster ","Financial income and expenses"]
["Finansiella skulder","Financial liabilities"]
["Finansiella skulder värderade till verkligt värde via resultatet","Financial liabilities reported at fair value via income statement"]
["Finansiella skulder värderade till upplupet anskaffningsvärde","Financial liabilities reported at net historical acqusition cost"]
["Finansieringsverksamheten","Financing activities"]
["Anläggningstillgångar","Fixed assets"]
["Fast pris","Fixed Price"]
["Valutaterminer","Foreign exchange forwards"]
["Geografisk marknad","Geographic market"]
["Handelsvaror ","Goods for resale"]
["Goodwill","Goodwill"]
["Goodwill som uppstår vid förvärvet ","Goodwill som uppstår vid förvärvet "]
["Koncernen","Group"]
["Erhållna koncernbidrag","Group contribution received"]
["Summa koncernen","Group total"]
["Resultat efter finansiella poster","Income after financial items"]
["Skatt","Income tax"]
["Skatt ","Income tax"]
["Nedlagda utgifter på annans fastighet","Incurred expenses on other property"]
["Immateriella anläggningstillgångar","Intangible fixed assets"]
["Räntekostnader och liknande kostnader","Interest expenses and similar costs"]
["Räntekostnader och liknande resultatposter","Interest expenses and similar profit/loss items"]
["Ränteintäkter och liknande resultatposter","Interest income and similar profit/loss items"]
["Varulager","Inventories"]
["Investeringsverksamheten","Investing activities"]
["Investeringar","Investments"]
["Andelar i koncernföretag","Investments in group companies"]
["Jämförelsestörande poster","Items affecting comparability"]
["TSEK","KSEK"]
["Leasingskulder","Lease liabilities"]
["Skulder","Liabilities"]
["Skulder till kreditinstitut","Liabilities to credit institutions"]
["Skulder till kreditinstitut ","Liabilities to credit institutions"]
["Skulder till koncernföretag","Liabilities to Group companies"]
["LTM","LTM"]
["Maskiner och andra tekniska anläggningar","Machinery and other technical facilities"]
["MSEK","MSEK"]
["Redovisat värde","Net carrying amount"]
["Netto av kassaflöde från förvärvet","Net cash flow from the acquisition"]
["Periodens resultat","Net profit (-loss) for the period"]
["Årets resultat ","Net profit for the year"]
["Periodens resultat ","Net Profit/Loss for the period"]
["Nettoomsättning","Net sales"]
["Nettoomsättning","Net sales"]
["Nyemission","New issue"]
["Långfristiga skulder","Non-current liabilities"]
["Långfristiga skulder till kreditinstitut ","Non-current liabilities to credit institutions"]
["Fritt eget kapital","Non-restricted equity"]
["Norge","Norway"]
["Not","Note"]
["Ingående eget kapital ","Opening equity"]
["Den löpande verksamheten","Operating activities "]
["Rörelsens kostnader","Operating costs"]
["Rörelsens intäkter","Operating income"]
["Rörelseresultat","Operating income"]
["Rörelsemarginal","Operating margin"]
["Rörelseresultat (EBIT)","Operating profit (EBIT)"]
["Rörelseresultat","Operating profit (-loss)"]
["Rörelseresultat före av- och nedskrivningar (EBITDA)","Operating profit before depreciation and amortization (EBITDA)"]
["[Övrigt, specificera vad]","Other"]
["Övrigt","Other"]
["Periodens övrigt totalresultat","Other comprehensive income"]
["Övrigt totalresultat","Other comprehensive income"]
["Övrigt totalresultat för perioden, efter skatt","Other comprehensive income for the period, after tax"]
["Övrigt tillskjutet kapital","Other contributed capital "]
["Övriga kortfristiga skulder","Other current liabilities"]
["Övriga kortfristiga fordringar","Other current receivables"]
["Övriga externa kostnader","Other external expenses"]
["Övriga finansiella tillgångar","Other financial assets"]
["Övriga finansiella skulder","Other financial liabilities"]
["Övriga skulder","Other liabilities"]
["Övriga ej kassaflödespåverkande poster ","Other non-cash items"]
["Övriga rörelsekostnader","Other operating expenses"]
["Övriga rörelseintäkter","Other operating revenue"]
["Övriga intäkter","Other revenue"]
["Betald inkomstskatt","Paid tax"]
["Förutbetalda kostnader och upplupna intäkter","Prepaid expenses and accrued income"]
["Förutbetalda intäkter och upplupna kostnader","Prepaid income and accrued expenses"]
["Vara/tjänst A","Product/service A"]
["Vara/tjänst B","Product/service B"]
["Vara/tjänst C","Product/service C"]
["Resultat före skatt ","Profit (-loss) before tax"]
["Resultat per stamaktie (kr)","Profit per share (kr)"]
["Resultat före skatt","Profit/loss before tax"]
["Materiella anläggningstillgångar","Property plant and equipment"]
["Inköp av varor/ tjänster","Purchase of goods/services"]
["Förvärv av immateriella anläggningstillgångar","Purchase of intangible assets"]
["Köpeskilling (likvida medel) ","Purchase price (cash and cash equivalents)"]
["Fordringar hos koncernföretag","Receivables from Group companies"]
["Avstämning av tillgångar","Reconciliation of assets"]
["Avstämning av skulder","Reconciliation of liabilities"]
["Avstämning av resultat ","Reconciliation of results"]
["Återbetalningsskulder","Repayment liabilities"]
["Amortering av låneskulder","Repayment of debts"]
["Reserver","Reserves"]
["Reserver ","Reserves"]
["Bundet eget kapital","Restricted equtiy"]
["Balanserad vinst eller förlust ","Retained earnings"]
["Balanserade vinstmedel ","Retained earnings"]
["Balanserat resultat ","Retained earnings"]
["Returrättstillgångar","Return rights assets"]
["Intäkter/(Kostnader)","Revenue/(Costs)"]
["Nyttjanderättstillgångar","Right of use asset"]
["Försäljning av varor/ tjänster","Sale of goods/services"]
["Intäkter","Sales"]
["Försäljning mellan segmenten","Sales between segments"]
["Summa segment","Segment total"]
["Aktiekapital","Share capital "]
["Inbetalning aktiekapital","Share capital increases"]
["Överkursfond","Share premium reserve"]
["Erhållna aktieägartillskott","Shareholders’ contributions received"]
["Soliditet (%)","Solidity (%)"]
["Sverige","Sweden"]
["Sverige","Sweden"]
["Skatteskulder","Tax liabilities"]
["Skattefordringar","Tax receivables"]
["Summa ","Total"]
["Summa bokslutsdispositioner","Total appropriations"]
["SUMMA TILLGÅNGAR","Total assets"]
["Totala tillgångar","Total assets"]
["Summa kassa och bank ","Total cash and cash equivalents"]
["Summa omsättningstillgångar","Total current assets "]
["Summa kortfristiga skulder","Total current liabilities"]
["Summa kortfristiga fordringar","Total current receivables"]
["Summa eget kapital","Total equity"]
["Totalt eget kapital","Total equity"]
["Summa eget kapital och skulder","Total equity and liabilities"]
["Summa finansiella  anläggningstillgångar","Total financial assets"]
["Totala skulder","Total liabilities"]
["Summa anläggningstillgångar","Total non-current assets"]
["Summa långfristiga skulder","Total non-current liabilities"]
["Köpeskilling","Total purchase consideration"]
["Totala intäkter ","Total revenue"]
["Leverantörsskulder","Trade payables"]
["Transaktioner med koncernens ägare","Transactions with owners"]
["Typ av kund","Type of client"]
["Typ av avtal","Type of contract"]
["Typ av vara eller tjänst","Type of product or service"]
["Teckningsoptioner","Warrants"]
["[Typ av närstående 1]","[Type of related party 1]"]
["[Typ av närstående 2]","[Type of related party 2]"]
["Fordran på balansdagen","Receivable on the balance sheet date"]
["Förskott till leverantörer","Advances to suppliers"]
["Förvärvade likvida medel","Acquired cash and cash equivalents"]
["Kostnader för underhållsstopp","Costs for maintenance stoppages"]
["Löpande räkning","Current account"]
["Netto av totala identifierbara tillgångar värderade till verkligt värde","Net of total identifiable assets valued at fair value"]
["Nettovinst vid försäljning av verksamheter & materiella anläggningstillgångar","Net profit on sale of operations & tangible fixed assets"]
["Offentliga kunder","Public customers"]
["Poster som har omförts eller kan omföras till resultatet (efter skatt) ","Items that have been transferred or can be transferred to the result (after tax)"]
["Poster som inte kan omföras till resultatet (efter skatt) ","Items that cannot be transferred to profit or loss (after tax)"]
["Privata kunder","Private customers"]
["Segmentsresultat ","Segment result"]
["Totala intäkter från avtal med kunder","Total revenue from contracts with customers"]
["Valutakursdifferens vid omräkning av dotterföretag i utlandet","Exchange rate difference when translating subsidiaries abroad"]
["Valutasäkring m.m.","Currency hedging, etc."]
["Övriga upplysningar","Other information"]
["R12","LTM"]

{"sheet":"Income statement - 6Q","index":2,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Storskogen Group AB"]
[]
["Consolidated Income Statement, Group"]
[{"$f":"ActQ_Year","v":"Q2 2024"}]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Net sales",9242.8119835325979,8357.6325250177997,8997.0623476621004,8333.2957239999996,9461.8463216369,9213.4783212439015]
["Cost of goods and services sold",-7996.1217388098867,-6703.4767580924108,-7145.4668892331492,-6725.9768110000005,-7496.9484727263398,-7321.4082020799133]
["Gross profit ",1246.6902447227146,1654.15576692539,1851.5954584289532,1607.318912,1964.8978489105527,1892.0701191639889]
["Selling expenses ",-1002.034186322499,-801.95577147100096,-845.19388100367109,-750.7815157,-842.29031114596387,-808.34059428348996]
["Administrative expenses  ",-510.91461944881598,-519.86029564619002,-590.6828482682821,-462.26537830000001,-530.08118542859609,-510.07978393189802]
["Other operating income",181.84430110389999,220.9200773684,259.01632439140002,281.26805330000002,202.11683256850003,343.36173922030002]
["Other operating expenses",-183.7290995825,-75.376595590600004,-154.61531647729998,-186.1636489,-189.70920295650001,-85.479121126299987]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489.3764228,604.93398194800204,831.53235904259998]
["Net financial items",-273.54943111030002,-279.98601720060003,-276.8889503347001,-297.80490209999999,-356.94796262360018,-193.71149807759991]
["Profit before tax",-541.69279063749855,197.89716438539955,243.23078673640009,191.57152070000001,247.98601932440116,637.82086096499984]
["Income tax ",-128.91661980040001,-54.519362195299998,-99.811253899599919,-21.409255739999999,-132.71945319970004,-122.68861315629999]
["Profit for the period",-670.60941043789899,143.37780219009954,143.41953283679933,170.1622649,115.266566124699,515.13224780870019]
[]
["Profit for the year attributable to:"]
["Owners of the parent company",-721.50237439379919,115.60100353559984,103.99251432150032,142.73905389999999,71.611937505198696,459.86131829299967]
["Non-controlling interests",50.892962962899993,27.776804840899999,39.467055079899993,27.20901486,43.868826444100009,55.270929732699997]
[]
["Basic earnings per share, SEK",-0.42791000000000001,7.0000000000000007E-2,6.2418000000000001E-2,0.09,0.04,0.28000000000000003]
["Diluted earnings per share, SEK",-0.42758000000000002,7.0000000000000007E-2,6.1749999999999999E-2,0.08,0.04,0.28000000000000003]

{"sheet":"Balance sheet - 6Q","index":3,"n_rows":36,"n_cols":7,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Consolidated balance sheet, Group"]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Assets"]
["Intangible assets",24035.122145060195,25018.487605142906,24981.529050840109,25236,25826.399758957003,25514.058639342002]
["Property, plant and equipment ",5403.252431966499,5627.3566857232991,5391.1229164315018,5399,5419.8147289886028,5261.742013781899]
["Financial non-current assets ",71.521476392203809,77.370499289717159,62.886037049900096,107,104.5607478761053,74.603715392794371]
["Pension obligation assets",2.8252499531000002,2.7984267614,4.0860971052000004,10,10.270623581400001,1.8848753528]
["Deferred tax assets",159.48827461759998,154.29597274060001,157.44044604410001,126,131.54276754189999,126.99425060749999]
["Total non-current assets ",29672.209577989601,30880.309189657924,30597.064547470807,30878,31492.588626945013,30979.283494476993]
["Inventories",4553.6978929795996,4701.4391295911,4522.1363416225004,5031,5176.3091355798006,5165.1468824698004]
["Trade receivables",5192.4763229071004,4780.8037660038999,4440.6351997794,5023,4811.5582377000992,4972.0594443604996]
["Current receivables ",3385.6558092512978,3302.8225395361978,3048.6187095533005,3541,3837.6979618701021,3473.2025885525973]
["Current investments",2.9928712829999999,0.10528975300000001,0.14600761269999998,1,0.90693255369998838,1.1107697231]
["Cash and cash equivalents",1496.7808808215002,1406.9204171152001,1560.0911532867003,1421,1990.1679570899005,2612.6906537071]
["Total current assets ",14631.603777242499,14192.091141999397,13571.627411854603,15017,15816.640224793602,16224.210338813096]
["Total assets ",44303.813355232101,45072.400331657322,44168.691959325413,45895,47309.228851738619,47203.493833290093]
[""]
["Equity and liabilities"]
["Total equity ",19855.279254164481,20738.861138266995,20436.629676622582,20652,20681.387420270206,20214.66515785579]
["Interest-bearing non-current liabilities",10111.952435120795,10277.871966676301,10080.411379969397,11338.7504930952,11854.639628909699,12791.812580473999]
["Non-current lease liabilities",1331.9406318179001,1388.5537690144995,1221.5881518822002,1254.2495069048,1146.7151975800998,1163.7090159780998]
["Provisions for pensions",257.92498797300004,257.77459151510004,251.11073200200002,185,201.56418751690001,203.06360508739999]
["Non-interest-bearing non-current liabilities",1648.3093244022,1909.1846767857999,1813.6133621803997,1666,1944.8903415980003,2157.4462341859999]
["Provisions ",215.02453384310024,89.459892158900288,91.562443162500188,100,99.355613258299968,100.46077447590005]
["Deferred tax liabilities",1724.3867917441,1766.63218319,1789.3978247729001,1831,1885.0491248183,1846.3574783132999]
["Total non-current liabilities",15289.538704901095,15689.477079340602,15247.683893969399,16376,17132.214093681298,18262.849688514707]
["Interest-bearing current liabilities",560.63560936110014,602.78092237250019,545.6363397202,147.2722170138,609.96970760869999,164.49190624780005]
["Current lease liabilities",462.93491492160001,471.40619818729999,430.30853012099999,422.7277829862,421.97261754100003,415.46142819929997]
["Trade payables",2737.0502749030002,2553.4248215667999,2270.5931542454,2538,2547.0409026838001,2638.3299025725]
["Non-interest-bearing current liabilities",5398.3743800916,5016.450001612202,5237.8401761504001,5759,5916.6444649029991,5507.6957641390009]
["Total current liabilities  ",9158.9951792773008,8644.0619437388013,8484.378200236999,8867,9495.6276927364997,8725.979001158601]
["Total equity and liabilities ",44303.813138342877,45072.400161346399,44168.691770828984,45895,47309.229206688004,47203.493847529098]

{"sheet":"Cash flow statement - 6Q","index":4,"n_rows":24,"n_cols":7,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Consolidated cash flow statement, Group "]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Profit before tax",-541.69279168609864,197.89716538539955,243.23078530289965,192,248.20021714899752,637.79999999999995]
["Adjustment for non-cash items",1532.8801735026998,461.10177214999999,504.06506556989871,552,630.68612898599997,369.9]
["Income tax paid ",-190.0408629874,-386.72719243260002,19.546335237800008,-153,-249.8302804137,-431.1]
["Change in working capital ",53.991917554599937,-163.23390849729992,691.8240836455999,-6,222.50716974870008,-110]
["Cash flow from operating activities",855.13843638379797,109.03783660550296,1458.6662697562003,584,851.5332354699965,466.59999999999991]
["Net investments in non-current assets",-140.15168988130014,-104.88525270619999,-169.19781008070004,-131,-119.91187032879998,-153.5]
["Business combinations and divestments",2.1355344461001948,-175.75332084980005,-59.801087442099515,65,-313.06774535570003,-84]
["Cash flow from investing activities",-138.01615543519995,-280.63857355600004,-228.99889752279955,-66,-432.9796156845,-237.5]
["Dividend to owners of the parent company",-151.74827857120002,0,0,"-",-133.10110025690005,0]
["Dividends to minority owners",-54.144892380900018,-12.567030794000001,-5.912637386799986,-5,-90.705872004099973,-5]
["Change in loans",-275.33799477040003,158.10466946550005,-910.52918008280039,-950,-720.83289202490027,-509.1]
["Repayment of lease liability",-148.27957485739998,-149.91047383259982,-148.07093735199982,-136.54297316610001,-146.08518070710002,-132.89055306959997]
["Other financing activities",10.893088062401318,0.17987652830086573,1E-4,9.5150181896506106E-2,4.3595970234004255,9.8905530695999655]
["Cash flow from financing activities",-618.6176525174991,-4.3728351610997818,-1064.5127555580002,-1091,-1086.3654479695999,-637.1]
["Cash flow for the period",98.660658635598438,-176.20305181539641,165.15461667540157,-573,-667.80841882510117,-408.00000000000011]
["Cash and cash equivalents at beginning of period",1406.9204171152001,1560.0911532867003,1420.9909420096999,1990,2612.6906537071,3022.3903159330989]
["Exchange rate differences in cash and cash equivalents",-8.5941647247999988,22.8028359401,-26.056827149499998,4,45.289131566899997,-1.49]
["Cash and cash equivalents at end of period",1496.9869110259983,1406.6909374114039,1560.0911532867003,1421,1990.1713664488987,2612.9003159330991]

{"sheet":"Net sales by vertical - 6Q","index":5,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Net sales by vertical"]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Contracting Services",243.4366542036,226.79688726590001,269.34957013070004,245,252.67892100130001,201.35883292029999]
["Infrastructure",692.70156741220012,481.15914927189999,681.51056735179986,561,663.96517766689999,493.42340283910011]
["Installation",753.59708401469982,716.71208250990003,826.60517719450002,731,1027.1723987680996,943.72907615510042]
["Logistics",303.7369527761,292.18950856079999,297.44700355879985,286,288.68702293090001,311.09632377230002]
["Engineering Services",437.99070154589992,369.09438294969999,418.09366654209992,374,414.42959631410002,403.35720560440001]
["Digital Services ",191.89412819279997,195.56658966140003,187.61210342410001,157,173.97586977229997,196.31629786709999]
["HR and Competence",232.80270074859999,216.586243723,245.25532654509996,226,255.15285805850004,240.1605368466]
["Intragroup sales within the business area",-12.51563516,-8.3904723400000005,-7.7589009199999985,-6,-8.7634767199999999,-5.0404851900000001]
["Total, Services segment",2843.6441537339001,2489.7143716025998,2918.1145138270999,2576,3067.2983677920993,2784.4011908149005]
["Home and Living",736.19939518810008,682.87775268019993,710.45629420889964,633,727.67662369979996,877.80707333229998]
["Niche Businesses",663.97399449770012,673.2990645046001,797.86698363610003,670,757.56651525979987,743.24907184020003]
["Health and Beauty",755.80370744230004,712.12503513050001,774.41419119429975,710,669.18894691610001,649.79260124289999]
["Sports, Clothing and Accessories",356.49611341669998,263.75350169680001,257.78462793539995,332,409.24297474660005,341.13745636070001]
["Intragroup sales within the business area",-2.9186883715,-2.3438119981000001,-2.5141118306999992,-4,-2.2478306953999998,-4.0767053939000002]
["Total, Trade segment",2509.5545221733005,2329.7115420139999,2538.0079851439991,2341,2561.4272299269001,2607.9094973822002]
["Automation",1160.5632371711999,1144.1195610481002,1157.6476475177999,1052,1224.5626805111001,1279.7079613467999]
["Industrial Technology",1495.0894696618,1256.1119313139,1269.7006084845998,1278,1411.0305256071997,1389.5992881187001]
["Products",1261.121922645,1158.1345729998002,1135.6677251372023,1105,1215.7643012138001,1175.1412021466999]
["Intragroup sales within the business area",-12.130269999999999,-7.1376400000000002,-7.7460948326000008,-5,-6.7311048578999984,-11.5352254]
["Total, Industry segment",3904.6443594779998,3551.2284253618004,3555.2698863070013,3429,3844.6264024741999,3832.9132262121998]
["Intragroup sales eliminations",-15.031051852600001,-13.021813960599999,-14.330037616000002,-12,-11.505678556299999,-11.745593165399999]
["Total",9242.8119835325997,8357.6325250177997,8997.0623476621004,8333,9461.8463216369,9213.4783212438997]

{"sheet":"Quarterly data - 6Q","index":6,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Quarterly data, Group"]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Net Sales"]
["Services",2843.6441537338992,2489.7143716025998,2918.1145138270999,2576,3067.2983677920997,2784.4011908149]
["Trade",2509.5545221733,2329.7115420139999,2538.0079851440005,2341,2561.4272299269001,2607.9094973822007]
["Industry",3904.6443594779998,3551.2284253618,3555.2698863070009,3429,3844.6264024741999,3832.9132262121998]
["Group operations",-15.031051852600001,-13.021813960599999,-14.330037616000002,-12,-11.505678556299999,-11.745593165399999]
["Group total",9242.8119835325979,8357.6325250177997,8997.0623476621004,8333,9461.8463216369,9213.4783212439015]
["","","",""," ","",""]
["Adjusted EBITA","","",""," ","",""]
["Services",290.53170460519965,204.12950887910003,257.27737155999904,242,307.14391448639947,250.30422754380049]
["Trade",246.06738654539919,169.04894461659998,151.37592066930043,188,246.10162804330059,219.24810374909961]
["Industry",436.5893484316,386.77473801309912,373.60560502050151,353,436.82746846350051,483.19272317439936]
["Group operations",-79.356929282199985,-56.601991971700009,-76.539235409499994,-57,-68.039329788800032,-67.554197827099983]
["Group total",893.83151029999783,703.35119953709886,705.71966184030293,725,922.03368120439961,885.19085664020042]
["","","",""," ","",""]
["Adjusted EBITA-margin, %","","",""," ","",""]
["Services",10.216879781660152,8.1989127430591271,8.8165618703763755,9.4,10.013499753122732,8.9895173285192023]
["Trade",9.8052217782581703,7.256217843624527,5.9643595116865535,8,9.6079882796562615,8.407044184975712]
["Industry",11.181283318974696,10.891294270198754,10.508501941285262,10.3,11.362026442475171,12.606409137310552]
["Group operations",0,0,0,"-",0,0]
["Group total",9.6705581796155489,8.4156751021498266,7.8438898672707893,8.6999999999999993,9.7447543519697302,9.6075643288721793]
[""]
["Number of employees, end of period"]
["Services",4199.7,4159,4352,4328,4559,5152]
["Trade",2394.6,2422,2477,2464,2557,2372]
["Industry",5264,5221,5147,5240,5286,5310]
["Group operations",89,91,101,102,103,106]
["Group total",11947.3,11893,12077,12134,12505,12940]
[""]
["Number of business units, end of period"]
["Services",57,57,58,57,61,62]
["Trade",28,29,32,32,32,33]
["Industry",39,39,39,39,39,39]
["Group total",124,125,129,128,132,134]

{"sheet":"APM - 6Q","index":7,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Performance measures"]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["SEK m 1)",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Net sales",9242.8119835325979,8357.6325250177997,8997.0623476621004,8333,9461.8463216369,9213.4783212439015]
["Adjusted EBITDA",1170.6806153805994,987.08817855649943,978.09441335100087,999,1183.2388321384019,1132.881418085]
["Adjusted EBITA",893.83151029999931,703.35119953709955,705.71966184030089,725,922.033681204402,885.19085664019997]
["Adjusted EBITA margin, %",9.6705581796155649,8.4156751021498355,7.8438898672707671,8.6999999999999993,9.744754351969755,9.6075643288721739]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Operating margin, % ",-2.9011015262988891,5.7179252635899021,5.7809951401109805,5.9,6.3934031623898591,9.0251730133808543]
["Profit before tax",-541.69279063749855,197.89716438539955,243.23078673640009,192,247.98601932440116,637.82086096499984]
["Profit for the period",-670.60941043789899,143.37780219009954,143.41953283679933,170,115.266566124699,515.13224780870019]
["Working capital",5566.9108792201014,5724.2784828494805,5852.9131642043185,6077,6078.5925060191821,5761.5811216211987]
["Return on working capital, % (12 months)",54.392421527272674,53.389777574842675,55.323024526194139,56.9,57.66754088104755,60.064253687653434]
["Return on equity, % (12 months)",-1.0434248250291056,2.7854303647255567,4.6451182161822144,6.1,7.7449821537525771,9.979084446745242]
["Return on capital employed, % (12 months)",3.8461177249992944,6.3685970949141222,7.3888445621044214,8.0672596924247273,8.5799320173672857,9.1929441889474948]
["Equity/assets ratio, % ",44.816185674499401,46.01232902100562,46.26949264298478,45,43.715334031512462,42.824510468479914]
["Interest-bearing net debt",11170.551570465495,11509.693868787899,10902.252644009997,11706,11896.391429701198,12124.737113186406]
["Net debt",13331.911029835495,13730.311635497897,13159.367570417297,14055,14618.532500531201,14908.533370609608]
["Debt/equity ratio, x",0.67145421926207549,0.66205716620393196,0.64391084922726782,0.7,0.70684486506951216,0.73751077518174368]
["Interest-bearing net debt/adjusted RTM EBITDA (12 months), x",2.7040897690394092,2.7866483957068247,2.5324628673658531,2.6,2.5863553438137568,2.6070986251178394]
["Interest coverage ratio, x",-0.99496409558317567,2.1121153073083923,2.1941066111696017,1.8575723582919701,2.1917213227846952,4.2208208966712899]
["Average number of employees",11196,11130,11654,11834,12305,12216]
["Number of employees at end of period",11947.3,11893,12077,12134,12505,12940]
["Cash flow from operating activities",855.13843638379797,109.03783660550296,1458.6662697562954,584,851.58600000000001,466.59999999999991]
["Adjusted cash conversion, last 12 months, %",101.20214502216163,103.74652812788948,104.37561204022991,95,86.9,71.400000000000006]
["Adjusted cash conversion, Quarterly data, %",95.765991910604455,72.08733014190085,153.65682097670506,85,104.74290668598812,78.543647274556832]
["Basic earnings per share, SEK",-0.42791000000000001,7.0000000000000007E-2,0.06,0.09,0.04,0.28000000000000003]
["Diluted earnings per share, SEK",-0.42758000000000002,7.0000000000000007E-2,0.06,0.08,0.04,0.28000000000000003]
["Adjusted diluted earnings per share, SEK",0.16202524037392046,9.3938239017036712E-2,0.04,0.1,0.13,0.18370884235804152]
[]
["Items affecting comparability, EBITA",-227.11751584550001,-19.407328398299999,28.99362735659998,-11,-101.2044803654,152.85218279059998]
["Items affecting comparability, profit for the period",-994.90551584550008,-42.911992398300001,28.99362735659998,-18.7,-151.90448036539999,152.85218279059998]
[]
["1)  Unless otherwise stated"]
[]
["= Figures are based on the last 12 months, not on quarterly data"]

{"sheet":"APM - calculations - 6Q","index":8,"n_rows":211,"n_cols":7,"rows_kept":211,"cut":false,"hidden":false,"merged":[[148,1,148,6],[102,1,102,6],[111,1,111,6],[120,1,120,6],[130,1,130,6],[140,1,140,6],[204,1,204,6],[158,1,158,6],[169,1,169,6],[179,1,179,6],[187,1,187,6]]}
[{"$f":"+'Income statement - 6Q'!A1","v":"Storskogen Group AB"}]
[]
["Performance measures including calculations"]
[{"$f":"+'Income statement - 6Q'!A4","v":"Q2 2024"}]
[]
["Return on equity"]
[null,"12 months until","12 months until","12 months until","12 months until","12 months until","12 months until"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Profit for the period",-213.61828091730561,572.25749640263734,944.00350852520023,1217,1509.9454568250114,1868.4618822020157]
["Equity (Average of last 12 months)",20472.800319979629,20544.67071407189,20322.486201461394,20030,19495.79000764278,18723.780645141382]
["Return on equity, %",-1.0434248250291056,2.7854303647255567,4.6451182161822144,6.1,7.7449821537525771,9.9790844467453272]
[]
[]
["Return on working capital"]
[null,"12 months until","12 months until","12 months until","12 months until","12 months until","12 months until"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Adjusted EBITA",3027.9776314729988,3056.1795497579169,3238.0085853296009,3459,3505.374818400905,3460.6507013105092]
["Working capital (Average of last 12 months)",5566.9108792201014,5724.2784828494805,5852.9131642043185,6077,6078.5925060191821,5761.5811216211987]
["Return on working capital, %",54.392421527272674,53.389777574842675,55.323024526194139,56.9,57.66754088104755,60.064253687653512]
[]
[]
["Return on capital employed (new definition)"]
[null,"12 months until","12 months until","12 months until","12 months until","12 months until","12 months until"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",1219.277291436199,2092.3546329114106,2446.0035577484973,2717.7112676472038,2898.5771595326046,2974.3978096613182]
["Interest income",66.084894059600003,66.931591697599998,76.661170080899993,65.413580120500001,55.621017947200002,47.714452895099996]
["Operating profit including financial income",1285.3621854957989,2159.2862246090108,2522.6647278293972,2783.1248477677036,2954.1981774798046,3022.112262556418]
["Capital employed (Average of last 12 months)",33419.730684297625,33905.21008674561,34141.531962487454,34499.011484421382,34431.487003626484,32874.25878414281]
["Return on capital employed, %",3.8461177249992944,6.3685970949141222,7.3888445621044214,8.0672596924247273,8.5799320173672857,9.1929441889474948]
[]
[]
["Interest-bearing net debt"]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Interest-bearing liabilities",10672.588044481894,10880.652889048801,10626.047719689599,11486.022710109,12464.609336518399,12956.3044867218]
["Lease liabilities",1794.8755467395001,1859.9599672017994,1651.8966820025998,1676.9772898910001,1568.6878151210999,1579.1704441773998]
["Pension provisions, net",255.09973801990003,254.97616475370003,247.02463489680002,175,201.56418751690001,203.06360508739999]
["Financial assets",-52.238006671299999,-78.869445348200003,-62.625249292299998,-210,-347.39501981160004,0]
["Current investments",-2.9928712829999999,1.0000000000000286E-4,1.0000000000010001E-5,-1,-0.90693255369998838,-1.1107697231]
["Cash and cash equivalents",-1496.7808808215002,-1406.9204171152001,-1560.0911532867003,-1421,-1990.1679570899005,-2612.6906537071]
["Interest-bearing net debt",11170.551570465495,11509.799258540899,10902.252644009997,11706,11896.391429701198,12124.737112556406]
[]
[]
["Interest-bearing net debt/RTM adjusted EBITDA (12 months)"]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Interest-bearing net debt",11170.551570465495,11509.799258540899,10902.252644009997,11706,11896.391429701198,12124.737112556406]
["RTM adjusted EBITDA",4130.9840000000004,4130.3,4305,4502,4599.674,4650.6629999999996]
["Interest-bearing net debt/RTM adjusted EBITDA, x",2.7040897690394092,2.7866739119533444,2.5324628673658531,2.6,2.5863553438137568,2.6070986249823749]
[]
[]
["Net debt"]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Interest-bearing liabilities",10672.588044481894,10880.652889048801,10626.047719689599,11486.022710109,12464.609336518399,12956.3044867218]
["Lease liabilities",1794.8755467395001,1859.9599672017994,1651.8966820025998,1676.9772898910001,1568.6878151210999,1579.1704441773998]
["Pension provisions, net",255.09973801990003,254.97616475370003,247.02463489680002,175,201.56418751690001,203.06360508739999]
["Contingent consideration liabilities",63.985459320000004,171.32176709000001,320.17894439999998,326,669.51707045000001,836.79625782319999]
["Minority options",2097.3740000499997,2049.2959996199997,1937.0819996199998,2023,2052.6240003800003,1946.9999995999999]
["Financial assets",-52.238006671299999,-78.869445348200003,-62.625249292299998,-210,-347.39501981160004,0]
["Current investments",-2.9928712829999999,1.0000000000000286E-4,1.0000000000010001E-5,-1,-0.90693255369998838,-1.1107697231]
["Cash and cash equivalents",-1496.7808808215002,-1406.9204171152001,-1560.0911532867003,-1421,-1990.1679570899005,-2612.6906537071]
["Net debt",13331.911029835495,13730.311635497897,13159.367570417297,14055,14618.532500531201,14908.533369979607]
[]
[]
["Working Capital"]
[null,"12 months until","12 months until","12 months until","12 months until","12 months until","12 months until"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Inventories",4796.8947829917606,4919.1845808898006,5019.4430593635207,5166,5156.2813921327206,4924.0075227364596]
["Trade receivables",4849.6285316582198,4805.5451559488993,4837.3748944075396,4969,4990.9320355548598,4870.6804769222999]
["Other current receivables",2780.3162225575998,2812.6995112510995,2798.2356811545401,2860,2879.6187662201005,2664.196273607]
["Trade payables",-2701.6076705319801,-2674.5322635699604,-2675.3222044942804,-2768,-2823.3548027942802,-2762.5325600210394]
["Other current liabilities",-4158.3209874554987,-4138.6185016703603,-4126.8182662270001,-4148,-4124.8848850942195,-3934.7705916235209]
["Working capital (Average of last 12 months)",5566.9108792201014,5724.2784828494805,5852.9131642043185,6077,6078.5925060191821,5761.5811216211987]
[]
[]
["Debt/equity ratio"]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Net debt",13331.911029835495,13730.311635497897,13159.367570417297,14055,14618.532500531201,14908.533369979607]
["Equity",19855.279254164481,20738.861138266995,20436.629676622684,20652,20681.387420270206,20214.66515785579]
["Debt/equity ratio, x",0.67145421926207549,0.66205716620393196,0.64391084922726782,0.7,0.70684486506951216,0.73751077515057806]
[]
[]
["Equity/assets ratio"]
[]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Equity",19855.279254164481,20738.861138266995,20436.629676622684,20652,20681.387420270206,20214.66515785579]
["Total assets",44303.813355232101,45072.400331657322,44168.691959325413,45895,47309.228851738619,47203.493833290093]
["Equity/assets ratio, %",44.816185674499401,46.01232902100562,46.26949264298478,45,43.715334031512462,42.824510467908354]
[]
[]
["Capital employed"]
[null,"12 months until","12 months until","12 months until","12 months until","12 months until","12 months until"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Total assets",45349.736756432627,45929.662237061108,46411.629193453853,47017,47245.426470757484,45396.291415214284]
["Non-interest-bearing liabilities",-9780.9634322523598,-9884.9110165524799,-10121.933699847859,-10384,-10682.8512239749,-10472.813090700922]
["Provisions",-2149.0426398826398,-2139.5517487459197,-2148.1714622156805,-2134,-2131.08920537514,-2049.2229833563802]
["Capital employed (Average of last 12 months)",33419.730684297625,33905.199471762702,34141.524031390312,34499,34431.486041407443,32874.255341156975]
[]
[]
["EBITA"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Amortisation of intangible assets",203.85735409330005,206.06053515330001,214.36597106399998,224,215.89916645270009,206.51067866060001]
["Impairment of intangible assets",730.9999998884,1.5439949999999998E-4,0.22758106180000001,0.01,0.01,1.7276E-6]
["EBITA",666.71399445449924,683.94387113879941,734.71328919690086,714,820.82920083900217,1038.0430394308]
[]
[]
["EBITDA"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Amortisations and depreciations",480.70645917390016,489.79751417270001,487.1958905747,498,477.10431738669996,454.20124183299998]
["Impairment",865.9999998884,1.5439949999999998E-4,-0.22758693820000001,1E-3,1E-3,1.7276E-6]
["EBITDA",1078.5630995350994,967.68085015819941,1007.0880407076008,988,1082.0343517730021,1285.7336026031999]
[]
[]
["Net financial items"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Interest income",12.1977594387,16.928863881200002,22.982425114499996,13.975845625199998,13.044457076700001,26.385579244500001]
["Interest expenses  ",-257.24104138500002,-234.27321593430003,-247.52769962080009,-270.77052658539998,-281.99043858889991,-203.43399146399997]
["Financial expenses",-27.899961500099998,-55.428463435299996,-34.827691210600008,-31.302873891499999,-35.992172316800001,-24.8262577679]
["Exchange rate changes and other",-0.60618766389999301,-7.2132017122000036,-17.515984617800015,-9.7073472423000098,-52.009808794599977,7.8903088898000036]
["Net financial items",-273.54943111030002,-279.98601720060003,-276.88895033470016,-298,-356.94796262360018,-193.71149807759991]
[]
[]
["Adjusted EBITA"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Reversal of items affecting comparability, EBITA",227.11751584550001,19.407328398299999,-28.993627356599983,11,101.2044803654,-152.85218279059998]
["Amortisations of intangible assets",203.85735409330005,206.06053515330001,214.36597106399998,224,215.89916645270006,206.51067866060001]
["Impairment of intangible assets",730.9999998884,1.5439949999999998E-4,0.22758106180000001,1E-3,1E-3,1.7276E-6]
["Adjusted EBITA",893.83151029999931,703.35119953709943,705.71966184030089,725,922.033681204402,885.19085664019997]
[]
[]
["Adjusted EBITA-margin"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Adjusted EBITA",893.83151029999931,703.35119953709943,705.71966184030089,725,922.033681204402,885.19085664019997]
["Net sales",9242.8119835325979,8357.6325250177997,8997.0623476621004,8333,9461.8463216369,9213.4783212439015]
["Adjusted EBITA-margin, %",9.6705581796155649,8.4156751021498337,7.8438898672707671,8.6999999999999993,9.744754351969755,9.6075643288721739]
[]
[]
["Adjusted EBITDA"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Reversal of items affecting comparability, EBITDA",92.117515845500009,19.407328398299999,-28.993627356599983,11,101.2044803654,-152.85218279059998]
["Amortisations and depreciations",480.70645917390016,489.79751417270001,487.1958905747,498,477.10431738669996,454.20124183299998]
["Impairment",865.9999998884,1.5439949999999998E-4,-0.22758693820000001,1E-3,1E-3,1.7276E-6]
["Adjusted EBITDA",1170.6806153805994,987.08817855649943,978.09441335100087,999,1183.2388321384019,1132.8814198125999]
[]
[]
["Adjusted cash conversion"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Adjusted EBITDA",1170.6806153805994,987.08817855649943,978.09441335100087,999,1183.2388321384019,1132.8814198125999]
["Change in working capital",53.991917554599937,-163.23390849729992,691.82408364569994,-6,222.47716974879987,-109.96140551660002]
["Cash flow from net investments in tangible assets defined as CapEx",-103.55862951079999,-112.28875599149998,-167.00971529080002,-144,-166.35725606809999,-133.11362787940001]
["Operating Cash Flow",1121.1139034243993,711.5655140676995,1502.908781705901,849,1239.3587458191018,889.80638641659982]
["Adjusted EBITDA",1170.6806153805994,987.08817855649943,978.09441335100087,999,1183.2388321384019,1132.8814198125999]
["Adjusted cash conversion, %",95.765991910604455,72.08733014190085,153.65682097670506,85,104.74290668598812,78.543647274556832]
[]
[]
["Interest coverage ratio"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Interest income",12.1977594387,16.928863881200002,22.982425114499996,14,12.833570996699995,26.5155792445]
["Operating profit including interest income",-255.94560008850081,494.81204546719943,543.10216218560083,503,617.76755294470206,857.91793828710001]
["Interest expenses  ",-257.24104138500002,-234.27321593430003,-247.52769962080009,-270.77052658539998,-281.99043858889991,-203.43399146399997]
["Interest coverage ratio, x",-0.99496409558317567,2.1121153073083923,2.1941066111696017,1.8575723582919701,2.1917213227846952,4.2208208966712899]
[]
[]
["Operating margin"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Operating profit",-268.1433595272008,477.88318158599941,520.11973707110087,489,604.93398194800204,831.53235904259998]
["Net sales",9242.8119835325979,8357.6325250177997,8997.0623476621004,8333,9461.8463216369,9213.4783212439015]
["Operating margin, %",-2.9011015262988891,5.7179252635899021,5.7809951401109805,5.9,6.3934031623898591,9.0251730133808543]
[]
[]
["Items affecting comparability"]
[null,"Data by quarter"]
["SEK m",{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Remeasurement of contingent considerations",-8.8506512233999999,3.4934024000001784E-3,32.150088338699973,-14,-53.072386551000001,157.06162415079999]
["Stamp tax on foreign business combinations",-3.4050389511999999,0,9.9999999999988987E-5,1E-3,-2.2325439999999999,0]
["Central restructuring costs",0,-19.135117999999999,-9.6837787039999998,"-",0,0]
["Capital gain/loss from divestment of business",-79.861825670900004,1.0000000000010001E-5,6.6850405888000068,2,-45.899549814399997,-4.2094413601999996]
["Items affecting comparability, EBITDA",-92.117515845500009,-19.407328398299999,28.99362735659998,-11,-101.2044803654,152.85218279059998]
["Impairment of tangible fixed assets",-135,0,0,0,0,0]
["Items affecting comparability, EBITA",-227.11751584550001,-19.407328398299999,28.99362735659998,-11,-101.2044803654,152.85218279059998]
["Impairment of intangible fixed assets",-731,0,0,0,0,0]
["Items affecting comparability, EBIT",-958.11751584550007,-19.407328398299999,28.99362735659998,-11,-101.2044803654,152.85218279059998]
["Financial one-off costs (related to divestment of business), before tax",-20,0,0,0,0,0]
["One-off items related to refinancing of interest-bearing liabilities, before tax",-16.788,-23.504663999999998,0,-7.7,-50.7,0]
["Items affecting comparability, profit for the period",-994.90551584550008,-42.911992398300001,28.99362735659998,-18.7,-151.90448036539999,152.85218279059998]
[]
[]
["Adjusted diluted earnings per share"]
[null,"Data by quarter"]
[null,{"$f":"ActQ_Year","v":"Q2 2024"},{"$f":"m1Q_Q_Year","v":"Q1 2024"},{"$f":"m2Q_Q_Year","v":"Q4 2023"},{"$f":"m3Q_Q_Year","v":"Q3 2023"},{"$f":"m4Q_Q_Year","v":"Q2 2023"},{"$f":"m5Q_Q_Year","v":"Q1 2023"}]
["Net profit for the period attributable to owners of the parent company, SEK m",-721.50237439379919,115.60100353559984,103.99251432149956,142.77557716850063,71.724791178599204,459.86069800060108]
["Reversal of items affecting comparability, SEK m",994.90551584550008,42.911992398300001,-28.993627356599983,19.112676882099969,151.90448036539999,-152.85218279059998]
["Total",273.40314145170089,158.51299593389984,74.998886964899569,161.88825405060061,223.62927154399921,307.00851521000106]
["Total weighted average number of shares after dilution, millions",1687.4108060000001,1687.417154,1687.5455079999999,1687.7172029999999,1671.2031850000001,1671.1689610000001]
["Adjusted diluted earnings per share, SEK",0.16202524037392046,9.3938239017036712E-2,4.4442586353588026E-2,9.5921433853276075E-2,0.13381333493808487,0.18370884235804152]

{"sheet":"SysAdmin","index":9,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Selinmatning",true]
[null,"SelDia",true]
[null,"SelPubl",true]
[null,"SelAdmOrg",true]
[null,"SelTxtdata",true]
[null,"SelLngNo",{"$f":"IF(Sel_Lang=\"ENG\",2,1)","v":2}]
[null,"SelMal",false]
[null,"TblTyp","OVR"]
[null,"Adm_ActiveSheet:","Nyckeltal_(P)"]
[null,"SelLangText","ENG"]
[null,"SelQuarter","Q2"]
[null,"HistoryStart",2021]
[null,"SelYear",2024]
[null,"Large Icons",false]
[null,"Versionsnr för verktyget","0.7"]
[null,"EnableRetrieve",true]