| Statements of comprehensive income | ||
MSEK | 2025 | 2024 |
Result for the year | – | |
| Items that will not be reclassified to the income statement | ||
Actuarial gains/losses on defined benefit pensions plans | – | |
Tax effect on actuarial gains/losses on defined benefit pensions plans | – | |
| Items that will be reclassified to the income statement | ||
Translation differences | – | |
Change in fair value of the hedge of the net investment abroad | – | |
Tax effect on the change in fair value of the hedge of net investments abroad | – | |
Other comprehensive income | – | |
Total comprehensive income for the year | – | |
Total comprehensive income attributable to — parent company shareholders | – | |
— non-controlling interests |
MSEK | Note | 2025 | 2024 |
Net sales | 2, 3 | ||
Cost of products and services sold | – | – | |
Gross profit | |||
Selling expenses | – | – | |
Administrative expenses | – | – | |
Other operating income | 4 | ||
Other operating expenses | 4 | – | – |
Operating result | 5, 6, 7, 28 | ||
Financial income | 8 | ||
Financial expenses | 8 | – | – |
Result before tax | – | ||
Taxes | 9 | – | – |
Result for the year | – | ||
Result for the year attributable to — parent company shareholders | – | ||
— non-controlling interests | |||
Earning per share, SEK 1) | 10 | – |
MSEK Note | 2025 | 2024 | |
| Operating activities | |||
Result before tax | – | ||
Adjustments for items not included in cash flow | 11 | ||
Paid taxes | 9 | – | – |
Cash flow from operating activities before changes in working capital | |||
| Cash flow from changes in working capital | |||
Increase (–)/decrease (+) in inventory | – | – | |
Increase (–)/decrease (+) in operating receivables | – | – | |
Increase (+)/decrease (–) in operating payables | |||
Cash flow from operating activities | |||
| Investing activities | |||
Investments in intangible and tangible assets | 12, 13 | – | – |
Divestment of tangible assets | 13 | ||
Acquired operations | 29 | – | – |
Change in long-term receivables | – | – | |
Cash flow from investing activities | – | – | |
| Financing activities | |||
Amortization of borrowing debts | 21, 22 | – | – |
Amortization of lease liabilities | 21, 22 | – | – |
New loans | 21, 22 | ||
Other changes in interest-bearing liabilities | 11, 21, 22 | ||
Dividend to shareholders | – | – | |
Cash flow from financing activities | – | – | |
Cash flow for the year | – | – | |
Cash and cash equivalents at the beginning of the year | |||
Translation difference in cash and cash equivalents | – | ||
Cash and cash equivalents at year-end | 19 |
MSEK | Note | 2025 | 2024 |
| Assets | |||
| Fixed assets | |||
Intangible assets | 12 | ||
Tangible assets | 13, 27 | ||
Right-of-use assets | 14 | ||
Deferred tax assets | 9 | ||
Other financial assets | 15 | ||
Total fixed assets | |||
| Current assets | |||
Inventory | 16 | ||
Accounts receivable | 15, 17 | ||
Current tax receivables | 9 | ||
Other receivables | 15 | ||
Prepaid expenses and accrued income | 18 | ||
Cash and cash equivalents | 15, 19, 22 | ||
Total current assets | |||
Total assets |
| Statements of financial position (cont.) | |||
MSEK | Note | 2025 | 2024 |
| Equity and liabilities | |||
| Equity | |||
Share capital | |||
Other contributed capital | |||
Other reserves | |||
Retained earnings | |||
Equity attributable to parent company shareholders | 20 | ||
Equity attributable to non-controlling interests | |||
Total Equity | |||
| Liabilities | |||
| Long-term liabilities | |||
Lease liabilities | 21 | ||
Other interest-bearing liabilities | 21, 22, 27 | ||
Provisions for post-employment benefits | 22, 24 | ||
Other provisions | 25 | ||
Deferred tax liabilities | 9 | ||
Total long-term liabilities | |||
| Short-term liabilities | |||
Lease liabilities | 21 | ||
Other interest-bearing liabilities | 21, 22, 27 | ||
Accounts payable | 21 | ||
Current tax liabilities | 9 | ||
Other liabilities | |||
Accrued expenses and deferred income | 26 | ||
Other provisions | 25 | ||
Total short-term liabilities | |||
Total equity and liabilities |
| Statements of changes in equity | |||||||
| Equity attributable to parent company shareholders | Equity | ||||||
| Other | of non- | ||||||
| Share | contributed | Other | Retained | controlling | Total | ||
MSEK | capital | capital | reserves 1) | earnings | Total | interest | equity |
Opening balance as of 1 Jan. 2024 | |||||||
Result for the year | |||||||
Other comprehensive income | – | ||||||
Total comprehensive income for the year | |||||||
| Change in fair value of put and call option to acquire | |||||||
non-controlling interest | |||||||
Dividend to parent company shareholders | – | – | – | – | |||
Closing balance as of 31 Dec. 2024 | |||||||
Result for the year | – | – | – | ||||
Other comprehensive income | – | – | – | ||||
Total comprehensive income for the year | – | – | – | – | |||
| Change in fair value of put and call option to acquire | |||||||
non-controlling interest | – | – | – | ||||
Dividend to parent company shareholders | – | – | – | – | |||
Closing balance as of 31 Dec. 2025 |
| Reporting by segment | ||||
| Supply Chain | Print & Packaging | |||
| Solutions | Solutions | |||
MSEK | 2025 | 2024 | 2025 | 2024 |
Net sales | 9,737 | 11,475 | 2,585 | 2,803 |
Operating expenses | –9,329 | –10,808 | –2,491 | –2,625 |
Operating result | 408 | 667 | 94 | 179 |
Net financial items | — | — | — | — |
Result before tax | 408 | 667 | 94 | 179 |
Investments | 272 | 453 | 114 | 141 |
Depreciation and amortization | –1,177 | –1,226 | –168 | –184 |
Goodwill | 3,268 | 3,629 | 1,374 | 1,458 |
Trademarks with indefinite useful life | 729 | 816 | — | — |
Important estimations and assessments | Note | |
Valuation of tax loss carry forwards | 9 | Taxes |
Impairment test of goodwill and other intangible assets | 12 | Intangible assets |
Measurement of lease liabilities and right-of-use assets | 14 | Right-of-use assets |
Assessments made when calculating fair value | 15 | Financial assets |
Assessments made when calculating fair value | 21 | Financial liabilities |
Assumptions made in determining the existence and amount of provisions | 25 | Other provisions |
Assessments made when acquiring subsidiaries | 29 | Acquired and divested operations |
Group functions | Eliminations | Group | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Net sales | 49 | 50 | –170 | –186 | 12,201 | 14,143 |
Operating expenses | –80 | –110 | 170 | 186 | –11,730 | –13,357 |
–31 | –60 | — | — | 471 | 786 | |
| Operating result | ||||||
Net financial items | –475 | –507 | — | — | –475 | –507 |
Result before tax | –506 | –568 | — | — | –4 | 278 |
Investments | — | 1 | — | — | 386 | 594 |
Depreciation and amortization | –1 | –2 | — | — | –1,346 | –1,411 |
Goodwill | — | — | — | — | 4,642 | 5,088 |
Trademarks with indefinite useful life | — | — | — | — | 729 | 816 |
| Sales by geographic area | ||
MSEK | 2025 | 2024 |
Germany | 4,776 | 5,527 |
USA | 1,868 | 2,136 |
United Kingdom | 1,393 | 1,511 |
Singapore | 852 | 1,476 |
Sweden | 549 | 575 |
Netherlands | 450 | 496 |
China | 450 | 475 |
Austria | 213 | 224 |
Poland | 208 | 222 |
Switzerland | 277 | 298 |
Other countries | 1,165 | 1,202 |
Total | 12,201 | 14,143 |
| Fixed assets by geographic area | ||
MSEK | 2025 | 2024 |
Germany | 2,646 | 2,996 |
United Kingdom | 957 | 1,288 |
USA | 890 | 1,266 |
Netherlands | 173 | 159 |
Czech Republic | 86 | 79 |
Austria | 70 | 91 |
Poland | 57 | 43 |
Sweden | 51 | 73 |
Thailand | 31 | 25 |
Hungary | 31 | 66 |
Other countries | 118 | 209 |
Total | 5,110 | 6,294 |
| Supply Chain | Print & Packaging | |||||
| Solutions | Solutions | Total | ||||
| Supply Chain | Print & Packaging | |||||
| Solutions | Solutions | Total | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Customer segments | ||||||
Automotive | 1,383 | 1,992 | 470 | 532 | 1,853 | 2,524 |
Electronics | 3,105 | 3,647 | 50 | 57 | 3,155 | 3,704 |
Fashion | 2,907 | 3,263 | 42 | 50 | 2,949 | 3,313 |
Health Care | 513 | 581 | 50 | 56 | 562 | 637 |
Industrial | 977 | 1,036 | 584 | 625 | 1,561 | 1,661 |
Other | 777 | 878 | 1,344 | 1,425 | 2,121 | 2,303 |
Net sales | 9,662 | 11,396 | 2,539 | 2,746 | 12,201 | 14,143 |
| Main revenue streams | ||||||
Sourcing and procurement services | 1,281 | 1,873 | — | — | 1,281 | 1,873 |
Freight and transportation services | 2,421 | 3,192 | — | — | 2,421 | 3,192 |
Other contract logistics services | 5,600 | 5,925 | 230 | 227 | 5,830 | 6,152 |
Other work/services | 360 | 406 | 2,309 | 2,519 | 2,669 | 2,926 |
Net sales | 9,662 | 11,396 | 2,539 | 2,746 | 12,201 | 14,143 |
| S | ||||||
| Other operating income | ||
MSEK | 2025 | 2024 |
Result from investments in associated companies | 0 | 0 |
Exchange rate gains | 15 | 14 |
Gains from sales of fixed assets | 18 | 20 |
Insurance compensations | 6 | 8 |
Revaluation of additional consideration | — | 186 |
Other | 47 | 77 |
Total | 86 | 305 |
| Other operating expenses | ||
MSEK | 2025 | 2024 |
Exchange rate losses | –13 | –12 |
Losses from sales of fixed assets | –5 | –5 |
Other | –17 | –40 |
Total | –35 | –57 |
| Average number of employees | ||||||
Women | Men | Total | ||||
Number (FTE) | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
| Parent company | ||||||
Sweden | 6 | 7 | 5 | 6 | 11 | 13 |
| Subsidiaries | ||||||
Germany | 853 | 887 | 2,085 | 2,168 | 2,938 | 3,055 |
USA | 573 | 717 | 339 | 426 | 912 | 1,143 |
United Kingdom | 109 | 124 | 682 | 705 | 791 | 828 |
Singapore | 183 | 184 | 248 | 254 | 431 | 439 |
China | 235 | 249 | 78 | 78 | 313 | 327 |
Czech Republic | 118 | 118 | 128 | 150 | 246 | 268 |
Poland | 88 | 78 | 154 | 179 | 242 | 257 |
Netherlands | 50 | 52 | 139 | 132 | 189 | 184 |
Hungary | 60 | 112 | 101 | 158 | 161 | 270 |
Sweden | 44 | 39 | 110 | 113 | 154 | 151 |
Austria | 72 | 58 | 61 | 64 | 133 | 122 |
India | 12 | 13 | 83 | 86 | 95 | 99 |
Mexico | 36 | 31 | 43 | 25 | 79 | 55 |
Brazil | 31 | 24 | 28 | 26 | 59 | 49 |
Thailand | 25 | 2 | 10 | 1 | 35 | 3 |
Moldova | 5 | 1 | 24 | 11 | 29 | 12 |
Italy | 16 | 18 | 9 | 7 | 25 | 25 |
Canada | 8 | 9 | 5 | 3 | 13 | 12 |
Taiwan | 4 | 4 | 1 | 1 | 5 | 5 |
Romania | 2 | 3 | 1 | 2 | 3 | 5 |
Total | 2,530 | 2,730 | 4,334 | 4,594 | 6,864 | 7,324 |
| Salaries and other remuneration | ||||||
| Board and CEO | ||||||
| Basic wage | ||||||
incl. other benefits | Variable remuneration | Other employees | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Parent company | 17 | 17 | — | — | 13 | 31 |
Subsidiaries | 54 | 59 | 15 | 12 | 3,227 | 3,436 |
Total | 71 | 76 | 15 | 12 | 3,241 | 3,467 |
| Salaries and | Social security | |||||
| remuneration | contribution | Pension contributions | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Parent company | 30 | 48 | 12 | 18 | 8 | 10 |
Subsidiaries | 3,296 | 3,507 | 554 | 564 | 50 | 52 |
Total | 3,327 | 3,555 | 566 | 582 | 58 | 62 |
| Gender distribution in management at the balance sheet date | ||||||
Women | Men | Total | ||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Board members | 4 | 4 | 5 | 5 | 9 | 9 |
Group Management | 1 | 1 | 6 | 6 | 7 | 7 |
Management positions | 233 | 271 | 630 | 655 | 863 | 926 |
| Remuneration to the board, chief executive officer and other senior officers 2025 | |||||
| Basic wage/Board | Variable | Other | Pension | ||
| SEK ’000s | remuneration | remuneration | benefits | contributions | Total |
Chairman of the Board | 974 | — | — | — | 974 |
Board members (7 persons) | 3,719 | — | — | — | 3,719 |
Chief Executive Officer | 12,286 | — | 109 | 4,286 | 16,681 |
Other senior officers (6 persons) | 38,650 | 12,214 | 830 | 1,337 | 53,032 |
Total | 55,629 | 12,214 | 939 | 5,623 | 74,406 |
| Remuneration to the board, chief executive officer and other senior officers 2024 | |||||
| Basic wage/Board | Variable | Other | Pension | ||
| SEK ’000s | remuneration | remuneration | benefits | contributions | Total |
Chairman of the Board | 937 | — | — | — | 937 |
Board members (7 persons) | 3,576 | — | — | — | 3,576 |
Chief Executive Officer | 12,035 | — | 144 | 4,122 | 16,301 |
Other senior officers (6 persons) | 35,678 | 9,883 | 910 | 1,529 | 48,000 |
Total | 52,226 | 9,883 | 1,053 | 5,651 | 68,813 |
MSEK | 2025 | 2024 |
| EY | ||
Audit assignment | 8 | — |
Audit-related services | — | — |
Tax advisory services | — | — |
Other services | — | — |
| PwC | ||
Audit assignment | — | 8 |
Audit-related services | — | — |
Tax advisory services | — | 0 |
Other services | — | 0 |
Other Audit assignment | 3 | 2 |
Audit-related services | 1 | 0 |
Tax advisory services | 0 | 1 |
Other services | 0 | 0 |
Total | 12 | 11 |
| Financial income | ||
MSEK | 2025 | 2024 |
Interest income | 15 | 21 |
Exchange rate gains | 72 | 42 |
Other | 1 | 1 |
Total | 88 | 64 |
| Financial expenses | ||
MSEK | 2025 | 2024 |
Interest expenses leasing liabilities | –190 | –177 |
Interest expenses other liabilities | –275 | –327 |
Exchange rate losses | –82 | –53 |
Other | –15 | –15 |
Total | –563 | –571 |
MSEK | 2025 | 2024 |
| Costs for goods for resale and other production | ||
material | 1,848 | 2,670 |
Personnel costs | 4,158 | 4,369 |
Freight costs | 1,714 | 2,164 |
Other production costs | 2,235 | 2,490 |
Costs for depreciation and write-downs | 1,346 | 1,411 |
Cost for advertising and other selling expenses | 57 | 63 |
| Other costs | 424 | 438 |
Total | 11,781 | 13,605 |
| Recorded tax | ||
MSEK | 2025 | 2024 |
Current tax on the result for the year | –123 | –170 |
Withholding tax on dividends and other taxes | –10 | –9 |
Correction of previous years’ current tax expense | 2 | –5 |
Deferred tax | 87 | 88 |
Recorded tax | –44 | –95 |
| Reconciliation of recorded tax | ||
MSEK | 2025 | 2024 |
Result before taxes | –4 | 278 |
Tax according to Swedish tax rate of 20.6 (20.6)% | 1 | –57 |
| Tax effect of: | ||
— differences in tax rates for foreign subsidiaries | 1 | 17 |
— non-deductible costs | –29 | –37 |
— revaluation of deferred taxes | 2 | –12 |
— correction of tax attributable to previous years | –2 | –5 |
— tax on dividends and other taxes | –15 | –5 |
— other | –2 | 5 |
Recorded tax | –44 | –95 |
| Deferred tax assets and liabilities by nature | ||
MSEK | 2025 | 2024 |
Tax loss carryforwards | 241 | 235 |
Fixed assets | –158 | –218 |
Other items | 178 | 206 |
262 | 222 | |
| Less: | ||
Tax losses carried forward not valued | –11 | –16 |
Closing balance, net | 251 | 206 |
| Allocation of deferred tax assets and liabilities in the statement | ||
| of financial position | ||
MSEK | 2025 | 2024 |
Deferred tax assets | 482 | 490 |
Deferred tax liabilities | –231 | –284 |
Closing balance, net | 251 | 206 |
| Change in deferred tax | ||
MSEK | 2025 | 2024 |
Opening balance, net | 206 | 94 |
Acquisition of operations | — | –4 |
Recorded deferred tax on the result for the year | 87 | 88 |
Tax items charged directly against other comprehensive income | –35 | 18 |
Translation differences | –7 | 9 |
Closing balance, net | 251 | 206 |
| Due date structure — deferred tax assets relating to tax loss | ||
| carryforwards | ||
MSEK | 2025 | 2024 |
Due within one year | 1 | 1 |
Due within 2–5 years | 3 | 6 |
Due after 5 years | 0 | 3 |
No due date | 226 | 208 |
Closing balance | 230 | 219 |
2025 | 2024 | |
| Result for the year attributable to parent company | ||
shareholders, MSEK | –54 | 176 |
Average number of outstanding shares, in thousands | 35,358 | 35,358 |
Earnings per share, SEK | –1.52 | 4.99 |
| Adjustment for items not included in cash flow | ||
MSEK | 2025 | 2024 |
Depreciation, amortization and write-downs of intangible and tangible assets | 1,346 | 1,411 |
Changes in provisions | –2 | 16 |
Result from disposal of tangible assets | –14 | –16 |
Unrealized exchange rate gains and losses | 44 | –26 |
Other changes | 7 | –171 |
Total | 1,380 | 1,215 |
| Paid and received interest | ||
MSEK | 2025 | 2024 |
Paid interest | –465 | –499 |
Received interest | 15 | 21 |
Total | –449 | –478 |
| Change in liabilities from financing activities 2025 | |||||||||
| Non-cash movements | |||||||||
| Cash | Cash | ||||||||
| flow from | flow from | ||||||||
| Opening | financing | investing | Acquired | Change in | New | Translation | Closing | ||
| MSEK | balance | activities | activities | operations | fair value | leases | differences | balance | |
Interest-bearing liabilities to credit institutions | 4,960 | 89 | — | — | — | — | –504 | 4,545 | |
Lease liabilities | 5,110 | –991 | — | — | — | 550 | –425 | 4,244 | |
Other financial liabilities | 107 | –9 | –18 | — | 4 | — | –10 | 75 | |
Total | 10,177 | –911 | –18 | — | 4 | 550 | –939 | 8,864 | |
| Change in liabilities from financing activities 2024 | Non-cash movements | ||||||||
| Cash | Cash | ||||||||
| flow from | flow from | ||||||||
| Opening | financing | investing | Acquired | Change in | New | Translation | Closing | ||
| MSEK | balance | activities | activities | operations | fair value | leases | differences | balance | |
Interest-bearing liabilities to credit institutions | 3,725 | 971 | — | — | — | — | 264 | 4,960 | |
Lease liabilities | 4,546 | –1,014 | — | 302 | — | 1,012 | 264 | 5,110 | |
Other financial liabilities | 955 | –8 | –564 | 9 | –335 | — | 50 | 107 | |
Total | 9,226 | –51 | –564 | 311 | –335 | 1,012 | 578 | 10,177 | |
| Estimated useful life | |
Software | 3–5 years |
Customer relationships | 5–10 years |
Trademarks with defined useful life | 5–10 years |
Leasehold rights | 5 years |
Contract assets | Length of contract |
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Opening acquisition value | 5,089 | 4,453 | 816 | 769 | 1,457 | 1,406 | 7,362 | 6,628 |
Investments | — | — | — | — | 23 | 19 | 23 | 19 |
Acquired and divested operations | — | 372 | — | — | — | –37 | — | 334 |
Disposals | — | — | — | — | –17 | –23 | –17 | –23 |
Reclassification | — | — | — | — | 4 | 13 | 4 | 13 |
Translation difference | –446 | 264 | –87 | 48 | –136 | 79 | –669 | 391 |
Closing acquisition value | 4,643 | 5,089 | 729 | 816 | 1,331 | 1,457 | 6,703 | 7,362 |
Opening accumulated amortization and write-downs | –1 | –1 | — | — | –959 | –814 | –960 | –815 |
Acquired and divested operations | — | — | — | — | — | — | — | — |
Amortization for the year | — | — | — | — | –118 | –125 | –118 | –125 |
Disposals | — | — | — | — | 17 | 20 | 17 | 20 |
Reclassification | — | — | — | — | — | — | — | — |
Translation difference | — | — | — | — | 82 | –40 | 82 | –40 |
Closing accumulated amortization and write-downs | –1 | –1 | — | — | –977 | –959 | –978 | –960 |
Net residual value | 4,642 | 5,088 | 729 | 816 | 354 | 498 | 5,725 | 6,402 |
| Amortization specified by function in the income statement | ||
MSEK | 2025 | 2024 |
Cost of products and services sold | –73 | –75 |
Selling expenses | –42 | –45 |
Administrative expenses | –3 | –5 |
Total | –118 | –125 |
| Intangible assets with indefinite useful life divided by cash generating unit | ||||||
Goodwill | Trademarks | Total | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Supply Chain Solutions | 3,268 | 3,629 | 729 | 816 | 3,997 | 4,446 |
Print & Packaging Solutions | 1,374 | 1,458 | — | — | 1,374 | 1,458 |
Total | 4,642 | 5,088 | 729 | 816 | 5,371 | 5,904 |
| Estimated useful life | |
Buildings | 25–30 years |
Building inventories | 5–15 years |
Land improvements | 20 years |
Printing presses, offset | 7–10 years |
Printing presses, digital | 3–5 years |
Other mechanical equipment | 7–10 years |
Computer equipment and systems | 3–5 years |
Vehicles | 5 years |
Other equipment | 5–10 years |
| Equipment, tools, | ||||||
Buildings and land 1) | Plant and machinery | fixtures and fittings | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Opening acquisition value | 658 | 591 | 1,239 | 1,121 | 1,376 | 1,190 |
Investments | 2 | 12 | 19 | 32 | 67 | 91 |
Acquired and divested operations | — | 5 | — | 26 | — | 39 |
Disposals | –7 | –1 | –154 | 5 | –77 | –41 |
Reclassification | 2 | 19 | 16 | –8 | 12 | 24 |
Translation difference | –61 | 31 | –106 | 64 | –136 | 73 |
Closing acquisition value | 594 | 658 | 1,013 | 1,239 | 1,242 | 1,376 |
Opening accumulated depreciation and write-downs | –401 | –338 | –982 | –863 | –955 | –832 |
Acquired and divested operations | — | — | — | — | — | — |
Depreciation for the year | –28 | –33 | –69 | –77 | –106 | –109 |
Disposals | 7 | 1 | 151 | –8 | 65 | 35 |
Reclassification | 0 | –15 | 22 | 15 | 1 | 0 |
Translation difference | 36 | –17 | 84 | –50 | 96 | –50 |
Closing accumulated depreciation and write-downs | –386 | –401 | –794 | –982 | –899 | –955 |
Net residual value | 208 | 256 | 219 | 257 | 343 | 421 |
| F | ||||
| Depreciation specified by function in the income statement | ||
MSEK | 2025 | 2024 |
Cost of products and services sold | –174 | –188 |
Selling expenses | –4 | –4 |
Administrative expenses | –25 | –25 |
Total | –203 | –218 |
| Equipment, tools, | ||||||||
Buildings and land | Plant and machinery | fixtures and fittings | Total | |||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Opening acquisition value | 7,918 | 6,546 | 338 | 297 | 183 | 208 | 8,439 | 7,051 |
New leasing contracts | 116 | 279 | 33 | 77 | 75 | 44 | 224 | 399 |
Acquired and divested operations | — | 273 | — | — | — | — | — | 273 |
End of lease contracts | –414 | –156 | –59 | –50 | –46 | –75 | –520 | –282 |
Remeasurement | 330 | 615 | –14 | 2 | 10 | –2 | 325 | 615 |
Translation difference | –676 | 361 | –21 | 13 | –13 | 8 | –710 | 382 |
| Closing acquisition value | 7,274 | 7,918 | 277 | 338 | 208 | 183 | 7,759 | 8,439 |
Opening accumulated depreciation and write-downs | –3,358 | –2,432 | –153 | –141 | –82 | –93 | –3,593 | –2,666 |
Depreciation for the year | –922 | –955 | –50 | –55 | –53 | –59 | –1,025 | –1,068 |
End of lease contracts | 416 | 156 | 59 | 49 | 46 | 73 | 521 | 278 |
Translation difference | 301 | –127 | 10 | –6 | 5 | –3 | 316 | –137 |
Closing accumulated depreciations and write-downs | –3,563 | –3,358 | –134 | –153 | –83 | –82 | –3,780 | –3,593 |
Net residual value | 3,711 | 4,561 | 143 | 186 | 125 | 100 | 3,978 | 4,847 |
| Depreciation specified by function in the income statement | ||
MSEK | 2025 | 2024 |
Cost of products and services sold | –975 | –1,017 |
Selling expenses | –18 | –19 |
Administrative expenses | –32 | –32 |
Total | –1,025 | –1,068 |
| Expenses recognized in the income statement | ||
MSEK | 2025 | 2024 |
Depreciation right-of-use assets | –1,025 | –1,068 |
Interest expenses lease liability | –190 | –177 |
| Expenses related to short-term leases and leases | ||
with low value | –246 | –299 |
Expenses related to variable leasing fees that is not included in the lease liability | –52 | –67 |
Total | –1,514 | –1,610 |
| Financial assets per category 2025 | ||||
| Assets valued to | ||||
| Assets valued to | fair value through | |||
| MSEK | amortized cost | profit and loss | Total | Whereof short-term |
Accounts receivable | 2,300 | — | 2,300 | 2,300 |
Cash and cash equivalents | 936 | — | 936 | 936 |
Other securities | 55 | — | 55 | — |
Investments in associates | 6 | — | 6 | — |
Hedging derivatives | — | 0 | 0 | 0 |
Other receivables | 145 | — | 145 | 85 |
Closing balance | 3,443 | 0 | 3,443 | 3,322 |
| Financial assets per category 2024 | ||||
| Assets valued to | ||||
| Assets valued to | fair value through | |||
| MSEK | amortized cost | profit and loss | Total | Whereof short-term |
Accounts receivable | 2,194 | — | 2,194 | 2,194 |
Cash and cash equivalents | 1,138 | — | 1,138 | 1,138 |
Other securities | 58 | — | 58 | — |
Investments in associates | 7 | — | 7 | — |
Hedging derivatives | — | 0 | 0 | 0 |
Other receivables | 98 | — | 98 | 84 |
Closing balance | 3,496 | 0 | 3,496 | 3,417 |
| Change in carrying amount of investments in associated | ||
| companies | ||
MSEK | 2025 | 2024 |
Opening acquisition value | 7 | — |
Investments | — | 7 |
Result from investments in associated companies | 0 | — |
Translation difference | –1 | — |
Closing balance | 6 | 7 |
MSEK | 2025 | 2024 |
Raw materials and consumables | 165 | 198 |
Work in process | 27 | 37 |
Finished goods | 217 | 144 |
Closing balance | 409 | 378 |
| Accounts receivable — aging report | ||
MSEK | 2025 | 2024 |
Not overdue | 1,996 | 1,852 |
1–30 days overdue | 230 | 266 |
31–60 days overdue | 52 | 53 |
61–90 days overdue | 18 | 24 |
91–120 days overdue | 9 | 17 |
More than 120 days overdue | 17 | 12 |
Provisions doubtful accounts | –21 | –30 |
Total | 2,300 | 2,194 |
| Change in provision for doubtful receivables | ||
MSEK | 2025 | 2024 |
Opening balance | –30 | –26 |
Reversal of provision from previous year | 7 | 6 |
Utilized provisions for confirmed losses | 5 | 18 |
Provisions during the year | –12 | –25 |
Translation difference | 8 | –2 |
Closing balance | –21 | –30 |
MSEK | 2025 | 2024 |
Cash and bank | 936 | 1,138 |
Closing balance | 936 | 1,138 |
MSEK | 2025 | 2024 |
Services performed, not invoiced | 154 | 214 |
Prepaid insurance expenses | 10 | 13 |
Prepaid IT expenses | 38 | 36 |
Prepaid leasing expenses | 58 | 32 |
Other prepaid expenses | 64 | 45 |
Other accrued income | 42 | 46 |
Closing balance | 367 | 387 |
Number of registered shares in the parent company | 2025 | 2024 | |
Issued as of 1 Jan. | 35,357,751 | 35,357,751 | |
Issued as of 31 Dec. | 35,357,751 | 35,357,751 | |
2025 | Number of shares | Number of votes | Share capital, SEK |
A shares | 1,814,813 | 18,148,130 | 18,148,130 |
B shares | 33,542,938 | 33,542,938 | 335,429,380 |
Total | 35,357,751 | 51,691,068 | 353,577,510 |
| Long-term financial liabilities | ||||
2025 | 2024 | |||
MSEK | Carrying amount | Fair Value | Carrying amount | Fair Value |
| Other interest bearing liabilities | ||||
— Bank loan (GBP) | 1,187 | 1,103 | 1,448 | 1,321 |
— Bank loan (EUR) | 1,082 | 1,042 | 1,149 | 1,085 |
— Bank loan (USD) | 635 | 588 | 891 | 816 |
— Revolver credit facility | 1,422 | 1,422 | 1,283 | 1,283 |
— Mandatory put/call options | 65 | 65 | 69 | 69 |
— Other interest bearing liabilities | 1 | 1 | 2 | 2 |
Lease liabilities | 3,330 | 3,330 | 4,037 | 4,037 |
Closing balance | 7,722 | 7,552 | 8,879 | 8,613 |
| Short-term financial liabilities | ||||
2025 | 2024 | |||
MSEK | Carrying amount | Fair Value | Carrying amount | Fair Value |
| Other interest bearing liabilities | ||||
— Bank loan (USD) | 110 | 108 | 132 | 129 |
— Bank loan (GBP) | 99 | 96 | 55 | 53 |
— Contingent considerations | 2 | 2 | 3 | 3 |
— Mandatory put/call options | — | — | 18 | 18 |
— Other interest bearing liabilities | 15 | 15 | 17 | 17 |
Lease liabilities | 914 | 914 | 1,073 | 1,073 |
Accounts payable | 1,217 | 1,217 | 790 | 790 |
Other financial liablities | 126 | 126 | 282 | 282 |
Closing balance | 2,485 | 2,479 | 2,370 | 2,364 |
MSEK | Jan.–Mar. 2026 | Apr.–Dec. 2026 | 2027–2030 | 2031 and later |
Bank loans | 112 | 331 | 4,636 | — |
Contingent consideration | — | 2 | — | — |
Mandatory put/call options | — | — | 65 | — |
Other interest bearing liabilities | 15 | — | 1 | — |
Lease liabilities | 294 | 756 | 2,747 | 1,029 |
Accounts payable | 1,217 | — | — | — |
Other financial liablities | 126 | — | — | — |
Total | 1,764 | 1,090 | 7,448 | 1,029 |
| Contingent considerations and mandatory put/call options | ||||
Contingent considerations | Mandatory put/call options | |||
MSEK | 2025 | 2024 | 2025 | 2024 |
Opening balance | 3 | 432 | 87 | 499 |
Acquisitions for the year | — | — | — | 94 |
| Changes in value recognized in the income | — | –185 | — | — |
| statement | ||||
Changes in value recognized in equity | — | — | 4 | –21 |
Other changes | — | –210 | — | — |
Payments | — | –60 | –18 | –501 |
Translation differences | –1 | 26 | –8 | 16 |
Closing balance | 2 | 3 | 65 | 87 |
| Interest-bearing | Other | ||||
| provisions for | interest- | ||||
| Cash and cash | Lease | post-employ- | bearing | ||
| MSEK | equivalents | liabilities | ment benefits | liabilities | Total |
Net debt as of Jan 1, 2025 | –1,138 | 5,110 | 72 | 5,067 | 9,112 |
Acquired and divested operations | — | — | — | — | — |
Changes with effect on cash-flow | 41 | –991 | 0 | 63 | –888 |
Changes with no effect on cash-flow | — | 550 | –7 | 4 | 547 |
Translation difference | 161 | –425 | –3 | –514 | –782 |
Net debt as of Dec 31, 2025 | –936 | 4,244 | 61 | 4,620 | 7,989 |
| Interest-bearing | Other | ||||
| provisions for | interest- | ||||
| Cash and cash | Lease | post-employ- | bearing | ||
| MSEK | equivalents | liabilities | ment benefits | liabilities | Total |
Net debt as of Jan 1, 2024 | –1,107 | 4,546 | 71 | 4,680 | 8,191 |
Acquired and divested operations | — | 302 | — | 9 | 311 |
Changes with effect on cash-flow | 42 | –1,014 | –6 | 399 | –578 |
Changes with no effect on cash-flow | — | 1,012 | 5 | –335 | 682 |
Translation difference | –73 | 264 | 2 | 314 | 506 |
Net debt as of Dec 31, 2024 | –1,138 | 5,110 | 72 | 5,067 | 9,112 |
| Estimated effect from changes | ||
| in exchange rates by 10% | ||
MSEK | Net sales | Operating result |
EUR | +/– 698 | +/– 19 |
USD | +/– 337 | +/– 25 |
GBP | +/– 123 | +/– 3 |
EUR, USD & GBP | +/– 1,158 | +/– 47 |
| Nominal | Average | |
| amount | hedging | |
| MSEK | rate | |
EUR/SEK | 38 | 10.80 |
GBP/SEK | 193 | 12.39 |
USD/SEK | 5 | 9.20 |
EUR/PLN | 21 | 4.28 |
USD/PLN | 1 | 3.66 |
PLN/SEK | 8 | 2.56 |
| Non- | ||
| Floating | interest- | |
| MSEK | interest | bearing |
Other securities | — | 61 |
Long-term receivables | — | 60 |
Current receivables | — | 2,386 |
Cash and bank | 936 | — |
Long-term liabilities | –7,783 | –48 |
Current liabilities | –1,141 | –1,343 |
Total | –7,989 | 1,116 |
Percent | 2025 | 2024 |
Discount rate, % | 3.93 | 3.35 |
Expected return on plan assets, % | 3.93 | 3.35 |
| Provisions for post-employment obligations | |||
| Funded | Unfunded | ||
| MSEK | plans | plans | Total |
| Present value of post- employment | |||
obligations | 71 | 15 | 86 |
The fair value of plan assets | –25 | — | –25 |
Provision for post-employment obliga- tions according to the balance sheet | 46 | 15 | 61 |
| Change in current value of the post-employment obligations | ||
MSEK | 2025 | 2024 |
Opening balance | 98 | 94 |
Interest expense | 3 | 4 |
Actuarial gains(–)/losses(+), net | –5 | 2 |
Current year service cost | 0 | 0 |
Pensions paid out | –5 | –5 |
Translation difference | –5 | 3 |
Closing balance | 86 | 98 |
| Change in plan assets fair value | ||
MSEK | 2025 | 2024 |
Opening balance | 26 | 23 |
Return on plan assets | 1 | 1 |
Disbursement | 0 | 0 |
Actuarial gains(–)/losses(+), net | 0 | 1 |
Translation difference | –2 | 1 |
Closing balance | 25 | 26 |
| Net expense recognized in the income statement | ||
| regarding defined benefit plans | ||
MSEK | 2025 | 2024 |
Current year service cost | 0 | 0 |
Interest expense | 3 | 4 |
Return on plan assets | –6 | –1 |
Total | –3 | 3 |
| Provision for | |||||
| Restructuring | damages to | Restoration | |||
| MSEK | costs | goods etc. | costs | Other | Total |
Opening balance as of 1 Jan. 2025 | 97 | 38 | 119 | 44 | 298 |
Acquired operations | — | — | — | — | — |
Provided for during the year | 148 | 17 | 30 | 48 | 243 |
Utilized during the year | –156 | –15 | –11 | –28 | –210 |
Reversal of unutilized amounts | –6 | –10 | –13 | –2 | –31 |
Translation difference | –6 | –2 | –9 | –5 | –22 |
Closing balance as of 31 Dec. 2025 | 78 | 29 | 115 | 57 | 278 |
| Of which: | |||||
Current | 78 | 29 | 55 | 48 | 209 |
Non-current | — | — | 60 | 9 | 69 |
| Provision for | |||||
| Restructuring | damages to | Restoration | |||
| MSEK | costs | goods etc. | costs | Other | Total |
Opening balance as of 1 Jan. 2024 | 7 | 38 | 169 | 36 | 250 |
Acquired operations | — | — | 13 | — | 13 |
Provided for during the year | 123 | 25 | 27 | 40 | 216 |
Utilized during the year | –35 | –17 | –21 | –33 | –105 |
Reversal of unutilized amounts | — | –11 | –78 | –2 | –91 |
Translation difference | 2 | 1 | 9 | 3 | 15 |
Closing balance as of 31 Dec. 2024 | 97 | 38 | 119 | 44 | 298 |
| Of which: | |||||
Current | 97 | 38 | 50 | 33 | 218 |
Non-current | — | — | 69 | 11 | 80 |
MSEK | 2025 | 2024 |
Holiday pay liability | 72 | 71 |
Social security contributions | 56 | 55 |
Accrued salaries and remuneration | 160 | 191 |
Accrued expenses for services and goods received | 345 | 416 |
Other accrued expenses | 147 | 138 |
Deferred income | 15 | 2 |
Closing balance | 794 | 873 |
| Pledged assets | ||
MSEK | 2025 | 2024 |
Floating charges | 119 | 119 |
Other pledged assets | — | — |
Total | 119 | 119 |
| Whereof pledged to: | ||
— credit institutions | 119 | 119 |
| Contingent liabilities | ||
MSEK | 2025 | 2024 |
Contingent liabilities | 0 | 0 |
Total | 0 | 0 |
| Result from shares in subsidiaries | ||
MSEK | 2025 | 2024 |
Dividends from subsidiaries | 131 | 193 |
Total | 131 | 193 |
| Interest income | ||
MSEK | 2025 | 2024 |
Interest income, external | 7 | 14 |
Interest income, subsidiaries | 245 | 286 |
Total | 252 | 299 |
| Other financial income | ||
MSEK | 2025 | 2024 |
Exchange rate gains | 576 | 214 |
Total | 576 | 214 |
| Interest expenses | ||
MSEK | 2025 | 2024 |
Interest expenses, external | –258 | –302 |
Interest expenses, subsidiaries | –16 | –25 |
Total | –274 | –326 |
| Other financial expenses | ||
MSEK | 2025 | 2024 |
Exchange rate losses | –416 | –304 |
Other financial expenses | –15 | –14 |
Total | –431 | –318 |
MSEK | 2025 | 2024 |
| EY | ||
Audit assignment | 4 | — |
Audit-related services | — | — |
Tax advisory services | — | — |
Other services | — | — |
| PwC | ||
Audit assignment | — | 4 |
Audit-related services | — | — |
Tax advisory services | — | — |
Other services | 0 | 0 |
Total | 4 4 |
| Other operating income | ||
MSEK | 2025 | 2024 |
Exchange rate gains | 2 | 0 |
Other | 10 | 7 |
Total | 12 | 7 |
| Other operating expenses | ||
MSEK | 2025 | 2024 |
Capital losses on disposal of fixed assets | — | –2 |
Total | — | –2 |
| Tax on the result for the year | ||
MSEK | 2025 | 2024 |
Deferred tax | –25 | 38 |
Total | –25 | 38 |
| Reconciliation of recorded tax | ||
MSEK | 2025 | 2024 |
Result before taxes | 221 | 2 |
Tax according to Swedish tax rate of 20.6 (20.6)% | –46 | 0 |
| Tax effect of: | ||
— non-taxable dividends from subsidiaries | 27 | 40 |
— non-tax deductable interest | –6 | — |
— other non tax-deductable costs | 0 | –1 |
Total | –25 | 38 |
| Deferred tax receivables | ||
MSEK | 2025 | 2024 |
Tax loss carry forwards | 112 | 135 |
Other | 14 | 16 |
Total | 126 | 151 |
Receivables | Payables | |||
MSEK | 2025 | 2024 | 2025 | 2024 |
Companies within the group | 3,937 | 4,284 | 549 | 592 |
— whereof short-term | 267 | 160 | 549 | 592 |
MSEK | 2025 | 2024 |
Opening balance | 2,842 | 2,278 |
Investments | — | 565 |
Revaluation of additional consideration | 0 | –1 |
Closing balance | 2,842 | 2,842 |
MSEK | 2025 | 2024 |
Retained earnings | 1,058 | 1,165 |
Net result for the year | 196 | 40 |
Total | 1,254 | 1,204 |
MSEK | 2025 | 2024 | |
SEK 2.10 | (4.15) per share is distributed | ||
to the shareholders | 74 | 147 | |
Remaining balance to be carried forward | 1,180 | 1,058 | |
Total | 1,254 | 1,204 |
| Specification of shares in subsidiaries | |||||
| Per- | Book value | ||||
| Number | centage | of holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders do Brasil Representações Ltda | 08.789.936/0001-55 | São Paulo, Brazil | 3,105,550 | 100 | 12 |
Mentor Gerenciamento de Supply Chain (Brasil) Ltda | 08.849.405/0001-00 | São Paulo, Brazil | 7,241,126 | 100 | 9 |
Elanders Holding GmbH | HRB105591 | Herrenberg, Germany | 25,000 | 100 | 381 |
LGI Logistics Group International GmbH | HRB243806 | Herrenberg, Germany | — | 100 | — |
Helix Software + Support GmbH | HRB226056 | Herrenberg, Germany | — | 100 | — |
ITG GmbH Internationale Spedition und Logistik | HRB66157 | München, Germany | — | 100 | — |
ITG Air & Sea GmbH | HRB250422 | Oberding (Schwaig), Germany | — | 75 | — |
ITG International Transports Inc. | 43240627 | Boston, USA | — | 100 | — |
ITG Austria GmbH | FN 560496i | Reichersberg, Austria | — | 100 | — |
ITG Fulfillment GmbH | HRB33746 | Oberhausen, Germany | — | 100 | — |
LGI Netherlands BV | 34083373 | Amsterdam, Netherlands | — | 100 | — |
Eijgenhuijsen Exploitatie BV | 08040501 | Ruurlo, Netherlands | — | 100 | — |
Eijgenhuijsen Precisievervoer BV | 08064979 | Ruurlo, Netherlands | — | 100 | — |
LGI Austria GmbH | FN 349601 w | Laxenburg, Austria | — | 100 | — |
LGI Hungária Logisztikai Kft. | 13-09-140503 | Páty, Hungary | — | 100 | — |
LGI Logistics Group International Ltd | 07251732 | Milton Keynes, UK | — | 100 | — |
Bonds Worldwide Holdings Ltd | GB 4608847 | Birmingham, UK | — | 100 | — |
Bonds Technical Couriers Ltd | GB 3036141 | Birmingham, UK | — | 100 | — |
Bonds Worldwide Express Ltd | GB 1938935 | Birmingham, UK | — | 100 | — |
LGI Polska Sp. z o.o. | KRS 0000246814 | Wroclaw, Poland | — | 100 | — |
LGI Romania s.r.l. | J02/1032/2019 | Arad, Romania | — | 100 | — |
LGI Czechia s.r.o. | CZ25204581 | Zákupy, Czech Republic | — | 100 | — |
LGI Deutschland GmbH | HRB354685 | Herrenberg, Germany | — | 100 | — |
LGI FreightLog GmbH | HRB761526 | Freiberg am Neckar, Germany | — | 100 | — |
LGI Logistics Solution GmbH | HRB32410 | Hünxe, Germany | — | 100 | — |
LGI reuseIT GmbH | HRB781610 | Herrenberg, Germany | — | 100 | — |
LGI TechLog GmbH | HRB513968 | Erfurt, Germany | — | 100 | — |
Logistik Lernzentrum GmbH | HRB246072 | Böblingen, Germany | — | 100 | — |
MotoristicSolutions GmbH | HRB781648 | Herrenberg, Germany | — | 100 — |
| Per- | Book value | ||||
| Number | centage | of holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders Holding UK Limited | 15224840 | Cheshire, UK | 99 | 100 | 359 |
Bishopsgate Holdco Ltd | GB15087903 | Swindon, UK | — | 88 | — |
Bishopsgate Newco Ltd | GB15087826 | Swindon, UK | — | 100 | — |
Kammac Ltd | 2255591 | Skelmersdale, UK | — | 100 | — |
Elanders Holding USA Inc. | 87-2849643 | Delaware, USA | 10,000 | 100 | 851 |
Bergen Shippers Corp | 0400327871 | New Jersey, USA | — | 100 | — |
Bergen Logistics Canada, Inc. | 002489278 | Brampton, Canada | — | 100 | — |
Bergen Ventures BV | 860650704 | Veghel, Netherlands | — | 100 | — |
Bergen Logistics BV | 860652397 | Veghel, Netherlands | — | 100 | — |
Rey 11 LLC | 0400422543 | New Jersey, USA | — | 100 | — |
CloudX Systems LLC | 0450769787 | New Jersey, USA | — | 100 | — |
Rex 11 SRL | 1016600023931 | Chișinău, Moldova | — | 100 | — |
Elanders Hungary Kft | 20-09-065122 | Zalalövő, Hungary | 1 | 100 | 146 |
Elanders Infologistics AB | 556121-8891 | Mölndal, Sweden | 314,330 | 100 | 287 |
Elanders Sverige AB | 556262-1689 | Borås, Sweden | — | 100 | — |
Elanders Italy S.r.l. | 05686620963 | Ponzano Veneto, Italy | 1 | 100 | 3 |
Elanders Ltd | GB 3788582 | Newcastle, UK | 2,300,000 | 100 | 31 |
Spreckley Ltd | 4179929 | Newcastle, UK | — | 100 | — |
Elanders Polska Sp. z o.o. | KRS 0000101815 | Płońsk, Poland | 144,280 | 100 | 90 |
| Per- | Book value | ||||
| Number | centage | of holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
Elanders Waiblingen GmbH | HRB722349 | Waiblingen, Germany | 1 | 100 | 109 |
Elanders International AB | 556058-0622 | Mölndal, Sweden | — | 100 | — |
Mentor Media Ltd | 199302450H | Singapore | — | 100 | — |
Asiapack Limited | 626139 | Hong Kong, China | — | 100 | — |
Asiapack (Shenzhen) Co., Ltd | 91440300734155669E | Shenzhen, China | — | 100 | — |
Chengdu Mentor Media Co., Ltd | 91510100597273959A | Chengdu, China | — | 100 | — |
Mentor Internet Solution Pte Ltd | 199508226M | Singapore | — | 100 | — |
Mentor Media CBZ (Chongqing) Co., Ltd | 915000005814642169 | Chongqing, China | — | 100 | — |
Mentor Media (Chongqing) Co., Ltd | 915000006939331951 | Chongqing, China | — | 100 | — |
Mentor Media (Chongqing) Co., Ltd – Wuhan Branch | 91420100MA4KYTDK3K | Wuhan, China | — | — | — |
Mentor Media (Kunshan) Co., Ltd | 913205837584821700 | Kunshan, China | — | 100 | — |
Mentor Media Juárez S.A. de C.V. | MMJ0810145N1 | Juárez, Mexico | — | 100 | — |
Mentor Media Ltd, Taiwan Branch | 70777068 | Taoyuan, Taiwan | — | — | — |
Mentor Media (Shenzhen) Co., Ltd | 91440300726187433D | Shenzhen, China | — | 100 | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Chongqing branch | 91500107MAE58P1995 | Chongqing, China | — | — | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Shanghai branch | 91310115MAE7X5BU8C | Shanghai, China | — | — | — |
Mentor Supply Chain (Shenzhen) Co., Ltd Xiamen branch | 91350200MAE5E0T40H | Xiamen, China | — | — | — |
Mentor Media (Shenzhen) Logistics Ltd | 91440300793899377C | Shenzhen, China | — | 100 | — |
Mentor Media (USA) Supply Chain Management Inc | C3095841 | San Bernardino, USA | — | 100 | — |
Mentor Media (Xiamen) Co., Ltd | 91350200612051108M | Xiamen, China | — | 100 | — |
Mentor Printing and Logistics Pvt. Ltd | U72900TN2006PTC061596 | Chennai, India | — | 100 | — |
Mentor Shanghai Trading Co., Ltd | 91310000329537946A | Shanghai, China | — | 100 | — |
Mentor Supply Chain (Chongqing-CBZ) Co., Ltd | 91500106MA5YR1XH62 | Chongqing, China | — | 100 | — |
Mentor Supply Chain (Malaysia) Sdn. Bhd. | 64775T | Johor, Malaysia | — | 100 | — |
Mentor Supply Chain Mexico S.A. de C.V. | MSC191028QH1 | Juárez, Mexico | — | 100 | — |
Mentor Supply Chain (Netherlands) BV | 858777265 | Rotterdam, Netherlands | — | 100 | — |
Mentor Media Czech s.r.o. | CZ27742270 | Brno, Czech Republic | — | 100 | — |
Mentor Supply Chain (USA) Inc. | 202212131646372 | Warsaw, USA | — | 100 | — |
Mentor Supply Chain Thailand Ltd | 0105566154947 | Bangkok, Thailand | — | 100 | — |
Mentor Supply Chain Vietnam Ltd | 0110081611 | Hanoi, Vietnam | — | 100 | — |
Shanghai Mentor Media Co., Ltd | 91310115703003515D | Shanghai, China | — | 100 | — |
Midland Information Resources Company | 42-1468885 | Davenport, USA | 10,000 | 100 | 223 |
ElandersUSA, LLC | 58-1448183 | Atlanta, USA | — | 100 | — |
| Per- | Book value | ||||
| Number | centage | of holding, | |||
Identity no. | Registered office | of shares | holding | MSEK | |
myphotobook GmbH | HRB268975 | Kaufering, Germany | 3 | 100 | 222 |
Elanders Kaisheim GmbH | HRB18350 | Kaisheim, Germany | — | 100 | — |
Elanders Donauwörth GmbH | HRB28117 | Donauwörth, Germany | — | 100 | — |
Reuseit AB | 559342-0507 | Mölndal, Sweden | 50,000 | 100 | 119 |
Reuseit Finance AB | 559210-6602 | Växjö, Sweden | — | 100 | — |
Reuseit Sweden AB | 559210-6404 | Växjö, Sweden | — | 100 | — |
Total | 2,842 |
| Other | ||||||
| Goodwill | intangible assets | Total | ||||
MSEK | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Opening acquisition value | 2 | 2 | 1 | 7 | 3 | 9 |
Acquisitions | — | — | — | 1 | — | 1 |
Disposals | — | — | — | –7 | — | –7 |
Closing acquisition value | 2 | 2 | 1 | 1 | 3 | 3 |
Opening accumulated amortization and write-downs | –2 | –2 | –1 | –4 | –3 | –6 |
Amortization of the year | — | — | — | –1 | — | –1 |
Disposals | — | — | — | 4 | — | 4 |
Closing accumulated amortization and write-downs | –2 | –2 | –1 | –1 | –3 | –3 |
Net residual value | — | — | — | — | — | — |
| Amortization specified per function in the income statement | ||
MSEK | 2025 | 2024 |
Selling expenses | — | –1 |
Administrative expenses | — | 0 |
Total | — | –1 |
| Equipment, tools, | ||
| fixtures and fittings | ||
MSEK | 2025 | 2024 |
Opening acquisition value | 1 | 1 |
Disposals | — | 0 |
Closing acquisition value | 1 | 1 |
Opening accumulated depreciation | –1 | –1 |
Depreciation for the year | 0 | 0 |
Disposals | — | 0 |
Closing accumulated depreciation | –1 | –1 |
Net residual value | 0 | 0 |
MSEK | 2025 | 2024 |
Salaries and holiday pay | 7 | 7 |
Social security contributions | 18 | 17 |
Interest | 1 | 2 |
Other accrued expenses and deferred income | 10 | 14 |
Closing balance | 36 | 40 |
| Changes in interest-bearing liabilities | ||
MSEK | 2025 | 2024 |
Opening balance | 4,958 | 3,724 |
New loans | — | 560 |
Amortization of loans | –178 | –141 |
Other changes in interest-bearing liabilities | 258 | 552 |
Translation difference | –503 | 263 |
Closing balance | 4,536 | 4,958 |
MSEK | 2025 | 2024 |
Bank overdraft facilities, utilized amount | — | –9 |
Bank overdraft facilities, granted amount | 232 | 242 |
Not utilized overdraft | 232 | 233 |
MSEK | 2025 | 2024 |
| Capital insurance policy securing a direct pension | ||
commitment | 48 | — |
Total | 48 | — |
| Pledged assets | ||
MSEK | 2025 | 2024 |
Floating charges | 3 | 3 |
Other pledged assets | — | — |
Total | 3 | 3 |
| Given to: | ||
Credit institutions | 3 | 3 |
Total | 3 3 |
| Contingent liabilities | ||
MSEK | 2025 | 2024 |
Surety and contingent liabilities given for subsidiaries | 288 | 146 |
Total | 288 | 146 |
| Adjustment for items not included in cash flow from | ||
| operating activities | ||
MSEK | 2025 | 2024 |
Depreciation, amortization and write-downs of intan- gible and tangible assets | 0 | 3 |
Dividends from subsidiaries | –131 | –193 |
Unrealized exchange rate gains/losses | –429 | 31 |
Other items | –14 | 16 |
Total | –579 | –143 |
| Paid and received interest | ||
MSEK | 2025 | 2024 |
Paid interest | –273 | –325 |
Received interest | 158 | 272 |
Total | –115 | –53 |
| Dividends received from subsidiaries | ||
MSEK | 2025 | 2024 |
Elanders Donauwörth GmbH | — | 46 |
Elanders Hungary Kft | — | 9 |
Elanders Polska Sp. z o.o. | — | 9 |
Elanders Waiblingen GmbH | 121 | 127 |
Mentor Gerenciamento de Supply Chain Brasil Ltda | 4 | — |
Reuseit AB | 5 | 3 |
Total | 131 | 193 |