| For the year ended December 31 | |||
Amounts in MSEK | Note | 2025 | 2024 |
Revenues | 3 | ||
Cost of sales | – | – | |
Gross profit | |||
Marketing expenses | – | – | |
Administrative expenses | – | – | |
Research and development expenses | – | – | |
Other operating income | 6 | ||
Other operating expenses | 6 | – | – |
Share of profit in associated companies and joint ventures | 13 | ||
Operating profit | 3, 4, 5, 15 | ||
Financial income | 7 | ||
Financial expenses | 7 | – | – |
Net financial items | – | – | |
Profit before tax | |||
Income tax expense | 8 | – | – |
Profit for the year | |||
| Profit attributable to: | |||
– owners of the parent | |||
– non-controlling interests | |||
Basic earnings per share, SEK | 10 | ||
Diluted earnings per share, SEK | 10 |
| For the year ended December 31 | |||
Amounts in MSEK | Note | 2025 | 2024 |
Profit for the year | |||
| Other comprehensive income | |||
| Items that will not be reclassified to profit or loss | |||
Remeasurements of defined benefit plans | |||
Income tax relating to items that will not be reclassified | – | – | |
| Items that may be reclassified subsequently to profit or loss | |||
| Translation differences: | |||
– on foreign operations | – | ||
Hedge of net investments in foreign operations | – | ||
Income tax relating to items that may be reclassified | – | ||
– | |||
Other comprehensive income for the year, net of tax | 9 | – | |
Total comprehensive income for the year | |||
| Total comprehensive income attributable to: | |||
– owners of the parent | |||
– non-controlling interests | – |
Amounts in MSEK | Note | Dec. 31, 2025 | Dec. 31, 2024 |
| ASSETS | |||
| Non-current assets | |||
Intangible assets | 11 | ||
Rental equipment | 12 | ||
Other property, plant and equipment | 12 | ||
Right-of-use assets | 22 | ||
Investments in associated companies and joint ventures | 13 | ||
Other financial assets | 14 | ||
Other receivables | |||
Deferred tax assets | 8 | ||
Total non-current assets | |||
| Current assets | |||
Inventories | 15 | ||
Trade receivables | 16 | ||
Income tax receivables | |||
Other receivables | 17 | ||
Other financial assets | 14 | ||
Cash and cash equivalents | 18 | ||
Assets classified as held for sale | 19 | ||
Total current assets | |||
TOTAL ASSETS |
Amounts in MSEK | Note | Dec. 31, 2025 | Dec. 31, 2024 |
EQUITY | Page 106 | ||
Share capital | |||
Other paid-in capital | |||
Reserves | |||
Retained earnings | |||
Total equity attributable to owners of the parent | |||
Non-controlling interests | |||
TOTAL EQUITY | |||
| LIABILITIES | |||
| Non-current liabilities | |||
Borrowings | 21 | ||
Post-employment benefits | 23 | ||
Other liabilities | |||
Provisions | 25 | ||
Deferred tax liabilities | 8 | ||
Total non-current liabilities | |||
| Current liabilities | |||
Borrowings | 21 | ||
Trade payables | 21 | ||
Income tax liabilities | |||
Other liabilities | 24 | ||
Provisions | 25 | ||
Total current liabilities | |||
TOTAL EQUITY AND LIABILITIES |
2025 | Equity attributable to owners of the parent | |||||||
Amounts in MSEK | Share capital | Other paid-in capital | Hedging reserve | Trans lation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
Opening balance, Jan. 1 | ||||||||
Profit for the year | ||||||||
Other comprehensive income for the year | – | – | – | – | ||||
Total comprehensive income for the year | – | – | ||||||
Dividend | – | – | – | – | ||||
Acquisition of series A shares | – | – | – | |||||
Divestment of series A shares | ||||||||
Change of non-controlling interests | ||||||||
| Share-based payment, equity settled: | ||||||||
– expense during the year | ||||||||
– exercise option | – | – | – | |||||
– related tax | – | – | – | |||||
Closing balance, Dec. 31 | ||||||||
2024 | Equity attributable to owners of the parent | |||||||
Amounts in MSEK | Share capital | Other paid-in capital | Hedging reserve | Trans lation reserve | Retained earnings | Total | Non-controlling interests | Total equity |
Opening balance, Jan. 1 | ||||||||
Profit for the year | ||||||||
Other comprehensive income for the year | ||||||||
Total comprehensive income for the year | ||||||||
Dividend | – | – | – | – | ||||
Acquisition of series A shares | – | – | – | |||||
Divestment of series A shares | ||||||||
Change of non-controlling interests | – | – | – | |||||
| Share-based payment, equity settled: | ||||||||
– expense during the year | ||||||||
– exercise option | – | – | – | |||||
– related tax | – | – | – | |||||
Closing balance, Dec. 31 | ||||||||
| For the year ended December 31 | |||
Amounts in MSEK | Note | 2025 | 2024 |
| Cash flows from operating activities | |||
Operating profit | |||
| Adjustments for: | |||
Depreciation, amortization and impairment | 11, 12, 22 | ||
Capital gain/loss and other non-cash items | – | ||
Operating cash surplus | |||
Net financial items received/paid | – | ||
Taxes paid | – | – | |
Pension funding and payment of pension to employees | – | – | |
Cash flow before change in working capital | |||
| Change in: | |||
Inventories | – | ||
Operating receivables | |||
Operating liabilities | – | ||
Change in working capital | |||
Increase in rental equipment | – | – | |
Sale of rental equipment | |||
Net cash from operating activities |
| For the year ended December 31 | |||
Amounts in MSEK | Note | 2025 | 2024 |
| Cash flows from investing activities | |||
Investments in other property, plant and equipment | 12 | – | – |
Sale of other property, plant and equipment | |||
Investments in intangible assets | 11 | – | – |
Acquisition of subsidiaries | 2 | – | – |
Investment in other financial assets, net | – | ||
Net cash from investing activities | – | – | |
| Cash flows from financing activities | |||
Ordinary dividend | – | – | |
Dividend paid to non-controlling interest | – | – | |
| Acquisition of non-controlling interest | – | ||
Repurchase of own shares | – | – | |
Divestment of own shares | |||
Borrowings | |||
Repayment of borrowings | – | – | |
Settlement of CSA ¹ | – | ||
Payment of lease liabilities | 22 | – | – |
Net cash from financing activities | – | – | |
Net cash flow for the year | – | ||
Cash and cash equivalents, Jan. 1 | |||
Net cash flow for the year | – | ||
Exchange-rate difference in cash and cash equivalents | – | ||
Cash and cash equivalents, Dec. 31 | 18 |
Technology-based intangible assets | 3–15 years |
Trademarks with finite lives | 5–15 years |
Marketing and customer related intangible assets | 5–15 years |
Buildings | 25–50 years |
Machinery and equipment | 3–10 years |
Vehicles | 4–5 years |
Computer hardware and software | 3–10 years |
Rental equipment | 3–8 years |
| The following summarizes the acquisitions during 2025 and 2024: | ||||||
| Number of | ||||||
| Acquisition date | Country/Area | Business area | Revenues ¹ | employees ¹ | ||
2025 | Nov. 10 | Anglian Compressors and Equipment Limited (“Anglian”) | United Kingdom | Compressor Technique | ² | 28 |
2025 | Nov. 5 | Engineering Automation Systems GmbH (“EAS”) | Germany | Compressor Technique | 30 | 18 |
2025 | Nov. 4 | MKG Equipamentos Ltda. (“MKG”) | Brazil | Compressor Technique | 90 | 30 |
2025 | Oct. 14 | Northern Compressed Air Ltd., (“Northern Compressed Air”) | United Kingdom | Compressor Technique | ² | 15 |
2025 | Oct. 8 | RM Boggs Inc. (“RM Boggs”) | U.S.A. | Compressor Technique | ² | 3 |
2025 | Oct. 2 | National Tank & Equipment, LLC (“NTE”) | U.S.A. | Power Technique | 2 100 | 349 |
2025 | Oct. 2 | CRI-MAN S.p.A., (“CRI-MAN”) | Italy | Power Technique | 342 | 85 |
2025 | Oct. 1 | SUTO iTEC (“SUTO”) | Hong Kong | Compressor Technique | 176 | 136 |
2025 | Sep. 8 | Casa dei Compressori S.r.l. (“Casa dei Compressori”) | Italy | Compressor Technique | ² | 17 |
| Shanghai Shareway Environment Technology Co., Ltd. | ||||||
2025 | Sep. 2 | (“Shareway Environmental Technology”) | China | Vacuum Technique | 926 | 320 |
| Compressor Technique and | ||||||
2025 | Aug. 5 | Itsab AB (“Itsab”) | Sweden | Power Technique | ² | 21 |
2025 | Aug. 4 | New Star Technology (Suzhou) Co. Ltd. (“New Star Technology”) | China | Vacuum Technique | 73 | 38 |
2025 | Jul. 9 | Talleres Haizea S.L. (“Haizea”) | Spain | Compressor Technique | 51 | 16 |
2025 | Jul. 4 | Arizaga Bastarrica y Compañia S.A. (“ABC Compressors”) | Spain | Compressor Technique | 961 | 319 |
2025 | Jun. 18 | Kyungwon Machinery Industry Co., Ltd. (“Kyungwon”) | South Korea | Compressor Technique | 465 | 126 |
2025 | Jun. 13 | Air Mac Inc. (“Air Mac”) | U.S.A. | Compressor Technique | 184 | 40 |
2025 | May 2 | Clearpro Construction Water Solutions Pty Ltd (“Clearpro”) | Australia | Power Technique | 42 | 12 |
2025 | Apr. 9 | Powered Compressors and Supplies (“PCS”) | U.S.A. | Compressor Technique | ² | 12 |
2025 | Apr. 1 | Heide Pumpen GmbH (“Heide Pumpen”) | Germany | Power Technique | ² | 42 |
2025 | Mar. 21 | MSS Nitrogen Ltd. (“MSS Nitrogen”) | United Kingdom | Compressor Technique | 238 | 44 |
2025 | Mar. 11 | Neadvance Machine Vision, S.A. (“Neadvance”) | Portugal | Industrial Technique | 29 | 41 |
2025 | Mar. 4 | Masterfilter NV (“Masterfilter”) | Belgium | Compressor Technique | 30 | 3 |
2025 | Feb. 5 | IMOCOM S.A. | Colombia | Compressor Technique | 47 | 36 |
2025 | Feb. 5 | Maquinarias y Tecnologías S.A.S. (“Maq&Tec”) | Colombia | Compressor Technique | 14 | 13 |
2025 | Jan. 29 | Dr. Weigel Anlagenbau GmbH | Germany | Compressor Technique | ² | 45 |
2025 | Jan. 10 | Medi-teknique Ltd. (“Medi-teknique”) | United Kingdom | Compressor Technique | 42 | 13 |
2025 | Jan. 9 | JetCan Engineering Sdn Bhd (“JetCan”) | Malaysia | Compressor Technique | ² | 24 |
2025 | Jan. 7 | V.O.L. Industries | Canada | Compressor Technique | 35 | 2 |
2025 | Jan. 7 | Trident Pneumatics Pvt. Ltd. (“Trident”) | India | Compressor Technique | 134 | 113 |
2024 | Dec. 3 | Metalplan Equipamentos LTDA, (“Metalplan“) | Brazil | Compressor Technique | 120 | 90 |
2024 | Nov. 18 | VisionTools Bildanalyse Systeme GmbH (“VisionTools“) | Germany | Industrial Technique | 160 | 80 |
2024 | Nov. 8 | ESA Service S.r.l, (“ESA Service“) | Italy | Vacuum Technique | 118 | 40 |
| The following summarizes the acquisitions during 2025 and 2024, continued | ||||||
| Number of | ||||||
Acquisition date | Country/Area | Business area | Revenues ¹ | employees ¹ | ||
2024 | Nov. 6 | SCS Makina A.Ş. (“SCS“) | Türkiye | Compressor Technique | 40 | 11 |
2024 | Nov. 5 | Pennine Pneumatic Services Limited (“PPS“) | United Kingdom | Compressor Technique | ² | 84 |
2024 | Nov. 4 | Air Way Automation Ltd (“Air Way“) | U.S.A. | Industrial Technique | 370 | 98 |
2024 | Oct. 3 | Perslucht Wilda B.V. (“Perslucht Wilda“) | Netherlands | Power Technique | ² | 9 |
2024 | Oct. 2 | Kinder-Janes Engineers Ltd (“Kinder-Janes“) | United Kingdom | Power Technique | 164 | 20 |
2024 | Oct. 2 | Pomac BV (“Pomac“) | Netherlands | Power Technique | 95 | 23 |
2024 | Oct. 2 | Arlógica Máquinas e Equipamentos, Lda (“Arlógica“) | Portugal | Compressor Technique | ² | 9 |
2024 | Oct. 2 | Easy Filtration SRL (“Easy Filtration“) | Italy | Compressor Technique | ² | 9 |
2024 | Sep. 3 | Integrated Pump Rental (“IPR“) | South Africa | Power Technique | 57 | 18 |
2024 | Sep. 3 | Anhui Nuoyi Technologies Co. Ltd., (“NOY“) | China | Vacuum Technique | 178 | 78 |
2024 | Sep. 3 | Generator Rental Services Limited (“GRS“) | New Zealand | Power Technique | 263 | 58 |
2024 | Aug. 2 | AVT Services Pty Limited, (“AVT Services“) | Australia | Vacuum Technique | ² | 15 |
2024 | Aug. 2 | Danmil A/S (“Danmil“) | Denmark | Compressor Technique | 126 | 26 |
2024 | Jul. 29 | Compressed Air Technologies, Inc. | U.S.A. | Compressor Technique | ² | 53 |
| Kingsdown Compressed Air Systems Limited | ||||||
2024 | Jul. 23 | (“Kingsdown“) | United Kingdom | Compressor Technique | 31 | 13 |
2024 | Jul. 4 | Mont-Tech Ltd. (“Mont-Tech”) | Czech republic | Industrial Technique | 40 | 27 |
2024 | Jul. 2 | Swed-Weld AB (”Swed-Weld”) | Sweden | Industrial Technique | 30 | 10 |
| Empresa Comercial Vele Leiva EMCOVELE, S.A. | ||||||
2024 | Jul .2 | (”Emcovele S.A.”) | Ecuador | Compressor Technique | ² | 49 |
2024 | Jun. 14 | AE Industrial Ltd. (”AE Industrial”) | United Kingdom | Compressor Technique | ² | 40 |
2024 | Jun. 5 | Baraghini Compressori Srl (”Baraghini”) | Italy | Compressor Technique | 31 | 14 |
| Montajes Electromecánicos e Ingeniería, S.A. | ||||||
2024 | May 7 | de C.V. (”MEISA”) | Mexico | Vacuum Technique | ² | 52 |
2024 | May 3 | Tecturbo | Brazil | Compressor Technique | 60 | 51 |
2024 | Apr. 4 | Delta Temp | Belgium etc. | Power Technique | 100 | 20 |
2024 | Apr. 2 | Presys Co., Ltd. | South Korea | Vacuum Technique | 275 | 134 |
2024 | Mar. 5 | Zahroof Valves Inc. | U.S.A. | Compressor Technique | 130 | 44 |
2024 | Mar. 4 | Pacific Sales & Service, Inc. (Pacific Air Compressors) | U.S.A. | Compressor Technique | ² | 15 |
2024 | Mar. 4 | Druckluft-Technik-Nord GmbH | Germany | Compressor Technique | ² | 18 |
2024 | Feb. 7 | Ace Air (NI) Ltd. | United Kingdom | Compressor Technique | ² | 8 |
2024 | Jan. 9 | Hycomp Inc. | U.S.A. | Compressor Technique | 85 | 37 |
2024 | Jan. 3 | KRACHT GmbH (Kracht) | Germany | Power Technique | 766 | 440 |
Compressor Technique | Recognized values | |
2025 | 2024 | |
Intangible assets | 1 667 | 739 |
Property, plant and equipment ¹ | 638 | 119 |
Other assets | 1 263 | 436 |
Cash and cash equivalents | 662 | 90 |
Interest-bearing liabilities and borrowings | –261 | –110 |
Other liabilities and provisions | –1 010 | –410 |
Net identifiable assets | 2 959 | 864 |
Non-controlling interests | –4 | – |
Goodwill | 1 455 | 664 |
Total consideration | 4 410 | 1 528 |
Deferred consideration | –385 | 10 |
Cash and cash equivalents acquired | –662 | –90 |
Net cash outflow | 3 363 | 1 448 |
Vacuum Technique | Recognized values | |
2025 | 2024 | |
Intangible assets | 727 | 511 |
Property, plant and equipment ¹ | 310 | 212 |
Other assets | 569 | 328 |
Cash and cash equivalents | 142 | 386 |
Interest-bearing liabilities and borrowings | –263 | –207 |
Other liabilities and provisions | –978 | –226 |
Net identifiable assets | 507 | 1 004 |
Non-controlling interests | –118 | –11 |
Goodwill | 456 | 605 |
Total consideration | 845 | 1 598 |
Deferred consideration | –269 | –206 |
Cash and cash equivalents acquired | –142 | –386 |
Net cash outflow | 434 | 1 006 |
Industrial Technique | Recognized values | |
2025 | 2024 | |
Intangible assets | 24 | 459 |
Property, plant and equipment ¹ | 17 | 163 |
Other assets | 12 | 386 |
Cash and cash equivalents | 2 | 160 |
Interest-bearing liabilities and borrowings | –29 | –108 |
Other liabilities and provisions | 7 | –212 |
Net identifiable assets | 33 | 848 |
Goodwill | 23 | 518 |
Total consideration | 56 | 1 366 |
Deferred consideration | 102 | –184 |
Cash and cash equivalents acquired | –2 | –160 |
Net cash outflow | 156 | 1 022 |
Power Technique | Recognized values | |
2025 | 2024 | |
Intangible assets | 2 661 | 2 014 |
Property, plant and equipment ¹ | 2 517 | 829 |
Other assets | 909 | 574 |
Cash and cash equivalents | 242 | 185 |
Interest-bearing liabilities and borrowings | –1 330 | –475 |
Other liabilities and provisions | –351 | –864 |
Net identifiable assets | 4 648 | 2 263 |
Goodwill | 3 140 | 1 875 |
Total consideration | 7 788 | 4 138 |
Deferred consideration | 61 | –5 |
Cash and cash equivalents acquired | –242 | –185 |
Net cash outflow | 7 607 | 3 948 |
| Total fair value of | Group recognized values | |
| acquired assets and liabilities | ||
2025 | 2024 | |
Intangible assets | 5 079 | 3 723 |
Property, plant and equipment ¹ | 3 482 | 1 323 |
Other non-current assets | 86 | 4 |
Inventories | 1 136 | 751 |
Trade receivables ² | 1 264 | 760 |
Other current assets | 267 | 209 |
Cash and cash equivalents | 1 048 | 821 |
Interest-bearing liabilities and borrowings | –1 883 | –900 |
Other liabilities and provisions | –1 775 | –805 |
Deferred tax assets/liabilities, net | –557 | –907 |
Net identifiable assets | 8 147 | 4 979 |
Non-controlling interests | –122 | –11 |
Goodwill | 5 074 | 3 662 |
Total consideration | 13 099 | 8 630 |
Deferred consideration | –491 | –385 |
Cash and cash equivalents acquired | –1 048 | –821 |
Net cash outflow | 11 560 | 7 424 |
| Contribution from businesses | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Group | |||||
| acquired in 2025 and 2024 by | ||||||||||
| business area | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 | 2025 | 2024 |
Contribution from date of control | ||||||||||
Revenues | 1 408 | 552 | 358 | 323 | 7 | 52 | 794 | 998 | 2 567 | 1 925 |
Operating profit | 60 | –37 | 5 | 14 | –17 | –38 | 113 | 22 | 161 | –39 |
Profit for the year | 128 | –40 | ||||||||
| Contribution if the acquisition | ||||||||||
| had occurred on Jan. 1 | ||||||||||
Revenues | 2 667 | 1 193 | 796 | 610 | 8 | 523 | 2 842 | 1 558 | 6 313 | 3 884 |
Operating profit | 169 | –20 | –25 | 56 | –18 | 87 | 355 | 194 | 481 | 317 |
Profit for the year | 368 | 219 |
2025 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Revenues from external customers | 76 513 | 36 700 | 26 313 | 28 817 | – | – | 168 343 |
Inter-segment revenues | 627 | 27 | 71 | 155 | – | –880 | – |
Total revenues | 77 140 | 36 727 | 26 384 | 28 972 | – | –880 | 168 343 |
– of which equipment | 57% | 71% | 72% | 53% | – | – | 62% |
– of which service ¹ | 43% | 29% | 28% | 47% | – | – | 38% |
Operating profit | 19 083 | 6 765 | 4 692 | 4 842 | –1 256 | –12 | 34 114 |
– of which share of profit in associated companies and joint ventures | – | 27 | 1 | – | – | – | 28 |
Net financial items | –443 | ||||||
Income tax expense | –7 246 | ||||||
Profit for the year | 26 425 | ||||||
| Non-cash expenses | |||||||
Depreciation/amortization | 2 466 | 2 254 | 1 604 | 2 726 | 297 | –41 | 9 306 |
Impairment | 14 | 153 | 82 | 2 | – | – | 251 |
Other non-cash expenses | 6 | –25 | 51 | 98 | –591 | – | –461 |
Segment assets | 50 866 | 47 020 | 33 404 | 45 725 | 3 538 | –1 257 | 179 296 |
– of which goodwill | 8 568 | 14 452 | 14 685 | 13 535 | – | – | 51 240 |
Investments in associated companies and joint ventures | 2 | 582 | 111 | – | – | – | 695 |
Unallocated assets | 22 463 | ||||||
Total assets | 50 868 | 47 602 | 33 515 | 45 725 | 3 538 | –1 257 | 202 454 |
Segment liabilities | 26 353 | 9 087 | 6 745 | 6 151 | 2 972 | –1 153 | 50 155 |
Unallocated liabilities | 41 916 | ||||||
Total liabilities | 26 353 | 9 087 | 6 745 | 6 151 | 2 972 | –1 153 | 92 071 |
| Capital expenditures | |||||||
Property, plant and equipment | 2 723 | 1 962 | 866 | 2 799 | 650 | –38 | 8 962 |
– of which right-of-use assets | 1 118 | 461 | 323 | 376 | 365 | – | 2 643 |
Intangible assets | 247 | 734 | 493 | 315 | 114 | – | 1 903 |
Total capital expenditures | 2 970 | 2 696 | 1 359 | 3 114 | 764 | –38 | 10 865 |
Goodwill acquired | 1 455 | 456 | 23 | 3 140 | – | – | 5 074 |
2025 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Items affecting comparability in Operating profit | – | –384 ¹ | –314 ² | – | –102 ³ | – | –800 |
2024 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Revenues from external customers | 77 433 | 40 419 | 29 456 | 29 463 | – | – | 176 771 |
Inter-segment revenues | 826 | 22 | 66 | 159 | – | –1 073 | – |
Total revenues | 78 259 | 40 441 | 29 522 | 29 622 | – | –1 073 | 176 771 |
– of which equipment | 57% | 74% | 73% | 56% | – | – | 63% |
– of which service ¹ | 43% | 26% | 27% | 44% | – | – | 37% |
Operating profit | 19 716 | 8 541 | 6 066 | 5 488 | –1 596 | –49 | 38 166 |
– of which share of profit in associated companies and joint ventures | – | 49 | –4 | – | – | – | 45 |
Net financial items | –366 | ||||||
Income tax expense | –8 006 | ||||||
Profit for the year | 29 794 | ||||||
| Non-cash expenses | |||||||
Depreciation/amortization | 2 352 | 2 210 | 1 583 | 2 272 | 308 | –35 | 8 690 |
Impairment | 3 | 77 | 31 | 4 | 8 | – | 123 |
Other non-cash expenses | –70 | 57 | 160 | 215 | –326 | – | 36 |
Segment assets | 51 461 | 52 614 | 37 109 | 39 866 | 3 545 | –1 410 | 183 185 |
– of which goodwill | 8 149 | 16 380 | 15 990 | 11 287 | – | – | 51 806 |
Investments in associated companies and joint ventures | – | 706 | 134 | – | – | – | 840 |
Unallocated assets | 24 513 | ||||||
Total assets | 51 461 | 53 320 | 37 243 | 39 866 | 3 545 | –1 410 | 208 538 |
Segment liabilities | 27 317 | 9 067 | 7 063 | 6 200 | 3 687 | –1 197 | 52 137 |
Unallocated liabilities | 42 641 | ||||||
Total liabilities | 27 317 | 9 067 | 7 063 | 6 200 | 3 687 | –1 197 | 94 778 |
| Capital expenditures | |||||||
Property, plant and equipment | 2 865 | 1 673 | 1 210 | 3 467 | 496 | –95 | 9 616 |
– of which right-of-use assets | 1 105 | 315 | 606 | 527 | 299 | – | 2 852 |
Intangible assets | 214 | 587 | 522 | 309 | 156 | – | 1 788 |
Total capital expenditures | 3 079 | 2 260 | 1 732 | 3 776 | 652 | –95 | 11 404 |
Goodwill acquired | 664 | 605 | 518 | 1 875 | – | – | 3 662 |
2024 | Compressor Technique | Vacuum Technique | Industrial Technique | Power Technique | Common Group functions | Eliminations | Group |
Items affecting comparability in Operating profit | – | –4 ¹ | –174 ² | – | –397 ³ | – | –575 |
By geographic area/country | Revenues | Non-current assets | |||
2025 | 2024 | 2025 | 2024 | ||
North America | U.S.A. | 36 960 | 41 036 | 23 873 | 19 673 |
Other countries | 6 472 | 6 924 | 2 305 | 2 476 | |
43 432 | 47 960 | 26 178 | 22 149 | ||
South America | Brazil | 4 977 | 4 944 | 1 297 | 1 143 |
Other countries | 2 752 | 2 656 | 358 | 331 | |
7 729 | 7 600 | 1 655 | 1 474 | ||
Europe | Belgium | 1 699 | 1 636 | 5 708 | 5 119 |
France | 4 888 | 5 373 | 667 | 756 | |
Germany | 9 723 | 9 957 | 32 624 | 34 933 | |
Italy | 4 325 | 4 247 | 3 479 | 2 602 | |
Sweden | 2 363 | 2 356 | 1 930 | 1 855 | |
United Kingdom | 4 468 | 4 675 | 14 500 | 16 309 | |
Other countries | 19 231 | 20 726 | 6 472 | 5 962 | |
46 697 | 48 970 | 65 380 | 67 536 | ||
Africa/Middle East | South Africa | 855 | 908 | 338 | 375 |
Other countries | 8 586 | 7 838 | 649 | 660 | |
9 441 | 8 746 | 987 | 1 035 | ||
Asia/Oceania | Australia | 3 100 | 3 676 | 3 286 | 3 768 |
Greater China | 31 917 | 33 430 | 6 712 | 5 412 | |
India | 6 963 | 6 874 | 914 | 697 | |
Japan | 3 000 | 3 173 | 636 | 701 | |
South Korea | 8 027 | 8 268 | 3 443 | 3 591 | |
Other countries | 8 037 | 8 074 | 1 392 | 1 569 | |
61 044 | 63 495 | 16 383 | 15 738 | ||
Total | 168 343 | 176 771 | 110 583 | 107 932 |
| Geographic distribution | Compressor Technique, % | Vacuum Technique, % | Industrial Technique, % | Power Technique, % | Group, % | |||||
| 2025 | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues | Orders received | Revenues |
North America | 25 | 25 | 21 | 20 | 35 | 34 | 26 | 28 | 26 | 26 |
South America | 6 | 6 | – | 1 | 3 | 3 | 7 | 7 | 5 | 4 |
Europe | 30 | 30 | 15 | 14 | 33 | 34 | 33 | 32 | 27 | 28 |
Africa/Middle East | 9 | 8 | 1 | 1 | 2 | 2 | 9 | 9 | 6 | 6 |
Asia/Oceania | 30 | 31 | 63 | 64 | 27 | 27 | 25 | 24 | 36 | 36 |
| 2024 | ||||||||||
North America | 25 | 26 | 23 | 26 | 34 | 34 | 25 | 27 | 26 | 27 |
South America | 6 | 6 | – | – | 3 | 3 | 7 | 7 | 4 | 4 |
Europe | 28 | 30 | 15 | 15 | 34 | 35 | 32 | 31 | 27 | 28 |
Africa/Middle East | 10 | 7 | 1 | 1 | 2 | 1 | 10 | 8 | 7 | 5 |
Asia/Oceania | 31 | 31 | 61 | 58 | 27 | 27 | 26 | 27 | 36 | 36 |
| Revenues | 2025 | 2024 | ||||||
1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | |
Compressor Technique | 19 330 | 19 119 | 19 151 | 19 540 | 18 710 | 20 136 | 19 031 | 20 382 |
– of which external | 19 151 | 18 973 | 19 007 | 19 382 | 18 507 | 19 905 | 18 819 | 20 202 |
– of which internal | 179 | 146 | 144 | 158 | 203 | 231 | 212 | 180 |
Vacuum Technique | 9 527 | 8 982 | 9 193 | 9 025 | 9 719 | 10 089 | 10 444 | 10 189 |
– of which external | 9 521 | 8 975 | 9 186 | 9 018 | 9 711 | 10 089 | 10 439 | 10 180 |
– of which internal | 6 | 7 | 7 | 7 | 8 | – | 5 | 9 |
Industrial Technique | 6 943 | 6 118 | 6 515 | 6 808 | 7 514 | 7 471 | 6 832 | 7 705 |
– of which external | 6 926 | 6 101 | 6 494 | 6 792 | 7 492 | 7 460 | 6 821 | 7 683 |
– of which internal | 17 | 17 | 21 | 16 | 22 | 11 | 11 | 22 |
Power Technique | 7 169 | 7 196 | 6 979 | 7 628 | 7 202 | 7 391 | 7 072 | 7 957 |
– of which external | 7 132 | 7 161 | 6 934 | 7 590 | 7 165 | 7 349 | 7 026 | 7 923 |
– of which internal | 37 | 35 | 45 | 38 | 37 | 42 | 46 | 34 |
| Common Group | ||||||||
| functions/eliminations | –239 | –205 | –217 | –219 | –270 | –284 | –274 | –245 |
Total | 42 730 | 41 210 | 41 621 | 42 782 | 42 875 | 44 803 | 43 105 | 45 988 |
| Operating profit | 2025 | 2024 | ||||||
1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | |
Compressor Technique | 4 711 | 4 776 | 4 844 | 4 752 | 4 642 | 4 990 | 4 974 | 5 110 |
in % of revenues | 24.4% | 25.0% | 25.3% | 24.3% | 24.8% | 24.8% | 26.1% | 25.1% |
Vacuum Technique | 1 638 | 1 700 | 1 697 | 1 730 | 2 119 | 2 027 | 2 014 | 2 381 |
in % of revenues | 17.2% | 18.9% | 18.5% | 19.2% | 21.8% | 20.1% | 19.3% | 23.4% |
Industrial Technique | 1 388 | 1 047 | 1 173 | 1 084 | 1 649 | 1 557 | 1 364 | 1 496 |
in % of revenues | 20.0% | 17.1% | 18.0% | 15.9% | 21.9% | 20.8% | 20.0% | 19.4% |
Power Technique | 1 205 | 1 227 | 1 187 | 1 223 | 1 393 | 1 406 | 1 274 | 1 415 |
in % of revenues | 16.8% | 17.1% | 17.0% | 16.0% | 19.3% | 19.0% | 18.0% | 17.8% |
| Common Group | ||||||||
| functions/eliminations | –337 | –257 | –355 | –319 | –458 | –514 | –289 | –384 |
Operating profit | 8 605 | 8 493 | 8 546 | 8 470 | 9 345 | 9 466 | 9 337 | 10 018 |
in % of revenues | 20.1% | 20.6% | 20.5% | 19.8% | 21.8% | 21.1% | 21.7% | 21.8% |
Net financial items | –135 | –86 | –90 | –132 | 16 | –192 | –153 | –37 |
Profit before tax | 8 470 | 8 407 | 8 456 | 8 338 | 9 361 | 9 274 | 9 184 | 9 981 |
in % of revenues | 19.8% | 20.4% | 20.3% | 19.5% | 21.8% | 20.7% | 21.3% | 21.7% |
| Average number of employees | 2025 | 2024 | ||||
Women | Men | Total | Women | Men | Total | |
| Parent Company | ||||||
Sweden | 88 | 47 | 135 | 85 | 41 | 126 |
| Subsidiaries | ||||||
North America | 1 867 | 6 695 | 8 562 | 1 871 | 6 696 | 8 567 |
South America | 681 | 2 023 | 2 704 | 610 | 1 813 | 2 423 |
Europe | 5 456 | 18 486 | 23 942 | 5 371 | 18 386 | 23 757 |
– of which Sweden | 393 | 1 193 | 1 586 | 386 | 1 168 | 1 554 |
Africa/Middle East | 320 | 1 204 | 1 524 | 291 | 1 163 | 1 454 |
Asia/Oceania | 4 078 | 14 604 | 18 682 | 3 841 | 14 038 | 17 879 |
Total in subsidiaries | 12 402 | 43 012 | 55 414 | 11 984 | 42 096 | 54 080 |
Total | 12 490 | 43 059 | 55 549 | 12 069 | 42 137 | 54 206 |
Females in the Board of Directors and Group Management, % | Dec. 31, 2025 | Dec. 31, 2024 |
| Parent Company | ||
Board of Directors ¹ | 50 | 50 |
Group Management | 30 | 30 |
Remuneration and other benefits | Group | |
2025 | 2024 | |
Salaries and other remuneration | 36 563 | 37 626 |
Contractual pension benefits | 1 806 | 1 939 |
Other social costs | 6 610 | 6 696 |
Total | 44 979 | 46 261 |
Pension obligations to Board members and Group Management ¹ | 4 | 4 |
| 2025 | Value of synthetic | Number of synthetic | Total fees incl. value of | Effect of vesting and | Total expense | ||
Remuneration and other benefits to the Board, KSEK | Fee | shares at grant date | shares at grant date | Other fees ¹ | synthetic shares at grant date | change in stock price ² | recognized ³ |
| Chair: | |||||||
Hans Stråberg | 1 888 | 1 950 | 12 627 | 602 | 4 440 | 3 | 4 443 |
| Other members of the Board: | |||||||
Jumana Al-Sibai | 612 | 633 | 4 096 | – | 1 245 | –2 | 1 243 |
Johan Forssell | 749 | 633 | 4 096 | 288 | 1 670 | –119 | 1 551 |
Heléne Mellquist | 612 | 633 | 4 096 | 288 | 1 533 | –1 | 1 532 |
Anna Ohlsson-Leijon | 612 | 633 | 4 096 | 595 | 1 840 | – | 1 840 |
Gordon Riske | 612 | 633 | 4 096 | 134 | 1 379 | – | 1 379 |
Karin Rådström | 612 | 633 | 4 096 | – | 1 245 | –3 | 1 242 |
| Peter Wallenberg Jr | 612 | 633 | 4 096 | 134 | 1 379 | – | 1 379 |
| Other members of the Board previous year | – | – | – | – | – | 2 | 2 |
Employee representatives (4) ⁴ | 84 | – | – | – | 84 | – | 84 |
Total | 6 393 | 6 381 | 41 299 | 2 041 | 14 815 | –120 | 14 695 |
| 2024 | Value of synthetic | Number of synthetic | Total fees incl. value of | Effect of vesting and | Total expense | ||
Remuneration and other benefits to the Board, KSEK | Fee | shares at grant date | shares at grant date | Other fees ¹ | synthetic shares at grant date | change in stock price ² | recognized ³ |
| Chair: | |||||||
Hans Stråberg | 1 675 | 1 700 | 8 666 | 655 | 4 030 | –243 | 3 787 |
| Other members of the Board: | |||||||
Jumana Al-Sibai | 542 | 550 | 2 804 | – | 1 092 | –195 | 897 |
Johan Forssell | 954 | – | – | 366 | 1 320 | 117 | 1 437 |
Heléne Mellquist | 542 | 550 | 2 804 | 210 | 1 302 | –61 | 1 241 |
Anna Ohlsson-Leijon | 542 | 550 | 2 804 | 550 | 1 642 | –68 | 1 574 |
Gordon Riske | 542 | 550 | 2 804 | 224 | 1 316 | –78 | 1 238 |
Karin Rådström ⁴ | 413 | 550 | 2 804 | – | 963 | –195 | 768 |
Peter Wallenberg Jr | 542 | 550 | 2 804 | 224 | 1 316 | –78 | 1 238 |
Other members of the Board previous year | – | – | – | – | – | 134 | 134 |
Employee representatives (4) ⁵ | 116 | – | – | – | 116 | – | 116 |
Total | 5 868 | 5 000 | 25 490 | 2 229 | 13 097 | –667 | 12 430 |
| 2025 | Total, excl. recognized costs | Recognized costs for | Total expense | ||||
Remuneration and other benefits to Group Management, KSEK | Base salary 2 | Variable compensation ³ | Other benefits ⁴ | Pension fees | for share based payments | share based payments ⁵ | recognized |
| President and CEO | |||||||
Vagner Rego ¹ | 17 024 | 2 419 | 179 | 5 880 | 25 502 | 2 834 | 28 336 |
Other members of Group Management (9 positions) | 38 696 | 5 239 | 3 770 | 10 652 | 58 357 | 10 625 | 68 982 |
Total | 55 720 | 7 658 | 3 949 | 16 532 | 83 859 | 13 459 | 97 318 |
Total remuneration and other benefits to the Board and Group Management | 112 013 |
| 2024 | Total, excl. recognized costs | Recognized costs for | Total expense | ||||
Remuneration and other benefits to Group Management, KSEK | Base salary 2 | Variable compensation ³ | Other benefits ⁴ | Pension fees | for share based payments | share based payments ⁵ | recognized |
| President and CEO | |||||||
Vagner Rego, from May 1, 2024 ¹ | 10 667 | 7 680 | 169 | 3 733 | 22 249 | 4 362 | 26 611 |
Mats Rahmström, until April 30, 2024 ¹ | 11 538 | 5 040 | 44 | 2 450 | 19 072 | 22 899 | 41 971 |
Other members of Group Management (9 positions) | 42 115 | 16 198 | 6 975 | 10 611 | 75 899 | 17 275 | 93 174 |
Total | 64 320 | 28 918 | 7 188 | 16 794 | 117 220 | 44 536 | 161 756 |
Total remuneration and other benefits to the Board and Group Management | 174 186 |
| Stock options/matchning options as at Dec. 31, 2025 ¹ | ||
| Other members of | ||
Grant Year | President and CEO | Group Management |
2019 | 142 242 | 244 030 |
2020 | – | 16 683 |
2021 | 91 877 | 446 466 |
2022 | 82 872 | 448 600 |
2023 | 95 105 | 502 991 |
2024 | 278 904 | 446 429 |
2025 ² | 30 553 | 53 163 |
Total | 721 553 | 2 158 362 |
| Introduction |
| This is Atlas Copco Group |
| The year in review |
| Financials |
| Atlas Copco Group |
| Consolidated income |
| statement |
Consolidated statement of comprehensive income |
| Consolidated balance sheet |
Audit fees and other services | 2025 | 2024 |
| Ernst & Young | ||
Audit fee | 125 | 119 |
Audit activities other than the audit assignment | 1 | – |
Other services, tax | 3 | 4 |
Other services, other Other audit firms | 2 | 4 |
Audit fee | 15 | 13 |
Total | 146 | 140 |
Other operating income | 2025 | 2024 |
Commissions received | 33 | 27 |
Income from insurance operations | 166 | 128 |
| Capital gain on sale of property, plant | ||
| and equipment | 113 | 59 |
Exchange-rate differences, net | – | 47 |
Other operating income | 349 | 817 ¹ |
Total | 661 | 1 078 |
Other operating expenses | 2025 | 2024 |
| Capital loss on sale of property, plant | ||
| and equipment | –45 | –64 |
Exchange-rate differences, net | –959 | – |
Other operating expenses | –311 | –470 ¹ |
Total | –1 315 | –534 |
Financial income and expenses | 2025 | 2024 |
| Interest income: | ||
– cash and cash equivalents | 600 | 660 |
| Capital gain: | ||
– other assets | 54 | 3 |
Change in fair value – other assets | 11 | 44 |
Financial income | 665 | 707 |
| Interest expenses: | ||
– borrowings | –802 | –838 |
– derivatives | –9 | –8 |
– pension provisions, net | –49 | –63 |
– deferred considerations | –22 | –9 |
Change in fair value – other liabilities and borrowings | –10 | –3 |
Foreign exchange loss, net | –206 | –151 |
Impairment loss | –10 | –1 |
Financial expenses | –1 108 | –1 073 |
Financial expenses, net | –443 | –366 |
Income tax expense | 2025 | 2024 |
Current taxes | –7 602 | –8 880 |
Deferred taxes | 356 | 874 |
Total | –7 246 | –8 006 |
2025 | 2024 | |
Profit before tax | 33 671 | 37 800 |
Weighted average tax based on national rates | –7 504 | –8 071 |
in % | 22.3 | 21.4 |
| Tax effect of: | ||
– non-deductible expenses | –263 | –346 |
– withholding and other taxes on dividends | –260 | –610 |
– tax-exempt income | 1 024 | 1 179 |
| Adjustments from prior years: | ||
– current taxes | –61 | 56 |
– deferred taxes | –18 | –7 |
Effects of tax losses/credits utilized | –9 | 6 |
Change in tax rate, deferred tax | 210 | –53 |
Tax losses not recognized | –167 | –31 |
Other items | –198 | –129 |
Income tax expense | –7 246 | –8 006 |
Effective tax in % | 21.5 | 21.2 |
Change in deferred taxes | 2025 | 2024 |
Opening balance net, Jan. 1 | –41 | –33 |
Business acquisitions | –557 | –907 |
Charges to profit for the year | 356 | 874 |
Tax on amounts recorded to other comprehensive income | –450 | 142 |
| Tax related to equity settled share-based | ||
| payment | –26 | –21 |
Translation differences | 35 | –96 |
Closing balance net, Dec. 31 | –683 | –41 |
Deferred tax assets and liabilities | 2025 | 2024 | ||||
Assets | Liabilities | Net balance | Assets | Liabilities | Net balance | |
Intangible assets | 1 173 | 5 610 | –4 437 | 973 | 6 044 | –5 071 |
Property, plant and equipment 1 | 373 | 1 722 | –1 349 | 380 | 1 683 | –1 303 |
Other financial assets | 4 | 194 | –190 | 19 | 189 | –170 |
Inventories | 2 474 | 47 | 2 427 | 3 072 | 55 | 3 017 |
Current receivables | 296 | 200 | 96 | 295 | 320 | –25 |
Operating liabilities | 1 024 | 84 | 940 | 1 113 | 70 | 1 043 |
Provisions | 578 | 11 | 567 | 531 | 12 | 519 |
Post-employment benefits | 284 | 14 | 270 | 542 | 37 | 505 |
Borrowings ¹ | 1 113 | 17 | 1 096 | 1 355 | 16 | 1 339 |
Loss/credit carry-forwards | 492 | – | 492 | 673 | – | 673 |
Other items ² | 29 | 624 | –595 | 3 | 571 | –568 |
Deferred tax assets/liabilities | 7 840 | 8 523 | –683 | 8 956 | 8 997 | –41 |
Netting of assets/liabilities | –5 583 | –5 583 | – | –6 381 | –6 381 | – |
Net deferred tax balances | 2 257 | 2 940 | –683 | 2 575 | 2 616 | –41 |
2025 | 2024 | |
Expires after 1–2 years | 6 | 2 |
Expires after 3–4 years | 20 | 1 |
Expires after 5–6 years | 76 | 22 |
No expiry date | 1 817 | 1 716 |
Total | 1 919 | 1 741 |
2025 | 2024 | |
Intangible assets | 791 | 533 |
Property, plant and equipment | –28 | –94 |
Other financial assets | –25 | 1 |
Inventories | –398 | 78 |
Current receivables | 84 | 23 |
Operating liabilities | –18 | 89 |
Provisions | 114 | –31 |
Post-employment benefits | –106 | –44 |
Borrowings | 126 | 133 |
Other items | –29 | 40 |
Changes due to temporary differences | 511 | 728 |
Loss/credit carry-forwards | –155 | 146 |
Charges to profit for the year | 356 | 874 |
Other comprehensive income for the year: | 2025 | 2024 | ||||
Before tax | Tax | After tax | Before tax | Tax | After tax | |
| Attributable to owners of the parent | ||||||
| Items that will not be reclassified to profit or loss | ||||||
| Remeasurements of defined benefit plans | 333 | –99 | 234 | 218 | –57 | 161 |
| Items that may be reclassified subsequently to profit or loss | ||||||
| Translation differences: | ||||||
– on foreign operations | –15 855 | –126 | –15 981 | 6 555 | 79 | 6 634 |
Hedge of net investments in foreign operations | 974 | –201 | 773 | –603 | 124 | –479 |
Total other comprehensive income | –14 548 | –426 | –14 974 | 6 170 | 146 | 6 316 |
| Attributable to non-controlling interests | ||||||
Translation differences on foreign operations | –10 | – | –10 | 3 | – | 3 |
Total other comprehensive income | –14 558 | –426 | –14 984 | 6 173 | 146 | 6 319 |
Amounts in SEK | Basic earnings per share | Diluted earnings per share | ||
2025 | 2024 | 2025 | 2024 | |
Earnings per share | 5.43 | 6.11 | 5.42 | 6.10 |
Profit for the year attributable to owners of the parent | 2025 | 2024 |
Profit for the year | 26 420 | 29 782 |
| Average number of shares outstanding | 2025 | 2024 |
Basic weighted average number of shares outstanding | 4 868 825 033 | 4 873 635 218 |
Effect of employee stock options | 4 186 021 | 8 018 677 |
Diluted weighted average number of shares outstanding | 4 873 011 054 | 4 881 653 895 |
2025 | 2024 | |||
Trademarks | Goodwill | Trademarks | Goodwill | |
Compressor Technique | – | 8 568 | – | 8 149 |
Vacuum Technique | 2 704 | 14 452 | 3 146 | 16 380 |
Industrial Technique | – | 14 685 | – | 15 990 |
Power Technique | – | 13 535 | – | 11 287 |
Total | 2 704 | 51 240 | 3 146 | 51 806 |
2025 | 2024 | |||||
Internally generated | Acquired | Total | Internally generated | Acquired | Total | |
Cost of sales | 15 | 28 | 43 | 20 | 24 | 44 |
Marketing expenses | 21 | 1 693 | 1 714 | 26 | 1 596 | 1 622 |
Administrative expenses | 95 | 94 | 189 | 108 | 72 | 180 |
Research and development expenses | 1 095 | 791 | 1 886 | 994 | 776 | 1 770 |
Total | 1 226 | 2 606 | 3 832 | 1 148 | 2 468 | 3 616 |
Internally generated intangible assets | Acquired intangible assets | |||||||
| Product | Other technology | Product | Marketing and | Other technology | ||||
| 2025 | development | and contract based | development | Trademarks | customer related | and contract based | Goodwill | Total |
| Cost | ||||||||
Opening balance, Jan. 1 | 10 375 | 2 429 | 59 | 6 810 | 19 037 | 12 895 | 51 849 | 103 454 |
Investments | 1 322 | 312 | – | – | – | 269 | – | 1 903 |
Business acquisitions | – | – | – | 588 | 3 452 | 1 039 | 5 074 | 10 153 |
Disposals | –501 | –39 | –19 | –1 | –146 | –100 | – | –806 |
Reclassifications | –1 | 1 | – | – | – | –38 | – | –38 |
| Translation differences | –725 | –164 | –3 | –796 | –2 140 | –1 487 | –5 644 | –10 959 |
Closing balance, Dec. 31 | 10 470 | 2 539 | 37 | 6 601 | 20 203 | 12 578 | 51 279 | 103 707 |
| Amortization and impairment losses | ||||||||
Opening balance, Jan. 1 | 6 035 | 1 352 | 44 | 2 199 | 9 821 | 6 853 | 43 | 26 347 |
Amortization for the period | 937 | 131 | 2 | 214 | 1 463 | 913 | – | 3 660 |
Impairment charge for the period | 158 | – | – | – | – | 14 | – | 172 |
Disposals | –499 | –38 | –19 | –1 | –146 | –100 | – | –803 |
Reclassifications | – | –1 | – | – | – | –13 | – | –14 |
Translation differences | –394 | –94 | –3 | –217 | –1 228 | –793 | –4 | –2 733 |
Closing balance, Dec. 31 | 6 237 | 1 350 | 24 | 2 195 | 9 910 | 6 874 | 39 | 26 629 |
Carrying amounts at Jan. 1 | 4 340 | 1 077 | 15 | 4 611 | 9 216 | 6 042 | 51 806 | 77 107 |
Carrying amounts at Dec. 31 | 4 233 | 1 189 | 13 | 4 406 | 10 293 | 5 704 | 51 240 | 77 078 |
Internally generated intangible assets | Acquired intangible assets | |||||||
| Product | Other technology | Product | Marketing and | Other technology | ||||
| 2024 | development | and contract based | development | Trademarks | customer related | and contract based | Goodwill | Total |
| Cost | ||||||||
Opening balance, Jan. 1 | 8 852 | 2 003 | 672 | 6 156 | 15 292 | 10 872 | 45 400 | 89 247 |
Investments | 1 264 | 370 | – | – | – | 154 | – | 1 788 |
Business acquisitions | – | – | 6 | 251 | 2 765 | 701 | 3 662 | 7 385 |
Disposals | –241 | –40 | – | – | –10 | –42 | – | –335 |
Reclassifications | 210 | 15 | –655 | – | – | 463 | – | 33 |
Translation differences | 290 | 81 | 36 | 403 | 990 | 747 | 2 787 | 5 336 |
Closing balance, Dec. 31 | 10 375 | 2 429 | 59 | 6 810 | 19 037 | 12 895 | 51 849 | 103 454 |
| Amortization and impairment losses | ||||||||
Opening balance, Jan. 1 | 5 031 | 1 186 | 115 | 1 870 | 7 893 | 5 612 | 39 | 21 746 |
Amortization for the period | 889 | 145 | 1 | 227 | 1 357 | 879 | – | 3 498 |
Impairment charge for the period | 105 | 9 | 4 | – | – | – | – | 118 |
Disposals | –241 | –40 | – | – | –10 | –42 | – | –333 |
Reclassifications | 86 | – | –83 | – | – | 6 | – | 9 |
Translation differences | 165 | 52 | 7 | 102 | 581 | 398 | 4 | 1 309 |
Closing balance, Dec. 31 | 6 035 | 1 352 | 44 | 2 199 | 9 821 | 6 853 | 43 | 26 347 |
Carrying amounts at Jan. 1 | 3 821 | 817 | 557 | 4 286 | 7 399 | 5 260 | 45 361 | 67 501 |
Carrying amounts at Dec. 31 | 4 340 | 1 077 | 15 | 4 611 | 9 216 | 6 042 | 51 806 | 77 107 |
2025 | Buildings and land | Machinery and equipment | Construction in progress and advances | Total | Rental equipment |
| Cost | |||||
Opening balance, Jan. 1 | 11 237 | 20 727 | 3 229 | 35 193 | 11 288 |
Investments | 250 | 886 | 3 150 | 4 286 | 2 033 |
Business acquisitions | 498 | 369 | 6 | 873 | 2 021 |
Disposals | –176 | –990 | –2 | –1 168 | –881 |
Reclassifications ¹ | 787 | 1 414 | –2 839 | –638 | –124 |
Translation differences | –1 173 | –2 038 | –419 | –3 630 | –1 344 |
Closing balance, Dec. 31 | 11 423 | 20 368 | 3 125 | 34 916 | 12 993 |
| Depreciation and impairment losses | |||||
Opening balance, Jan. 1 | 4 021 | 13 427 | – | 17 448 | 5 341 |
Depreciation for the period | 422 | 1 862 | – | 2 284 | 1 344 |
Impairment charge for the period | 32 | 18 | 29 | 79 | – |
Disposals | –133 | –933 | – | –1 066 | –799 |
Reclassifications ¹ | –194 | –309 | – | –503 | –86 |
Translation differences | –381 | –1 292 | –2 | –1 675 | –618 |
Closing balance, Dec. 31 | 3 767 | 12 773 | 27 | 16 567 | 5 182 |
Carrying amounts at Jan. 1 | 7 216 | 7 300 | 3 229 | 17 745 | 5 947 |
Carrying amounts at Dec. 31 | 7 656 | 7 595 | 3 098 | 18 349 | 7 811 |
2024 | Buildings and land | Machinery and equipment | Construction in progress and advances | Total | Rental equipment |
| Cost | |||||
Opening balance, Jan. 1 | 8 964 | 17 864 | 2 796 | 29 624 | 9 229 |
Investments | 94 | 1 074 | 3 071 | 4 239 | 2 525 |
Business acquisitions | 355 | 554 | 37 | 946 | 106 |
Disposals | –145 | –728 | –2 | –875 | –833 |
Reclassifications | 1 568 | 1 248 | –2 796 | 20 | –91 |
Translation differences | 401 | 715 | 123 | 1 239 | 352 |
Closing balance, Dec. 31 | 11 237 | 20 727 | 3 229 | 35 193 | 11 288 |
| Depreciation and impairment losses | |||||
Opening balance, Jan. 1 | 3 529 | 11 732 | 5 | 15 266 | 4 884 |
Depreciation for the period | 399 | 1 840 | – | 2 239 | 1 098 |
Impairment charge for the period | 2 | 8 | –5 | 5 | – |
Disposals | –91 | –673 | – | –764 | –765 |
Reclassifications | 4 | 32 | – | 36 | –79 |
Translation differences | 178 | 488 | – | 666 | 203 |
Closing balance, Dec. 31 | 4 021 | 13 427 | – | 17 448 | 5 341 |
Carrying amounts at Jan. 1 | 5 435 | 6 132 | 2 791 | 14 358 | 4 345 |
Carrying amounts at Dec. 31 | 7 216 | 7 300 | 3 229 | 17 745 | 5 947 |
Accumulated capital participation | 2025 | 2024 |
Opening balance, Jan. 1 | 840 | 854 |
Acquisitions of associated companies | 2 | – |
Dividends | –50 | –44 |
Profit for the year after income tax | 28 | 45 |
Translation differences | –125 | –15 |
Closing balance, Dec. 31 | 695 | 840 |
| 2025 | ||||||||
| Summary of financial information for associated | Profit for | Group’s | Carrying | |||||
companies and joint ventures | Country | Assets ¹ | Liabilities ¹ | Equity ¹ | Revenues ¹ | the year ¹ | share, % ² | value Dec. 31 |
| Associated companies | ||||||||
Qingdao Qianshao Pneumatic Tool Manufacturing Tech Ltd. | China | 58 | 30 | 28 | 55 | 1 | 25 | 0 |
Reintube S.L. | Spain | 12 | 8 | 4 | 17 | 0 | 47 | 0 |
SUTO iTEC (Thailand) Co. Ltd. | Thailand | 4 | 1 | 3 | 1³ | 1³ | 49 | 2 |
| Joint ventures | ||||||||
Toku-Hanbai Group | Japan | 359 | 136 | 223 | 755 | 22 | 50 | 111 |
Ulvac Cryogenics Inc. | Japan | 879 | 293 | 586 | 589 | 53 | 50 | 582 |
Total | 695 |
| 2024 | ||||||||
| Summary of financial information for associated | Profit for | Group’s | Carrying | |||||
companies and joint ventures | Country | Assets ¹ | Liabilities ¹ | Equity ¹ | Revenues ¹ | the year ¹ | share, % ² | value Dec. 31 |
| Associated companies | ||||||||
Qingdao Qianshao Pneumatic Tool Manufacturing Tech Ltd. | China | 81 | 35 | 46 | 60 | 2 | 25 | 12 |
Reintube S.L. | Spain | 10 | 5 | 5 | 14 | 0 | 47 | 0 |
| Joint ventures | ||||||||
Toku-Hanbai Group | Japan | 392 | 149 | 243 | 723 | –9 | 50 | 122 |
Ulvac Cryogenics Inc. | Japan | 1 097 | 368 | 729 | 792 | 98 | 50 | 706 |
Total | 840 |
2025 | 2024 | |
| Non-current | ||
Pension and other similar benefit assets (note 23) | 1 491 | 1 432 |
Derivatives at fair value through profit or loss | 85 | 2 |
Financial assets at fair value through OCI | 1 | 1 |
Financial assets at fair value through profit or loss | 33 | 66 |
| Financial assets measured at amortized cost: | ||
– lease receivables | 34 | 56 |
– other financial receivables | 241 | 106 |
Closing balance, Dec. 31 | 1 885 | 1 663 |
| Current | ||
Financial assets at fair value through profit or loss | 400 | 360 |
| Financial assets measured at amortized cost: | ||
– lease receivables | 13 | 17 |
– other financial receivables | 193 | 57 |
Closing balance, Dec. 31 | 606 | 434 |
2025 | 2024 | |
Raw materials | 4 412 | 4 896 |
Work in progress | 5 909 | 7 464 |
Semi-finished goods | 7 138 | 7 342 |
Finished goods | 9 200 | 9 310 |
Closing balance, Dec. 31 | 26 659 | 29 012 |
Expected credit losses | 2025 | 2024 |
Opening balance, Jan. 1 | 1 296 | 1 078 |
Business acquisitions and divestments | 195 | 26 |
Provisions recognized for potential losses | 464 | 547 |
Amounts used for established losses | –198 | –174 |
Release of unnecessary provisions | –313 | –240 |
Translation differences | –151 | 59 |
Closing balance, Dec. 31 | 1 293 | 1 296 |
2025 | 2024 | |
| Derivatives: | ||
– at fair value through profit or loss | 33 | 76 |
| Financial assets measured at amortized cost: | ||
– other receivables | 3 867 | 4 514 |
– contract assets | 6 061 | 6 218 |
Prepaid expenses | 1 693 | 1 514 |
Closing balance, Dec. 31 | 11 654 | 12 322 |
2025 | 2024 | |
Cash | 6 506 | 7 100 |
Cash equivalents | 9 017 | 11 868 |
Closing balance, Dec. 31 | 15 523 | 18 968 |
2025 | 2024 | |||||
Shares outstanding | A shares | B shares | Total | A shares | B shares | Total |
Opening balance, Jan. 1 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 |
Total number of shares, Dec. 31 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 | 3 357 576 384 | 1 560 876 032 | 4 918 452 416 |
– of which held by Atlas Copco | –47 864 891 | – | –47 864 891 | –47 838 434 | – | –47 838 434 |
Total shares outstanding, Dec. 31 | 3 309 711 493 | 1 560 876 032 | 4 870 587 525 | 3 309 737 950 | 1 560 876 032 | 4 870 613 982 |
Number of shares held by Atlas Copco | Cost value affecting equity | |||||||
Repurchases/Divestment of shares | 2025 | AGM mandate 2025, Apr.–Dec. | AGM mandate 2024, Jan.–Mar. | 2024 | AGM mandate 2024, Apr.–Dec. | AGM mandate 2023, Jan.–Mar. | 2025 | 2024 |
Opening balance, Jan. 1 | 47 838 434 | 47 893 133 | 4 855 | 4 427 | ||||
Repurchase of A shares | 5 030 000 | – | 5 030 000 | 5 030 000 | 5 030 000 | – | 938 | 898 |
Divestment of A shares | –5 003 543 | –2 620 181 | –2 383 362 | –5 084 699 | –2 774 958 | –2 309 741 | –543 | –470 |
Closing balance, Dec. 31 | 47 864 891 | 47 838 434 | 5 250 | 4 855 | ||||
Percentage of shares outstanding | 1% | 1% |
Retained earnings including reserve for fair value | 147 880 754 770 |
Profit for the year | 12 549 489 923 |
| 160 430 244 693 | |
| The Board of Directors proposes that these earnings | |
| be appropriated as follows: | |
To the shareholders, a dividend of SEK | 24 352 937 625 |
To be retained in the business | 136 077 307 068 |
Total | 160 430 244 693 |
2025 | 2024 | |||||
| Repurchased | Carrying | Fair | Carrying | Fair | ||
| Maturity | nominal amount | amount | value | amount | value | |
| Non-current | ||||||
Medium Term Note Program MEUR 500 | 2026 | MEUR 182 | 3 432 | 3 396 | 5 731 | 5 550 |
Medium Term Note Program MEUR 300 | 2029 | 3 229 | 2 948 | 3 425 | 3 052 | |
Medium Term Note Program MEUR 500 | 2032 | 5 360 | 4 689 | 5 685 | 4 917 | |
Medium Term Note Program MEUR 300 | 2035 | 3 143 | 3 227 | – | – | |
Bilateral borrowings EIB MEUR 200 | 2027 | 2 160 | 2 099 | 2 293 | 2 185 | |
Bilateral borrowings EIB MEUR 100 | 2028 | 1 080 | 1 032 | 1 146 | 1 076 | |
Bilateral borrowings EIB MEUR 415 | 2030 | 4 481 | 4 576 | 4 758 | 4 869 | |
Bilateral borrowings EIB MEUR 60 | 2030 | 648 | 662 | 688 | 704 | |
Bilateral borrowings NIB MEUR 183 | 2031 | 1 976 | 2 001 | 2 098 | 2 117 | |
Other bank loans | 918 | 847 | 696 | 703 | ||
| Less current portion of long-term | ||||||
| borrowings | –3 675 | –3 640 | –280 | –280 | ||
Total non-current bonds and loans | 22 752 | 21 837 | 26 240 | 24 893 | ||
Lease liabilities | 5 607 | 5 607 | 5 392 | 5 392 | ||
Other financial liabilities | 69 | 69 | 56 | 56 | ||
Total non-current borrowings | 28 428 | 27 513 | 31 688 | 30 341 | ||
| Current | ||||||
Current portion of long-term borrowings | 3 675 | 3 640 | 280 | 280 | ||
Short-term loans | 1 028 | 1 028 | 1 034 | 1 034 | ||
Lease liabilities | 1 768 | 1768 | 1 762 | 1 762 | ||
Total current borrowings | 6 471 | 6 436 | 3 076 | 3 076 | ||
Closing balance, Dec. 31 | 34 899 | 33 949 | 34 764 | 33 417 |
Credit facilities | Nominal amount | Maturity | Utilized | |
| Commercial papers ¹ | ² | MSEK 10 000 | – | – |
Credit-line | MEUR 640 | 2032 | – | |
Credit-line | MEUR 1 000 | 2030 | – | |
Equivalent in MSEK | 27 709 |
2025 | 2024 | |||||
Currency | Local currency (millions) | MSEK | % | Local currency (millions) | MSEK | % |
EUR | 2 628 | 28 377 | 81 | 2 498 | 28 643 | 82 |
SEK | 588 | 588 | 2 | 607 | 607 | 2 |
USD | 218 | 1 999 | 6 | 202 | 2 222 | 6 |
Others | 3 935 | 11 | – | 3 292 | 10 | |
Total | 34 899 | 100 | 34 764 | 100 |
Maturity | Fixed | Floating ¹ | Carrying amount | Fair value |
2026 | 6 337 | 134 | 6 471 | 6 436 |
2027 | 3 953 | 2 | 3 955 | 3 894 |
2028 | 2 356 | 1 | 2 357 | 2 314 |
2029 | 4 033 | – | 4 033 | 3 752 |
2030 | 551 | 5 129 | 5 680 | 5 789 |
2031 | 426 | 1 976 | 2 402 | 2 427 |
2032 | 5 696 | – | 5 696 | 5 025 |
2033 | 260 | – | 260 | 260 |
2034 and after | 4 045 | – | 4 045 | 4 052 |
Total | 27 657 | 7 242 | 34 899 | 33 949 |
2025 | Cash changes | Non cash changes | ||||||||
| Reconciliation of liabilities from | Opening | Financing | Lease | Lease | Business acquisitions | Change in fair value | Change in fair value | Closing balance, | ||
| financing activities | balance, Jan. 1 | cash flows | additions | deductions | and divestments | through P/L | through equity | FX change | Reclassi fica tion | Dec. 31 |
| Non-current | ||||||||||
Non-current bonds and loans | 26 240 | 2 373 | – | – | 1 177 | –64 | –850 | –596 | –5 528 | 22 752 |
Lease liabilities | 5 392 | – | 1 548 | –93 | 495 | 76 | – | –605 | –1 206 | 5 607 |
Other financial liabilities | 56 | –1 | – | – | 22 | 1 | – | –4 | –5 | 69 |
Total non-current liabilities | 31 668 | 2 372 | 1 548 | –93 | 1 694 | 13 | –850 | –1205 | – 6 739 | 28 428 |
| Current | ||||||||||
Current portion of long-term borrowings | 280 | –1 960 | – | – | 13 | –41 | –123 | –22 | 5 528 | 3 675 |
Short-term loans | 1 025 | 2 | – | – | 112 | 1 | – | –117 | 5 | 1 028 |
Lease liabilities | 1 762 | –2 213 ¹ | 1 089 | –107 | 43 | 185 | – | –197 | 1 206 | 1 768 |
Total current liabilities | 3 067 | –4 171 | 1 089 | –107 | 168 | 145 | –123 | –336 | 6 739 | 6 471 |
Total | 34 775 | –1 799 | 2 637 | –200 | 1 862 | 158 | –973 | –1 541 | – | 34 899 |
2024 | Cash changes | Non cash changes | ||||||||
| Reconciliation of liabilities from | Opening | Financing | Lease | Lease | Business acquisitions | Change in fair value | Change in fair value | Closing balance, | ||
| financing activities | balance, Jan. 1 | cash flows | additions | deductions | and divestments | through P/L | through equity | FX change | Reclassi fica tion | Dec. 31 |
| Non-current | ||||||||||
Non-current bonds and loans | 25 598 | –242 | – | – | 175 | 11 | 603 | 353 | –258 | 26 240 |
Lease liabilities | 4 251 | – | 1 801 | –98 | 219 | 69 | – | 219 | –1 069 | 5 392 |
Other financial liabilities | 118 | –21 | – | – | 2 | 2 | – | 3 | –48 | 56 |
Total non-current liabilities | 29 967 | –263 | 1 801 | –98 | 396 | 82 | 603 | 575 | –1 375 | 31 688 |
| Current | ||||||||||
Current portion of long-term borrowings | 164 | –404 | – | – | 253 | – | – | 9 | 258 | 280 |
Short-term loans | 1 055 | –253 | – | – | 119 | 5 | – | 51 | 48 | 1 025 |
Lease liabilities | 1 491 | –2 030 ¹ | 1 040 | –93 | 52 | 162 | – | 71 | 1 069 | 1 762 |
Total current liabilities | 2 710 | –2 687 | 1 040 | –93 | 424 | 167 | – | 131 | 1 375 | 3 067 |
Total | 32 677 | –2 950 | 2 841 | –191 | 820 | 249 | 603 | 706 | – | 34 755 |
| Total outstanding supply chain | ||
financing at the end of the year: | 2025 | 2024 |
| Presented within short-term | ||
| borrowings | 383 | 445 |
| – of which suppliers have received | ||
| payment | 325 | 416 |
Presented within trade payables | 3 111 | 3 235 |
| – of which suppliers have received | ||
| payment | 2 509 | 2 840 |
| Average range of payment due | ||
dates in days | 2025 | 2024 |
Short-term borrowings that are part of the arrangement | 240–300 | 240–300 |
| Comparable short-term | ||
borrowings that are not part of an arrangement | 1–60 | 1–60 |
Trade payables that are part of the arrangement | 60–120 | 60–120 |
Comparable trade payables that are not part of an arrangement | 1–60 | 1–60 |
| Changes in supply chain financing | ||
during the year: | 2025 | 2024 |
Opening balance, Jan. 1 | 3 680 | 4 925 |
Cash changes during the year | –3 907 | –2 517 |
Non cash changes during the year ¹ | 3 965 | 1 112 |
Translation differences | –245 | 160 |
Closing balance, Dec. 31 | 3 493 | 3 680 |
Right-of-use assets, 2025 | Buildings and land | Machinery and equipment | Rental equipment | Total |
| Cost | ||||
Opening balance, Jan. 1 | 9 353 | 3 302 | 4 | 12 659 |
Additions | 1 594 | 1 049 | – | 2 643 |
Business acquisitions | 581 | 7 | – | 588 |
Deductions | –590 | –615 | – | –1 205 |
Reclassifications | 1 | –21 | – | –20 |
Translation differences | –1 065 | –334 | – | –1 399 |
Closing balance, Dec. 31 | 9 874 | 3 388 | 4 | 13 266 |
| Depreciation and impairment losses | ||||
Opening balance, Jan. 1 | 4 039 | 1 484 | 3 | 5 526 |
Depreciation and impairment for the period | 1 183 | 835 | – | 2 018 |
Deductions | –461 | –550 | – | –1 011 |
Reclassifications | 1 | –6 | – | –5 |
Translation differences | –458 | –150 | 1 | –607 |
Closing balance, Dec. 31 | 4 304 | 1 613 | 4 | 5 921 |
Carrying amounts, Jan. 1 | 5 314 | 1 818 | 1 | 7 133 |
Carrying amounts, Dec. 31 | 5 570 | 1 775 | – | 7 345 |
Right-of-use assets, 2024 | Buildings and land | Machinery and equipment | Rental equipment | Total |
| Cost | ||||
Opening balance, Jan. 1 | 7 563 | 2 496 | 10 | 10 069 |
Additions | 1 644 | 1 208 | – | 2 852 |
Business acquisitions | 249 | 22 | – | 271 |
Deductions | –447 | –543 | –11 | –1 001 |
Reclassifications | –34 | –6 | 5 | –35 |
Translation differences | 378 | 125 | – | 503 |
Closing balance, Dec. 31 | 9 353 | 3 302 | 4 | 12 659 |
| Depreciation and impairment losses | ||||
Opening balance, Jan. 1 | 3 102 | 1 197 | 7 | 4 306 |
Depreciation and impairment for the period | 1 133 | 720 | 2 | 1 855 |
Deductions | –315 | –486 | –11 | –812 |
Reclassifications | –31 | –6 | 5 | –32 |
Translation differences | 150 | 59 | – | 209 |
Closing balance, Dec. 31 | 4 039 | 1 484 | 3 | 5 526 |
Carrying amounts, Jan. 1 | 4 461 | 1 299 | 3 | 5 763 |
Carrying amounts, Dec. 31 | 5 314 | 1 818 | 1 | 7 133 |
Leasing in income statement | 2025 | 2024 |
| Depreciation and impairment expense on | ||
| right-of-use assets | –2 018 | –1 855 |
Interest expense on lease liabilities | –263 | –233 |
Expense relating to leases of low value assets | –87 | –92 |
Expense relating to short-term leases | –155 | –164 |
Expense relating to variable lease payments | –17 | –18 |
Income from subleasing right-of-use assets | 3 | 2 |
Total amount recognized in profit or loss | –2 537 | –2 360 |
2025 | 2024 | |||
| Present value of | Present value of | |||
| Gross investment | minimum lease payments | Gross investment | minimum lease payments | |
Less than one year | 14 | 13 | 20 | 17 |
Between one and five years | 34 | 29 | 50 | 41 |
More than five years | 2 | 2 | 10 | 8 |
Total | 50 | 44 | 80 | 66 |
Unearned finance income | – | 3 | – | 7 |
Unguaranteed residual value | – | 3 | – | 7 |
Total | 50 | 50 | 80 | 80 |
2025 | 2024 | |
Less than one year | 80 | 115 |
Between one and five years | 118 | 177 |
More than five years | 8 | 18 |
Total | 206 | 310 |
2025 | 2024 | |
Financial assets (note 14) | –1 491 | –1 432 |
Post-employment benefits | 1 883 | 2 740 |
Other provisions (note 25) | 408 | 151 |
Closing balance, net | 800 | 1 459 |
| Post-employment benefits | |||||
2025 | Funded pension plans | Unfunded pension plans | Other funded plans | Other unfunded plans | Total |
Present value of defined benefit obligations | 7 986 | 976 | 88 | 553 | 9 603 |
Fair value of plan assets | –8 884 | – | –107 | – | –8 991 |
Present value of net obligations | –898 | 976 | –19 | 553 | 612 |
Effect of asset ceiling | 147 | – | – | – | 147 |
Other long-term service obligations | – | – | 41 | – | 41 |
Net amount recognized in the balance sheet | –751 | 976 | 22 | 553 | 800 |
| Post-employment benefits | |||||
2024 | Funded pension plans | Unfunded pension plans | Other funded plans | Other unfunded plans | Total |
Present value of defined benefit obligations | 8 996 | 1 463 | 93 | 331 | 10 883 |
Fair value of plan assets | –9 507 | – | –119 | – | –9 626 |
Present value of net obligations | –511 | 1 463 | –26 | 331 | 1 257 |
Effect of asset ceiling | 164 | – | – | – | 164 |
Other long-term service obligations | – | – | 38 | – | 38 |
Net amount recognized in the balance sheet | –347 | 1 463 | 12 | 331 | 1 459 |
| Plan assets consist of | 2025 | |||
| the following: | ||||
Quoted market price | Unquoted market price | Total | 2024 | |
Debt instruments | 1 330 | 304 | 1 634 | 1 634 |
Equity instruments | 926 | 327 | 1 253 | 1 224 |
Property | 1 173 | 373 | 1 546 | 1 726 |
Assets held by insurance companies | 113 | 1 403 | 1 516 | 1 907 |
Cash | 719 | – | 719 | 696 |
Investment funds | 667 | 907 | 1 574 | 1 493 |
Derivatives | 415 | –3 | 412 | 513 |
Others | 32 | 305 | 337 | 433 |
Closing balance, Dec. 31 | 5 375 | 3 616 | 8 991 | 9 626 |
Movements in plan assets | 2025 | 2024 |
Fair value of plan assets at Jan. 1 | 9 626 | 8 675 |
Business acquisitions | 46 | 4 |
Interest income | 330 | 327 |
Remeasurement – return on plan assets | –127 | 398 |
Settlements | –27 | –9 |
Employer contributions | 229 | 213 |
Plan members contributions | 20 | 21 |
| Administrative expenses | –9 | –18 |
Benefit paid by the plan | –394 | –366 |
Translation differences | –703 | 381 |
Fair value of plan assets, Dec. 31 | 8 991 | 9 626 |
| The plan assets are allocated among the | ||
following geographic areas: | 2025 | 2024 |
Europe | 7 907 | 8 356 |
North America | 536 | 668 |
Asia | 548 | 602 |
Total | 8 991 | 9 626 |
Asset ceiling | 2025 | 2024 |
Asset ceiling at Jan. 1 | 164 | 101 |
Interests | 1 | 2 |
Remeasurements – asset ceiling | –11 | 58 |
Translation differences | –7 | 3 |
Asset ceiling, Dec. 31 | 147 | 164 |
| Movements in present value of the obligations | ||
for defined benefits | 2025 | 2024 |
Defined benefit obligations at Jan. 1 | 10 883 | 10 119 |
Current service cost | 375 | 359 |
Past service cost | –76 | 25 |
Interest expense (+) | 379 | 388 |
Actuarial gains (–) / losses (+) arising from experience adjustments | 73 | 274 |
Actuarial gains (–) / losses (+) arising from financial assumptions | –536 | –116 |
Actuarial gains (–) / losses (+) arising from demographic assumptions | 14 | –21 |
Business acquisitions | 64 | 102 |
| Settlements | –26 | –9 |
Benefits paid from plan or company assets | –716 | –690 |
Reclassifications | 12 | – |
Translation differences | –843 | 452 |
Defined benefit obligations, Dec. 31 | 9 603 | 10 883 |
| The defined benefit obligations are allocated among | ||
the following geographic areas: | 2025 | 2024 |
Europe | 8 007 | 9 036 |
North America | 599 | 748 |
Asia | 841 | 944 |
Rest of the world | 156 | 155 |
Total | 9 603 | 10 883 |
Expenses recognized in the income statement | 2025 | 2024 |
Current service cost | 375 | 359 |
Past service cost | –76 | 25 |
Net interest cost | 49 | 61 |
Employee contribution/ participant contribution | –20 | –21 |
Remeasurement of other long-term benefits | –4 | 14 |
Administrative expenses | 11 | 18 |
Total | 335 | 456 |
| Principal actuarial assumptions at the balance sheet | ||
date (expressed as weighted averages in %) | 2025 | 2024 |
| Discount rate | ||
Europe | 4.02 | 3.52 |
North America | 5.29 | 5.41 |
Asia | 4.73 | 4.60 |
| Future salary increases | ||
Europe | 2.59 | 2.66 |
North America | 5.00 | 5.00 |
Asia | 5.86 | 5.91 |
| Medical cost trend rate | ||
North America | 4.50 | 4.50 |
Sensitivity analysis | Europe | North America | Asia |
Change in discount rate +0.5% | –472 | –19 | –37 |
Change in discount rate –0.5% | 517 | 21 | 40 |
Increase in life expectancy, +1 year | 239 | 13 | – |
2025 | Program | 2024 | Program | ||
| Key assumptions | (Dec. 31, 2025) | (at date of allotment) | |||
Expected exercise price | SEK 183 | SEK 203/138 ¹ ² | |||
Expected volatility | 30% | 30% | |||
Expected options life (years) | 4.3 | 4.1 | |||
Expected share price | SEK 166.05 | SEK 138.91 | |||
Expected dividend (growth) | SEK 3.18 | (6%) | SEK 3.0 | (6%) | |
Risk free interest rate | 2.3% | 1.9% | |||
Expected average grant value | SEK 32.49 | SEK 18.69/36.66 | |||
Maximum number of options | 7 596 360 | 7 909 235 | |||
– of which forfeited ³ | –6 849 739 | –90 335 | |||
Number of matching options | – | 79 888 | |||
Program | Vesting period | Exercise period | ||
Stock options | From | To | From | To |
2019 | May 2019 | April 2022 | May 2022 | April 2026 |
2020 ¹ | N/A | N/A | N/A | N/A |
2021 | May 2021 | April 2024 | May 2024 | April 2028 |
2022 | May 2022 | April 2025 | May 2025 | April 2029 |
2023 | May 2023 | April 2026 | May 2026 | April 2030 |
2024 | May 2024 | April 2027 | May 2027 | April 2031 |
2025 | May 2025 | April 2028 | May 2028 | April 2032 |
| Summary of share value based incentive programs | |||||||
| Fair value | |||||||
| Initial number | Initial number | Expiration | Exercise | Type of | at date of | Intrinsic value | |
| Program | of employees | of options | date | price, SEK | share | allotment | for vested SARs |
| Stock options | |||||||
2018 | 269 | 9 786 066 | Apr. 30. 25 | 64.77 | A | 14.40 | – |
2019 | 267 | 13 628 104 | Apr. 30. 26 | 96.42 | A | 13.86 | – |
2021 | 289 | 6 904 551 | Apr. 30. 28 | 144.76 | A | 15.80 | – |
2022 | 414 | 7 965 604 | Apr. 30. 29 | 139.00 | A | 25.29 | – |
2023 | 408 | 8 586 457 | Apr. 30. 30 | 184.00 | A | 41.69 | – |
2024 | 400 | 6 509 065 | Apr. 30. 31 | 203.00 | A | 18.69 | – |
| Matching options | |||||||
2018 | 29 | 169 599 | Apr. 30. 25 | 44.16 | A | 22.77 | – |
2019 | 30 | 112 564 | Apr. 30. 26 | 65.76 | A | 24.09 | – |
2020 | 31 | 117 829 | Apr. 30. 27 | 87.59 | A | 43.29 | – |
2021 | 32 | 94 951 | Apr. 30. 28 | 98.63 | A | 29.93 | – |
2022 | 32 | 86 840 | Apr. 30. 29 | 95.00 | A | 42.09 | – |
2023 | 31 | 96 829 | Apr. 30. 30 | 126.00 | A | 65.95 | – |
2024 | 33 | 79 888 | Apr. 30. 31 | 138.00 | A | 36.66 | – |
| Share appreciation rights | |||||||
2018 | 57 | 1 769 052 | Apr. 30. 25 | 64.77 | A | – | 101.28 |
2019 | 62 | 2 659 552 | Apr. 30. 26 | 96.42 | A | – | 69.63 |
2021 | 44 | 855 181 | Apr. 30. 28 | 144.76 | A | – | 21.29 |
2022 | 77 | 1 285 040 | Apr. 30. 29 | 139.00 | A | – | 27.05 |
2023 | 87 | 1 549 905 | Apr. 30. 30 | 184.00 | A | – | – |
2024 | 95 | 1 309 835 | Apr. 30. 31 | 203.00 | A | – | – |
| Number of options/rights 2025 ¹ | Average stock | |||||||
| Conversion | Time to | price for | ||||||
| Outstanding | options/ | Expired/ | Outstanding | –of which | expiration, | exercised | ||
| Program | Jan. 1 | rights ² | Exercised | forfeited | Dec. 31 | exercisable | in months | options, SEK |
| Stock options | ||||||||
2018 | 1 709 786 | – | 1 709 786 | – | – | – | – | 178 |
2019 | 6 276 453 | – | 2 449 787 | – | 3 826 666 | 3 826 666 | 4 | 167 |
2021 | 5 643 308 | – | 349 197 | 22 384 | 5 271 727 | 5 271 727 | 28 | 173 |
2022 | 7 555 084 | 16 000 | 431 620 | 64 000 | 7 075 464 | 7 075 464 | 40 | 157 |
2023 | 8 551 507 | 17 475 | – | 291 705 | 8 277 277 | – | 52 | – |
2024 | 6 509 065 | – | – | 212 285 | 6 296 780 | – | 64 | – |
| Matching options | ||||||||
2018 | 39 187 | – | 39 187 | – | – | – | – | 181 |
2019 | 49 435 | – | 21 016 | – | 28 419 | 28 419 | 4 | 168 |
2020 | 83 070 | – | 2 950 | – | 80 120 | 80 120 | 16 | 187 |
2021 | 84 644 | – | – | – | 84 644 | 84 644 | 28 | – |
2022 | 84 644 | – | 2 096 | – | 82 548 | 82 548 | 40 | 167 |
2023 | 96 829 | – | – | 2 064 | 94 765 | – | 52 | – |
2024 | 79 888 | – | – | 1 764 | 78 124 | – | 64 | – |
| Share appreciation rights | ||||||||
2018 | 256 333 | – | 256 333 | – | – | – | – | 169 |
2019 | 879 149 | – | 483 160 | – | 395 989 | 395 989 | 4 | 168 |
2021 | 732 217 | – | 67 003 | – | 665 214 | 665 214 | 28 | 168 |
2022 | 1 333 040 | –16 000 | 146 000 | 16 000 | 1 155 040 | 1 155 040 | 40 | 158 |
2023 | 1 480 005 | –17 475 | – | 52 425 | 1 410 105 | – | 52 | – |
2024 | 1 309 835 | – | – | 54 200 | 1 255 635 | – | 64 | – |
| Number of options/rights 2024 ¹ | ||||||||
| Time to | Average stock | |||||||
| Outstanding | Expired/ | Outstanding | –of which | expiration, | price for exercised | |||
| Program | Jan. 1 | Allotted | Exercised | forfeited | Dec. 31 | exercisable | in months | options, SEK |
| Stock options | ||||||||
2017 | 660 331 | – | 660 331 | – | – | – | – | 170 |
2018 | 3 299 499 | – | 1 589 713 | – | 1 709 786 | 1 709 786 | 4 | 186 |
2019 | 8 286 432 | – | 2 009 979 | – | 6 276 453 | 6 276 453 | 16 | 186 |
2021 | 6 468 781 | – | 787 985 | 37 488 | 5 643 308 | 5 643 308 | 40 | 194 |
2022 | 7 715 084 | – | – | 160 000 | 7 555 084 | – | 52 | – |
2023 | 8 586 457 | – | – | 34 950 | 8 551 507 | – | 64 | – |
2024 | – | 6 509 065 | – | – | 6 509 065 | – | 76 | – |
| Matching options | ||||||||
2017 | 7 001 | – | 7 001 | – | – | – | – | 175 |
2018 | 54 167 | – | 14 980 | – | 39 187 | 39 187 | 4 | 186 |
2019 | 60 107 | – | 10 672 | – | 49 435 | 49 435 | 16 | 193 |
2020 | 86 652 | – | 3 582 | – | 83 070 | 83 070 | 28 | 195 |
2021 | 90 461 | – | 5 817 | – | 84 644 | 84 644 | 40 | 195 |
2022 | 84 644 | – | – | – | 84 644 | – | 52 | – |
2023 | 96 829 | – | – | – | 96 829 | – | 64 | – |
2024 | – | 79 888 | – | – | 79 888 | – | 76 | – |
| Share appreciation rights | ||||||||
2017 | 409 659 | – | 409 659 | – | – | – | – | 176 |
2018 | 562 248 | – | 305 915 | – | 256 333 | 256 333 | 4 | 181 |
2019 | 1 182 102 | – | 302 953 | – | 879 149 | 879 149 | 16 | 183 |
2021 | 948 901 | – | 179 196 | 37 488 | 732 217 | 732 217 | 40 | 194 |
2022 | 1 413 040 | – | – | 80 000 | 1 333 040 | – | 52 | – |
2023 | 1 549 905 | – | – | 69 900 | 1 480 005 | – | 64 | – |
2024 | – | 1 309 835 | – | – | 1 309 835 | – | 76 | – |
Other current liabilities | 2025 | 2024 |
| Derivatives: | ||
– at fair value through profit and loss | 191 | 94 |
| Other financial liabilities: | ||
– other liabilities | 3 474 | 3 399 |
– accrued expenses | 12 517 | 12 632 |
Prepaid income other Contract liabilities: | 168 | 309 |
– advances from customers | 8 643 | 9 780 |
– deferred revenues construction contracts | 992 | 1 135 |
– deferred revenues service contracts | 2 901 | 2 990 |
Closing balance, Dec. 31 | 28 886 | 30 339 |
| Product | ||||
| 2025 | warranty | Restruc turing | Other | Total |
Opening balance, Jan. 1 | 1 939 | 336 | 2 117 | 4 392 |
| During the year: | ||||
– provisions made | 1 445 | 522 | 753 | 2 720 |
– provisions used | –1 164 | –372 | –707 | –2 243 |
| – provisions reversed | –319 | –50 | –190 | –559 |
Business acquisitions | 106 | – | 9 | 115 |
Reclassifications | – | – | 90 | 90 |
Translation differences | –213 | –28 | –128 | –369 |
| Closing balance, Dec. 31 | 1 794 | 408 | 1 944 | 4 146 |
Non-current | 289 | 27 | 1 478 | 1 794 |
Current | 1 505 | 381 | 466 | 2 352 |
Total | 1 794 | 408 | 1 944 | 4 146 |
| Product | ||||
| 2024 | warranty | Restruc turing | Other | Total |
Opening balance, Jan. 1 | 1 700 | 139 | 2 452 | 4 291 |
| During the year: | ||||
– provisions made | 1 586 | 323 | 346 | 2 255 |
– provisions used | –1 182 | –124 | –508 | –1 814 |
– provisions reversed | –275 | –8 | –249 | –532 |
Business acquisitions | 22 | – | 27 | 49 |
Translation differences | 88 | 6 | 49 | 143 |
Closing balance, Dec. 31 | 1 939 | 336 | 2 117 | 4 392 |
Non-current | 297 | 32 | 1 314 | 1 643 |
Current | 1 642 | 304 | 803 | 2 749 |
Total | 1 939 | 336 | 2 117 | 4 392 |
| Maturity | Product | |||
| 2025 | warranty | Restruc turing | Other | Total |
Less than one year | 1 505 | 381 | 466 | 2 352 |
Between one and five years | 284 | 21 | 811 | 1 116 |
More than five years | 5 | 6 | 667 | 678 |
Total | 1 794 | 408 | 1 944 | 4 146 |
| Assets pledged for debts to credit | ||
institutions and other commitments | 2025 | 2024 |
Property, plant and equipment | 8 | 62 |
Endowment insurances | 227 | 209 |
Total | 235 | 271 |
Contingent liabilities | 2025 | 2024 |
Notes discounted | 12 | 18 |
Sureties and other contingent liabilities | 123 | 221 |
Total | 135 | 239 |
Funding and liquidity risk | 2025 | 2024 |
Committed credit facilities | 17 709 | 18 802 |
Cash and cash equivalents | 15 523 | 18 968 |
Average tenor, years | 4.6 | 4.7 |
Current external debt | 3 675 | 280 |
Financial instruments | Up to 1 year: | 1–3 years | 4–5 years | Over 5 years |
Bonds and loans | – | 4 337 | 9 082 | 11 317 |
Lease liabilities | – | 2 842 | 1 381 | 1 840 |
Other financial liabilities | – | 59 | 8 | 6 |
Derivatives | – | – | – | 97 |
Other liabilities | – | 276 | 12 | 6 |
Non-current financial liabilities | – | 7 514 | 10 483 | 13 266 |
Bonds and loans | 1 430 | – | – | – |
Lease liabilities | 2 004 | – | – | – |
Current portion of interest-bearing liabilities | 3 675 | – | – | – |
Derivatives | 191 | – | – | – |
Other accrued expenses | 12 517 | – | – | – |
Trade payables | 16 389 | – | – | – |
Other liabilities | 3 474 | – | – | – |
Current financial liabilities | 39 680 | – | – | – |
Financial liabilities | 39 680 | 7 514 | 10 483 | 13 266 |
Interest risk | 2025 | 2024 |
Effective interest rate on bonds and loans | 1.4% | 1.4% |
Effective interest rate on lease liabilities | 3.6% | 3.3% |
Duration (months) | 26 | 37 |
Transaction exposure sensitivity | 2025 | 2024 |
SEK exchange rate + 5% | –265 | –314 |
USD exchange rate + 5% | 1 120 | 1 269 |
EUR exchange rate + 5% | –857 | –993 |
| Outstanding derivative instruments related to | ||
transaction exposure | 2025 | 2024 |
| Foreign exchange forwards | ||
GBP | 54 | – |
USD | –72 – |
| Outstanding | 2025 | 2024 | ||
| financial | ||||
| instru ments | ||||
| related | ||||
| to trans lation | Nominal | Nominal | ||
| exposure | Effect in OCI | amount | Effect in OCI | amount |
Loans in EUR ¹ | MSEK –149 | MEUR 1 276 | MSEK –1 013 | MEUR 1 458 |
Credit risk | 2025 | 2024 |
| Receivables at amortized cost: | ||
– trade receivables | 29 907 | 33 834 |
– lease receivables | 47 | 73 |
– other financial receivables | 434 | 163 |
– other receivables | 2 821 | 3 508 |
– contract assets | 6 061 | 6 218 |
– cash and cash equivalents | 15 523 | 18 968 |
Financial assets at fair value through OCI | 1 | 1 |
Financial assets at fair value through profit or loss | 433 | 426 |
Derivatives | 118 | 78 |
Total | 55 345 | 63 269 |
2025 | 2024 | |||
| Trade receivables | Gross | Impairment | Gross | Impairment |
Not past due | 23 152 | 18 | 26 264 | 4 |
Past due but not individually impaired | ||||
0–30 days | 3 188 | – | 3 774 | – |
31–60 days | 1 377 | – | 1 507 | – |
61–90 days | 779 | – | 740 | – |
More than 90 days | 2 300 | – | 2 320 | – |
Past due and individually impaired | ||||
0–30 days | 17 | 8 | 13 | 5 |
31–60 days | 15 | 8 | 3 | 3 |
61–90 days | 11 | 6 | 63 | 7 |
More than 90 days | 361 | 321 | 446 | 398 |
Collective impairment | – | 932 | – | 879 |
Total | 31 200 | 1 293 | 35 130 | 1 296 |
Outstanding derivative instruments | 2025 | 2024 |
Assets | 118 | 78 |
Liabilities | 288 | 94 |
| Outstanding net position for derivative instruments | ||||||
| Offset in | Net in | Master | ||||
| balance | balance | netting | Cash | Net | ||
| Gross | sheet | sheet | agreement | collateral | position | |
| Assets | ||||||
Derivatives | 118 | – | 118 | –288 | 94 | –76 |
| Liabilities | ||||||
Derivatives | 288 | – | 288 | –288 |
2025 | 2024 | |||||||||
| Financial instruments by | Fair value hierarchy level | Fair value hierarchy level | ||||||||
| fair value hierarchy | Amortized cost | Fair value | Level 1 | Level 2 | Level 3 | Amortized cost | Fair value | Level 1 | Level 2 | Level 3 |
Financial assets | 275 | 34 | 34 | – | – | 162 | 67 | 67 | – | – |
Other receivables | 16 | – | – | – | – | 17 | – | – | – | – |
Derivatives | – | 85 | – | 85 | – | – | 2 | – | 2 | – |
Non-current financial assets | 291 | 119 | 34 | 85 | – | 179 | 69 | 67 | 2 | – |
Trade receivables | 29 891 | – | – | – | – | 33 817 | – | – | – | – |
Financial assets | 206 | 400 | 400 | – | – | 74 | 360 | 360 | – | – |
Other receivables | 2 822 | – | – | – | – | 3 508 | – | – | – | – |
Derivatives | – | 33 | – | 33 | – | – | 76 | – | 76 | – |
Contract assets | 6 061 | – | – | – | – | 6 218 | – | – | – | – |
Current financial assets | 38 980 | 433 | 400 | 33 | – | 43 617 | 436 | 360 | 76 | – |
Financial assets | 39 271 | 552 | 434 | 118 | – | 43 796 | 505 | 427 | 78 | – |
Bonds and loans | – | 21 804 | 11 033 | 10 771 | – | – | 24 893 | 13 519 | 11 374 | – |
Other financial liabilities | – | 69 | – | 69 | – | – | 56 | – | 56 | – |
Derivatives | – | 98 | – | 98 | – | – | – | – | – | – |
Other liabilities | – | 294 | – | 35 | 259 | – | 258 | – | 168 | 90 |
Non-current financial liabilities | – | 22 265 | 11 033 | 10 973 | 259 | – | 25 207 | 13 519 | 11 598 | 90 |
Current portion of long-term loans | – | 3 675 | – | 3 675 | – | – | 280 | – | 280 | – |
Short-term loans | – | 1 028 | – | 1 028 | – | – | 1 034 | – | 1 034 | – |
Derivatives | – | 191 | – | 191 | – | – | 94 | – | 94 | – |
Other accrued expenses | 12 517 | – | – | – | – | 12 632 | – | – | – | – |
Trade payables | 16 389 | – | – | – | – | 16 788 | – | – | – | – |
Other liabilities | – | 3 474 | – | 3 292 | 182 | – | 3 399 | – | 3 235 | 164 |
Current financial liabilities | 28 906 | 8 368 | – | 8 186 | 182 | 29 420 | 4 807 | – | 4 643 | 164 |
Financial liabilities | 28 906 | 30 633 | 11 033 | 19 159 | 441 | 29 420 | 30 014 | 13 519 | 16 241 | 254 |
| Reconciliation of financial liabilities | Business | Translation | ||||||
in Level 3 | Opening balance | acquisitions | Settlement | Discounting effect | Remeasurement | differences | Closing balance | Result related to liabilities, net |
Contingent considerations 2025 | 254 | 347 | –24 | 21 | –123 | –34 | 441 | 102 |
Year-end rate | Average rate | |||||
Currency rates used in the financial statements | Value | Code | 2025 | 2024 | 2025 | 2024 |
Canada | 1 | CAD | 6.70 | 7.64 | 7.03 | 7.70 |
China | 1 | CNY | 1.31 | 1.51 | 1.37 | 1.47 |
EU | 1 | EUR | 10.80 | 11.46 | 11.07 | 11.41 |
India | 1 | INR | 0.10 | 0.13 | 0.11 | 0.13 |
South Korea | 1 000 | KRW | 6.34 | 7.46 | 6.92 | 7.75 |
United Kingdom | 1 | GBP | 12.39 | 13.83 | 12.97 | 13.49 |
U.S.A. | 1 | USD | 9.17 | 10.99 | 9.86 | 10.55 |
2025 | 2024 | |
Revenues | 26 | 36 |
Goods purchased | 18 | 21 |
Service purchased | 155 | 151 |
| At Dec. 31: | ||
Trade receivables | 12 | 20 |
Trade payables | 8 | 17 |
Lease liabilities | 518 | 534 |