{"text_format":"2","workbook":"xls","n_sheets":13,"sheets":["Contents","Incomestatements-Y","Summary-Y","Balancesheets-Y","Cash_Flow-Y","AO_Komponenter-Y","AO_Tjanster-Y","Summary-Q","Incomestatements-Q","Balancesheets-Q","Cash_Flow-Q","AO_Komponenter-Q","AO_Tjanster-Q"],"not_rendered":{"charts":0,"images":712,"macros":0,"external_links":1,"defined_names":8,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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","formulas":"cached_only"}

{"sheet":"Contents","index":0,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Momentum Group","Momentum Group"]
[null,"Finansiell statistik","Financial history"]
[null,"Innehåll","Contents"]
[]
[null,"Per år","Yearly"]
[null,"Nyckeltal","Key financial ratios","2023-02-09"]
[null,"Resultaträkning","Group income statement","2023-02-09"]
[null,"Balansräkning","Balance Sheet","2023-02-09"]
[null,"Kassaflödesanalys","Cash-Flow Statement","2023-02-09"]
[]
[null,"Per kvartal","Quarterly"]
[null,"Nyckeltal","Key figures","2024-07-17"]
[null,"Resultaträkningar","Income Statements","2024-07-17"]
[null,"Balansräkningar","Balance Sheets","2023-04-26"]
[null,"Kassaflödesanalys","Consolidated cash-flow statements","2023-10-27"]

{"sheet":"Incomestatements-Y","index":1,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Resultaträkning","Group income statement"]
[null,"u","MSEK//MSEK"]
["Heading","x",null,"Belopp i MSEK","MSEK","2018/2019","2019/2020",2020,2021,2022,2023,2024]
["Plain","y",null,"Nettoomsättning","Revenue",1196,1254,1163,1491,1739,2298,2873]
["Plain","y",null,"Övriga rörelseintäkter","Other operating income",0,1,1,4,4,4,7]
["Subtotal","y",null,"Summa rörelseintäkter","Total operating income",1196,1255,1164,1495,1743,2302,2880]
["Break"]
["Plain","y",null,"Varukostnader","Cost of goods",-690,-716,-655,-795,-915,-1201,-1510]
["Plain","y",null,"Personalkostnader","Personnel costs",-241,-245,-224,-342,-412,-555,-710]
["Plain","y",null,"Avskrivningar, nedskrivningar & återförda nedskrivningar","Depreciation, amortisation, impairment losses <br> and reversal of impairment losses",-5,-35,-36,-54,-68,-100,-137]
["Plain","y",null,"Övriga rörelsekostnader","Other operating expenses",-149,-129,-119,-149,-163,-209,-250]
["Subtotal","y",null,"Summa rörelsens kostnader","Total operating expenses",-1085,-1125,-1034,-1340,-1558,-2065,-2607]
["Subtotal","Y1",null,"Rörelseresultat","Operating profit",111,130,130,155,185,237,273]
["Break"]
["Plain","y",null,"Finansiella intäkter","Financial income",0,0,0,0,1,6,4]
["Plain","y",null,"Finansiella kostnader","Financial expenses",-2,-3,-3,-7,-9,-21,-37]
["Plain","y",null,"Finansnetto","Net financial items",-2,-3,-3,-7,-8,-15,-33]
["Subtotal","y",null,"Resultat efter finansiella poster","Profit after financial items",109,127,127,148,177,222,240]
["Break"]
["Plain","y",null,"Skatter","Taxes",-25,-28,-28,-31,-37,-49,-54]
["Subtotal","y",null,"Årets resultat","Net profit for the year",84,99,99,117,140,173,186]

{"sheet":"Summary-Y","index":2,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Nyckeltal","Key financial ratios"]
[null,"u","MSEK//MSEK"]
["Heading","x",null,"Belopp i MSEK","MSEK","2018/2019","2019/2020",2020,2021,2022,2023,2024]
["Plain","y",null,"Rörelsemarginal","Operating margin",9.3,10.4,11.2,10.4,10.6,10.3,9.5]
["Plain","y","%","EBITA-marginal","EBITA margin",9.5,10.7,11.5,11.5,11.7,11.5,11.2]
["Plain","y","%","Vinstmarginal","Profit margin",9.1,10.1,10.9,9.9,10.2,9.7,8.4]
["Plain","y","%","Avkastning på rörelsekapital (EBITA/RK)","Return on working capital (EBITA/WC)",46,52,54,61,61,59,59]
["Plain","y","%","Avkastning på sysselsatt kapital","Return on capital employed",34,31,28,24,28,25,21]
["Plain","y","%","Avkastning på eget kapital","Return on equity",51,49,35,30,29,31,27]
["Plain","y",null,"Finansiell nettolåneskuld","Financial net loan liability",112,162,2,62,181,514,459]
["Plain","y",null,"Operativ nettolåneskuld/nettolånefordran (+/-)","Operational net loan liability/Net receivable (+/-)",112,107,-45,-61,48,326,252]
["Plain","Y1","%","Soliditet","Equity/assets ratio ",23,37,46,47,42,33,36]
["Break"]
["Heading2",null,null,"Andra uppgifter","Other data"]
["Plain","y",null,"Antal anställda vid periodens utgång","Number of employees at the end of the period",335,339,329,484,558,749,809]
["Plain","y",null,"Medelantal anställda","Average number of employees",328,339,318,447,528,640,788]
["Plain","y","MSEK","Kassaflöde från den löpande verksamheten","Cash flow from operating activities",102,136,204,169,135,260,323]
["Break"]
["Heading2",null,null,"Data per aktie","Per-share data"]
["Plain","y","SEK","Resultat","Earnings",1.65,1.95,1.9,2.3,2.7,3.45,3.6]
["Plain","y","SEK","Resultat efter utspädning","Earnings after dilution",1.65,1.95,1.9,2.3,2.7,3.45,3.6]
["Plain","y","SEK","Kassaflöde från den löpande verksamheten","Cash flow from operating activities"]
["Plain","y","SEK","Dito, efter utspädning","Ditto, after dilution"]
["Plain","y","SEK","Eget kapital","Equity",2.85,5.15,6.7,9.05,10.1,12.5,14.7]
["Plain","y","SEK","Eget kapital, efter utspädning","Equity after dilution",2.85,5.15,6.7,9.05,10.1,12.5,14.7]
["Plain","y","SEK","Börskurs per aktie vid periodens slut","Share price at the end of the period","n/a","n/a","n/a","n/a",58.51,130.5,177.8]
["Plain","y","SEK","Utdelning ","Dividend","n/a","n/a","n/a","n/a",1,1.1,1.3]
["Break"]
["Heading2",null,null,"Övriga aktierelaterade uppgifter","Other share-related data"]
["Plain","y","%","Börskurs/eget kapital","Share price/equity","n/a","n/a","n/a","n/a",5.8,10.4,12.1]
["Plain","y","%","Börskurs/eget kapital, efter utspädning","Share price/equity after dilution","n/a","n/a","n/a","n/a",5.8,10.4,12.1]
["Plain","y","ggr","P/E-tal","Price/earnings ratio, multiple","n/a","n/a","n/a","n/a",21.7,37.8,49.4]
["Plain","y","ggr","P/E-tal, efter utspädning","Price/earnings ratio after dilution, multiple","n/a","n/a","n/a","n/a",21.7,37.8,49.4]
["Plain","y","%","Direktavkastning","Dividend yield","n/a","n/a","n/a","n/a",1.7,0.8,0.7]

{"sheet":"Balancesheets-Y","index":3,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Balansräkning","Balance Sheet"]
[null,"u","MSEK//MSEK"]
["Heading2","x",null,"Belopp i MSEK","MSEK","19-03-31","20-03-31","20-12-31","21-12-31","22-12-31","23-12-31","24-12-31"]
["Heading2",null,null,"TILLGÅNGAR","ASSETS"]
["Heading3",null,null,"Anläggningstillgångar","Non-current assets"]
["Plain","y",null,"Immateriella anläggningstillgångar","Intangible non-current assets",165,177,175,284,383,789,857]
["Plain","y",null,"Materiella anläggningstillgångar","Tangible non-current assets",6,7,10,17,19,27,29]
["Plain","y",null,"Nyttjanderättstillgångar","Right -of-use assets","-",60,51,127,138,194,214]
["Plain","y",null,"Finansiella placeringar","Financial investments",0,0,0,0,0,0,0]
["Plain","y",null,"Andra långfristiga fordringar","Other long-term receivables",1,1,1,1,1,2,3]
["Plain","y",null,"Uppskjutna skattefordringar","Deferred tax assets",0,0,1,1,2,2,3]
["Subtotal","y",null,"Summa anläggningstillgångar","Total non-current assets",172,245,238,430,543,1014,1106]
["Break"]
["Heading3",null,null,"Omsättningstillgångar","Current assets"]
["Plain","y",null,"Varulager","Inventories",191,193,176,213,285,366,379]
["Plain","y",null,"Skattefordringar","Tax receivables",6,0,0,0,0,0,0]
["Plain","y",null,"Kundfordringar","Accounts receivables",200,220,169,255,300,388,432]
["Plain","y",null,"Förutbetalda kostnader och upplupna intäkter","Prepaid expenses and accrued income",14,5,5,12,22,38,44]
["Plain","y",null,"Övriga  fordringar","Other  receivables",0,2,1,4,6,9,11]
["Plain","y",null,"Kortfristiga placeringar","Current investments",28,30,144,"-","-","-","-"]
["Plain","y",null,"Likvida medel","Cash and cash equivalents",1,1,1,70,17,47,27]
["Subtotal","y",null,"Summa omsättningstillgångar","Total current assets",440,451,496,554,630,848,893]
["Subtotal","Y1",null,"Summa tillgångar","Total assets",612,696,734,984,1173,1862,1999]
["Break"]
["Heading2",null,null,"EGET KAPITAL OCH SKULDER","EQUITY AND LIABILITIES"]
["Heading3",null,null,"Eget kapital","Equity"]
["Plain","y",null,"Aktiekapital","Share capital","-","-",0,0,25,25,25]
["Plain","y",null,"Övrigt tillskjutet kapital","Other contributed capital","-","-","-","-","-","-","-"]
["Plain","y",null,"Reserver","Reserves",2,3,1,1,4,-2,3]
["Plain","y",null,"Balanserade vinstmedel inkl. årets resultat","Retained earnings, including net profit for the year",141,256,336,457,469,594,698]
["Subtotal","y",null,"Eget kapital hänförligt till moderbolagets aktieägare","Equity attributable to Parent Company shareholders",143,259,337,458,498,617,726]
["Plain","y",null,"Innehav utan bestämmande inflytande","Non-controlling interest","-",5,6,17,27,39,59]
["Subtotal","y",null,"Summa eget kapital","Total equity",143,264,343,475,525,656,785]
["Break"]
["Heading3",null,null,"Långfristiga skulder","Non-current liabilities"]
["Plain","y",null,"Långfristiga räntebärande skulder","Non-current interest-bearing liabilities",138,127,100,9,59,303,216]
["Plain","y",null,"Långfristiga leasingskulder","Non-current lease liabilities","-",27,21,82,84,116,125]
["Plain","y",null,"Långfristiga ej räntebärande skulder","Non-current non-interest-bearing liabilities","-",9,10,22,51,99,91]
["Plain","y",null,"Övriga avsättningar","Other provisions",0,1,0,0,0,0,0]
["Plain","y",null,"Uppskjutna skatteskulder","Deferred tax liabilities",1,10,16,34,51,110,120]
["Subtotal","y",null,"Summa långfristiga skulder","Total non-current liabilities",139,174,147,147,245,628,552]
["Break"]
["Heading3",null,null,"Kortfristiga skulder","Current liabilities"]
["Plain","y",null,"Kortfristiga räntebärande skulder","Current interest-bearing liabilities",3,11,0,0,6,70,63]
["Plain","y",null,"Kortfristiga leasingskulder","Current lease liabilities","-",28,26,41,49,72,82]
["Plain","y",null,"Leverantörsskulder","Accounts payable",128,140,107,153,188,228,246]
["Plain","y",null,"Skatteskulder","Tax liabilities",0,4,31,30,4,8,0]
["Plain","y",null,"Övriga skulder","Other liabilities",139,20,17,33,52,65,124]
["Plain","y",null,"Upplupna kostnader och förutbetalda intäkter","Accrued expenses and deferred income",60,55,63,105,104,135,147]
["Subtotal","y",null,"Summa kortfristiga skulder","Total current liabilities",330,258,244,362,403,578,662]
["Subtotal","y",null,"Summa skulder","Total liabilities",469,432,391,509,648,1206,1214]
["Subtotal","y",null,"Summa eget kapital och skulder","Total equity and liabilities",612,696,734,984,1173,1862,1999]

{"sheet":"Cash_Flow-Y","index":4,"n_rows":35,"n_cols":12,"rows_kept":35,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Kassaflödesanalys","Cash-Flow Statement"]
[null,"u","MSEK//MSEK"]
["Heading","x",null,"Belopp i MSEK","MSEK","2018/2019","2019/2020",2020,2021,2022,2023,2024]
["Heading2",null,null,"Den löpande verksamheten","Operating activities"]
["Plain","y",null,"Resultat efter finansiella poster","Profit after net financial items",109,127,127,148,177,222,240]
["Plain","y",null,"Justeringar för poster som inte ingår i kassaflödet","Adjustments for non-cash items",5,35,35,54,67,98,144]
["Plain","y",null,"Betald inkomstskatt","Income taxes paid",-15,-16,5,-31,-59,-40,-73]
["Subtotal","y",null,"Kassaflöde från den löpande verksamheten<br>före förändring av rörelsekapital","Cash flow from operating activities before <br> changes in working capital",99,146,167,171,185,280,311]
["Break"]
["Heading2",null,null,"Kassaflöde från förändringar i rörelsekapital","Cash flow from changes in working capital"]
["Plain","y",null,"Förändring av varulager","Change in inventories",-6,0,25,-11,-35,-20,8]
["Plain","y",null,"Förändring av rörelsefordringar","Change in operating receivables",-26,-9,20,-59,-22,26,-4]
["Plain","y",null,"Förändring av rörelseskulder","Change in operating liabilities",35,-1,-8,68,-7,-26,8]
["Subtotal","y",null,"Förändringar av rörelsekapital","Changes in working capital",3,-10,37,-2,-50,-20,12]
["Subtotal","y",null,"Kassaflöde från den löpande verksamheten","Cash flow from operating capital",102,136,204,169,135,260,323]
["Break"]
["Heading2",null,null,"Investeringsverksamheten","Investing activities"]
["Plain","y",null,"Förvärv av immateriella och materiella anläggningstillgångar","Investments in intangible and tangible non-current assets",-3,-3,-5,-5,-5,-12,-10]
["Plain","y",null,"Avyttring av immateriella och materiella anläggningstillgångar","Proceeds from sales of intangible and tangible non-current assets","-","-","-","-","-","-","-"]
["Plain","y",null,"Förvärv av dotterbolag/rörelsegren, <br> netto likviditetspåverkan","Acquisition of subsidiaries/operating segments, <br> net effect on liquidity",-38,-14,-4,-120,-100,-424,-105]
["Plain","y",null,"Försäljning av dotterbolag/rörelsegren, <br> netto likviditetspåverkan","Proceeds from sales of subsidiaries/operating segments, <br> net effect on liquidity","-","-","-","-","-","-","-"]
["Plain","y",null,"Förvärv av finansiella anläggningstillgångar","Purchase of financial non-current assets","-","-","-","-","-","-",-1]
["Plain","y",null,"Avyttring av finansiella anläggningstillgångar","Proceeds from sales of financial non-current assets","-","-","-","-","-","-","-"]
["Subtotal","y",null,"Kassalöde från investeringsverksamheten","Cash flow from investing activities",-41,-17,-9,-125,-105,-436,-116]
["Subtotal","y",null,"Kassaflöde före finansiering","Cash flow before financing",61,119,195,44,30,-176,207]
["Break"]
["Subtotal","y",null,"Kassaflöde från finansieringsverksamheten","Cash flow from financing activities",-47,-117,-87,-119,-83,206,-227]
["Break"]
["Subtotal","y",null,"Årets kassaflöde","Cash flow for the year",14,2,108,-75,-53,30,-20]
["Plain","y",null,"Likvida medel vid årets början","Cash and cash equivalents at the beginning of the year",15,29,37,145,70,17,47]
["Plain","y",null,"Kursdifferens i likvida medel","Exchange-rate differences in cash and cash equivalents",0,0,0,0,0,0,0]
["Subtotal","Y1",null,"Likvida medel vid årets slut","Cash and cash equivalents at year-end",29,31,145,70,17,47,27]

{"sheet":"AO_Komponenter-Y","index":5,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Affärsområde Industry","Industry business area "]
[null,"u","MSEK//MSEK"]
["Heading","x",null,null,null,2022,2023,2024]
["Plain","Y1","MSEK","Nettoomsättning","Revenue",1384,1610,1728]
["Plain","y","MSEK","EBITA","EBITA",184,221,232]
["Plain","y","%","EBITA-marginal","EBITA margin",13.3,13.7,13.4]
["Plain","y","%","Avkastning på rörselsekapital (EBITA/RK)","Return on working capital (EBITA/WC)",69,69,68]

{"sheet":"AO_Tjanster-Y","index":6,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-02-09","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-02-09","2023-02-09"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Affärsområde Infrastructure","Infrastructure business area "]
[null,"u","MSEK//MSEK"]
["Heading","x",null,null,null,2022,2023,2024]
["Plain","Y1","MSEK","Nettoomsättning","Revenue",374,704,1163]
["Plain","y","MSEK","EBITA","EBITA",43,71,122]
["Plain","y","%","EBITA-marginal","EBITA margin",11.5,10.1,10.5]
["Plain","y","%","Avkastning på rörselsekapital (EBITA/RK)","Return on working capital (EBITA/WC)",62,55,60]

{"sheet":"Summary-Q","index":7,"n_rows":19,"n_cols":22,"rows_kept":19,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2024-07-17","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2024-07-17","2024-07-17"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Nyckeltal","Key figures"]
[null,"u","MSEK//MSEK",null,null,2021,null,null,null,2022,null,null,null,2023]
["Heading","x",null,null,null,"2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1"]
["Plain","y",null,"Nettoomsättning","Revenue",350,396,343,402,399,446,400,494,502,549,580,667,661,773,694,745,735]
["Plain","Y1",null,"Rörelseresultat","Operating profit",35,42,40,38,37,49,47,52,55,59,62,61,65,77,78,53,61]
["Plain","y",null,"EBITA","EBITA",37,44,43,47,44,54,50,56,60,65,70,70,75,88,89,70,76]
["Plain","y","%","Rörelsemarginal","Operating margin",10,10.6,11.7,9.5,9.3,11,11.8,10.5,11,10.7,10.7,9.1,9.8,10,11.2,7.1,8.3]
["Plain","y","%","EBITA-marginal","EBITA margin",10.6,11.1,12.5,11.7,11,12.1,12.5,11.3,12,11.8,12.1,10.5,11.3,11.4,12.8,9.4,10.3]
["Plain","y","%","Resultatet efter finansiella poster","Profit after financial items",34,39,39,36,36,46,46,49,53,55,56,58,55,70,70,45,56]
["Plain","y",null,"Resultat efter skatt","Net profit",27,30,32,28,28,37,36,39,42,43,44,44,43,54,55,34,44]
["Plain","y","SEK//SEK","Resultat per aktie","Earnings per share",0.55,0.6,0.6,0.55,0.55,0.7,0.7,0.75,0.85,0.9,0.85,0.85,0.85,1.05,1.05,0.65,0.85]
["Plain","y",null,"Kassaflöde från den löpande verksamheten","Cash flow from operating activities",36,54,0,79,8,38,19,70,58,54,47,101,61,72,81,109,9.2]
["Plain",null,"SEK//SEK","Kassaflöde per aktie (rullande 12 månader)","Cash flow per share (rolling 12 months)",4,3.6,2.95,3.35,2.8,2.5,2.85,2.7,3.75,4.1,4.65,5.25,5.35,5.7,6.4,6.55,7.15]
["Plain",null,"%","Avkastning på eget kapital (rullande 12 månader)","Return on equity (rolling 12 months)",31,31,31,30,28,28,28,29,31,32,32,31,29,29,30,27,26]
["Plain",null,"%","Soliditet (vid periodens slut)","Equity/assets ratio (at the end of the period)",36,35,38,47,50,44,44,42,43,32,33,33,35,30,33,36,33]
["Plain",null,"%","Avkastning på rörelsekapital - EBITA/RK (rullande 12 månader)","Return on working capital - EBITA/WC (rolling 12 months)",{"$nulls":4},62,62,62,61,62,60,60,59,59,59,60,59,58]

{"sheet":"Incomestatements-Q","index":8,"n_rows":19,"n_cols":22,"rows_kept":19,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2024-07-17","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2024-07-17","2024-07-17"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Resultaträkningar","Income Statements"]
[null,"u","MSEK//MSEK",null,null,"2021",null,null,null,"2022",null,null,null,2023]
["Heading2","x",null,"Belopp i MSEK","MSEK","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1"]
["Plain","y",null,"Nettoomsättning","Revenue",350,396,343,402,399,446,400,494,502,549,580,667,661,773,694,745,735]
["Plain","y",null,"Övriga rörelseintäkter","Other operating income",1,0,1,2,2,0,1,1,1,1,2,0,2,2,1,2,1]
["Subtotal","y",null,"Summa rörelseintäkter","Total operating income",351,396,344,404,401,446,401,495,503,550,582,667,663,775,695,747,736]
["Plain","y",null,"Varukostnader","Cost of goods",-192,-213,-179,-211,-211,-233,-210,-261,-262,-286,-306,-347,-345,-402,-366,-397,-381]
["Plain","y",null,"Personalkostnader","Personnel costs",-79,-92,-75,-96,-101,-107,-90,-114,-120,-134,-136,-165,-161,-195,-159,-195,-192]
["Plain","y",null,"Avskrivningar, nedskrivningar och återförda nedskrivningar ","Depreciation, amortisation, impairment losses <br>and reversal of impairment losses",-11,-13,-15,-15,-15,-16,-18,-19,-19,-23,-28,-30,-32,-35,-36,-34,-37]
["Plain","y",null,"Övriga rörelsekostnader","Other operating expenses",-34,-36,-35,-44,-37,-41,-36,-49,-47,-48,-50,-64,-60,-66,-56,-68,-65]
["Subtotal","y",null,"Summa rörelsens kostnader","Total operating expenses",-316,-354,-304,-366,-364,-397,-354,-443,-448,-491,-520,-606,-598,-698,-617,-694,-675]
["Subtotal","y",null,"Rörelseresultat","Operating profit",35,42,40,38,37,49,47,52,55,59,62,61,65,77,78,53,61]
["Plain","y",null,"Finansiella intäkter och kostnader","Financial income and expenses",-1,-3,-1,-2,-1,-3,-1,-3,-2,-4,-6,-3,-10,-7,-8,-8,-5]
["Subtotal","y",null,"Resultat efter finansiella poster","Profit after financial items",34,39,39,36,36,46,46,49,53,55,56,58,55,70,70,45,56]
["Plain","y",null,"Skatter","Taxes",-7,-9,-7,-8,-8,-9,-10,-10,-11,-12,-12,-14,-12,-16,-15,-11,-12]
["Total","Y1",null,"Periodens resultat","Net profit for the period",27,30,32,28,28,37,36,39,42,43,44,44,43,54,55,34,44]

{"sheet":"Balancesheets-Q","index":9,"n_rows":29,"n_cols":23,"rows_kept":29,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-04-26","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-04-26","2023-04-26"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Balansräkningar","Balance Sheets"]
[null,"u","MSEK//MSEK"]
["Heading2","x",null,"Belopp i MSEK","MSEK","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31"]
["Heading2",null,null,"TILLGÅNGAR","ASSETS"]
["Plain","y",null,"Immateriella anläggningstillgångar","Intangible non-current assets",175,265,277,276,284,281,305,317,383,401,679,722,789,788,875,864,857,953]
["Plain","y",null,"Materiella anläggningstillgångar","Tangible non-current assets",10,12,16,17,17,16,17,17,19,20,24,26,27,27,30,30,29,47]
["Plain","y",null,"Nyttjanderättstillgångar","Right-of-use assets",51,74,132,128,127,125,141,139,138,146,179,184,194,200,217,223,214,228]
["Plain","y",null,"Finansiella placeringar och andra långfristiga fordringar","Financial investments and other long-term receivables",1,1,1,1,1,1,1,1,1,1,2,2,2,3,3,3,3,3]
["Plain","y",null,"Uppskjutna skattefordringar","Deferred tax assets",1,1,1,1,1,2,2,2,2,3,2,2,2,2,3,3,3,3]
["Plain","y",null,"Varulager","Inventories",176,193,209,214,213,217,263,260,285,289,336,350,366,380,397,375,379,383]
["Plain","y",null,"Kundfordringar","Accounts receivable",169,225,248,221,255,250,257,251,300,306,375,381,388,404,446,442,432,448]
["Plain","y",null,"Övriga kortfristiga fordringar","Other current receivables",6,11,16,32,16,21,28,27,28,32,43,55,47,65,69,58,55,73]
["Plain","y",null,"Kortfristiga placeringar","Current investments",144,178,199,218,"-",0,"-","-","-","-","-","-","-","-","-","-","-","-"]
["Subtotal","y",null,"Likvida medel","Cash and cash equivalents",1,32,20,0,70,66,3,11,17,37,37,32,47,45,84,65,27,89]
["Total",null,null,"Summa tillgångar","Total assets",734,992,1119,1108,984,979,1017,1025,1173,1235,1677,1754,1862,1914,2124,2063,1999,2227]
["Break"]
["Heading2",null,null,"EGET KAPITAL OCH SKULDER","EQUITY AND LIABILITIES"]
["Plain","y",null,"Eget kapital","Equity",343,371,405,443,475,502,467,471,525,566,564,616,656,706,696,744,785,798]
["Plain","y",null,"Långfristiga räntebärande skulder","Non-current interest-bearing liabilities",100,100,131,131,9,9,9,9,59,50,272,280,303,305,279,272,216,272]
["Plain","y",null,"Långfristiga leasingskulder","Non-current lease liabilities",21,39,89,84,82,77,88,86,84,86,107,109,116,119,131,134,125,133]
["Plain","y",null,"Övriga långfristiga skulder och avsättningar","Other non-current liabilities and provisions",26,52,52,52,56,57,63,73,102,112,168,182,209,210,249,247,211,237]
["Plain","y",null,"Kortfristiga räntebärande skulder","Current interest-bearing liabilities",0,111,69,73,0,0,19,59,6,9,70,75,70,33,186,127,63,131]
["Plain","y",null,"Kortfristiga leasingskulder","Current lease liabilities",26,31,38,39,41,43,47,48,49,54,64,68,72,76,82,83,82,87]
["Plain","y",null,"Leverantörsskulder","Accounts payable",107,148,167,139,153,161,186,147,188,197,227,215,228,268,269,229,246,283]
["Plain","y",null,"Övriga kortfristiga skulder","Other current liabilities",111,140,168,147,168,130,138,132,160,161,205,209,208,197,232,227,271,286]
["Subtotal","Y1",null,"Summa eget kapital och skulder","Total equity and liabilities",734,992,1119,1108,984,979,1017,1025,1173,1235,1677,1754,1862,1914,2124,2063,1999,2227]

{"sheet":"Cash_Flow-Q","index":10,"n_rows":21,"n_cols":22,"rows_kept":21,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2023-10-27","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2023-10-27","2023-10-27"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Heading","h",null,"Kassaflödesanalys","Consolidated cash-flow statements"]
[null,"u","MSEK//MSEK",null,null,2021,null,null,null,2022,null,null,null,2023]
["Heading","x",null,"Belopp i MSEK","MSEK","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1"]
["Plain","y",null,"Den löpande verksamheten före rörelsekapital-\n förändringar ","Operating activities before changes in working capital",39,49,35,48,13,53,55,64,58,65,71,86,65,88,87,71,69]
["Plain","y",null,"Förändringar i rörelsekapital","Changes in working capital",-3,5,-35,31,-5,-15,-36,6,0,-11,-24,15,-4,-16,-6,38,23]
["Subtotal","y",null,"Kassaflöde från den löpande verksamheten","Cash flow from operating activities",36,54,0,79,8,38,19,70,58,54,47,101,61,72,81,109,92]
["Break"]
["Plain","y",null,"Investeringar i immateriella & materiella anl. tillgångar","Acquisition of intangible & tangible non-current assets",-1,-2,-2,0,0,-1,-2,-2,-1,-4,-4,-3,-2,-3,-3,-2,-6]
["Plain","y",null,"Avyttring av immateriella & materiella anl. tillgångar","Proceeds from sale of intangible & tangible non-current assets",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Plain","y",null,"Förvärv av dotterföretag och andra affärsenheter","Acquisition of subsidiaries & other business units",-78,-30,0,-12,0,-32,-8,-60,-17,-267,-55,-85,-16,-86,0,-3,-131]
["Plain","y",null,"Förvärv av finansiella anläggningstillgångar","Purchase of financial non-current assets",0,0,0,0,0,0,0,0,0,0,0,0,-1,0,0,0,0]
["Subtotal","y",null,"Kassaflöde före finansiering","Cash flow before financing",-43,22,-2,67,8,5,9,8,40,-217,-12,13,42,-17,78,104,-45]
["Plain","y",null,"Finansieringsverksamheten","Financing activities",108,-13,1,-215,-12,-68,-1,-2,-20,216,8,2,-46,58,-97,-142,108]
["Subtotal","y",null,"Periodens kassaflöde","Cash flow for the period",65,9,-1,-148,-4,-63,8,6,20,-1,-4,15,-4,41,-19,-38,63]
["Break"]
["Subtotal","y",null,"Likvida medel vid periodens början","Cash and cash equivalents at the beginning of the period",145,210,219,218,70,66,3,11,17,37,37,32,47,45,84,65,27]
["Plain","y",null,"Kursdifferenser i likvida medel","Exchange-rate differences in cash and cash equivalents",0,0,0,0,0,0,0,0,0,1,-1,0,2,-2,0,0,-1]
["Subtotal","Y1",null,"Likvida medel vid periodens slut","Cash and cash equivalents at the end of the period",210,219,218,70,66,3,11,17,37,37,32,47,45,84,65,27,89]

{"sheet":"AO_Komponenter-Q","index":11,"n_rows":10,"n_cols":23,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2024-04-26","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2024-04-26","2024-04-26"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Affärsområde Industry","Industry business area "]
[null,"u","MSEK//MSEK",null,null,2020,2021,null,null,null,2022,null,null,null,2023]
["Heading","x",null,null,null,"2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1"]
["Plain","Y1","MSEK","Nettoomsättning","Revenue",281,299,321,277,312,322,358,315,389,396,414,375,425,441,446,402,439,438]
["Plain","y","MSEK","EBITA","EBITA",42,39,47,44,41,42,50,46,46,53,59,52,57,59,61,58,54,63]
["Plain","y","%","EBITA-marginal","EBITA margin",14.9,13,14.6,15.9,13.1,13,14,14.6,11.8,13.4,14.3,13.9,13.4,13.4,13.7,14.4,12.3,14.4]
["Plain","y","%","Avkastning på rörelsekapital (EBITA/RK)","Return on working capital (EBITA/WC)",65,65,72,76,74,75,73,71,69,68,68,68,69,69,69,69,68,69]

{"sheet":"AO_Tjanster-Q","index":12,"n_rows":10,"n_cols":23,"rows_kept":10,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["2024-04-26","Nav_groups",null,"Momentum Group","Momentum Group"]
[null,"finstat",null,"2024-04-26","2024-04-26"]
[null,"Graph_attr","Graph_unit","sv","en"]
["Headinglong","h",null,"Affärsområde Infrastructure","Infrastructure business area "]
[null,"u","MSEK//MSEK",null,null,2020,2021,null,null,null,2022,null,null,null,2023]
["Heading","x",null,null,null,"2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2021Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1"]
["Plain","Y1","MSEK","Nettoomsättning","Revenue",18,54,78,70,93,82,93,89,110,111,138,208,247,224,332,295,312,304]
["Plain","y","MSEK","EBITA","EBITA",3,4,3,7,11,7,9,10,17,13,14,22,22,24,35,37,26,23]
["Plain","y","%","EBITA-marginal","EBITA margin",16.7,7.4,3.8,10,11.8,8.5,9.7,11.2,15.5,11.7,10.1,10.6,8.9,10.7,10.5,12.5,8.3,7.6]
["Plain","y","%","Avkastning på rörelsekapital (EBITA/RK)","Return on working capital (EBITA/WC)",69,59,44,46,49,47,55,58,62,68,65,62,55,55,58,61,60,57]