Share-based payments (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
|---|
| Notes and other explanatory information [abstract] |
|
| Schedule of outstanding options |
| Schedule of outstanding options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year ended
December 31,
2025 |
|
|
Year ended
December 31,
2024 |
|
| |
|
Number of
options |
|
|
Weighted average
exercise prices
(SEK) |
|
|
Number of
options |
|
|
Weighted average
exercise prices
(SEK) |
|
| Outstanding at beginning of the year |
|
|
1,287,064 |
|
|
|
115.98 |
|
|
|
1,180,392 |
|
|
|
119.73 |
|
| Granted during the year |
|
|
1,228,156 |
|
|
|
71.54 |
|
|
|
388,420 |
|
|
|
100.54 |
|
| Forfeited during the year |
|
|
(41,481 |
) |
|
|
197.26 |
|
|
|
(96,591 |
) |
|
|
111.90 |
|
| Exercised during the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Expired during the year |
|
|
(556,210 |
) |
|
|
105.13 |
|
|
|
(185,157 |
) |
|
|
109.66 |
|
| Outstanding at the end of the year |
|
|
1,917,529 |
|
|
|
88.91 |
|
|
|
1,287,064 |
|
|
|
115.98 |
|
| Exercisable at the end of the year |
|
|
1,419,355 |
|
|
|
94.36 |
|
|
|
1,153,020 |
|
|
|
111.43 |
|
|
| Schedule of estimated fair values |
| Schedule of estimated fair values |
|
|
|
|
|
|
|
|
| |
|
31/12/2025 |
|
|
31/12/2024 |
|
| Weighted average share price (SEK) |
|
|
62.48 |
|
|
|
84.71 |
|
| Weighted average exercise price (SEK) |
|
|
71.54 |
|
|
|
100.54 |
|
| Expected volatility |
|
|
35 |
% |
|
|
35 |
% |
| Expected life |
|
|
1 |
|
|
|
4 |
|
| Risk-free interest rate |
|
|
3.7 |
% |
|
|
4.4% to 4.7 |
% |
| Expected dividend |
|
|
nil |
|
|
|
nil |
|
|
| Schedule of warrants outstanding |
| Schedule of warrants outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Year ended
December 31,
2025 |
|
|
Year ended
December 31,
2024 |
|
| |
|
Number of
warrants |
|
|
Weighted average
exercise prices
(SEK) |
|
|
Number of
warrants |
|
|
Weighted average
exercise prices
(SEK) |
|
| Outstanding at beginning of the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Granted during the year |
|
|
1,561,400 |
|
|
|
72.63 |
|
|
|
- |
|
|
|
- |
|
| Forfeited during the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Exercised during the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Expired during the year |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Outstanding at the end of the year |
|
|
1,561,400 |
|
|
|
72.63 |
|
|
|
- |
|
|
|
- |
|
| Exercisable at the end of the year |
|
|
974,199 |
|
|
|
|
|
|
- |
|
|
|
- |
|
|
| Schedule of estimated fair values of warrants |
| Schedule of estimated fair values of warrants |
|
|
|
|
|
|
|
|
| |
|
31/12/2025 |
|
|
31/12/2024 |
|
| Weighted average share price (SEK) |
|
|
37.38 |
|
|
|
- |
|
| Weighted average exercise price (SEK) |
|
|
72.63 |
|
|
|
- |
|
| Expected volatility |
|
|
35 |
% |
|
|
- |
|
| Expected life |
|
|
3 - 5 years |
|
|
|
- |
|
| Risk-free interest rate |
|
|
3.7% to 4.1 |
% |
|
|
- |
|
| Expected dividend |
|
|
nil |
|
|
|
nil |
|
|
| Schedule of fair market value of the warrants |
| Schedule of fair market value of the warrants |
|
|
|
|
|
|
|
|
| |
|
2025
No. of
warrants |
|
|
2024
No. of
warrants |
|
| Outstanding at the beginning of the year |
|
|
- |
|
|
|
8,974,716 |
|
| Granted during the year |
|
|
14,790,565 |
|
|
|
- |
|
| Exercised during the year |
|
|
- |
|
|
|
(71,100 |
) |
| Forfeited during the year |
|
|
- |
|
|
|
(581,196 |
) |
| Expired during the year |
|
|
- |
|
|
|
(8,322,420 |
) |
| Outstanding at the end of the year |
|
|
14,790,565 |
|
|
|
- |
|
|