Kinnevik Results Presentation Deck
Intro
CHANGE IN FAIR VALUE OF FINANCIAL ASSETS (SEKM)
Babylon
Global Fashion Group
Recursion
Teladoc
Tele2
Total Listed Holdings
Betterment
Cedar
Cityblock
HungryPanda
Instabee
Jobandtalent
Lunar
Mathem
Mews
Monese
Oda
Omio
Omnipresent
Parsley Health
Pleo
Quit Genius
Spring Health
Net Asset Value
KINNEVIK
Interim Report Q1 2023
Portfolio Overview
Q1
2023
- 84
- 146
- 85
113
2 436
2 234
-7
28
311
10
- 252
15
- 2
- 128
6
- 249
- 192
3
9
71
- 43
-2
227
Q1
2022
- 908
- 2 209
-688
2 495
- 1310
- 191
- 241
- 672
- 62
7
63
- 555
- 15
- 105
11
-9
6
- 551
8
27
FY
2022
- 2 862
- 2 607
- 229
- 2 255
- 6 460
- 14 414
- 148
- 863
- 1 249
- 131
312
83
- 544
- 1 218
9
298
- 1 355
277
1
- 41
- 2 532
30
137
Sustainability
Sure
Transcarent
TravelPerk
Village MD
Vivino
Early Bets & New Themes
Emerging Markets & Other
Total Unlisted Holdings
Other Contractual Rights
Total
Financial Statements
SENSITIVITY ANALYSIS AGAINST MULTIPLES
Fair Value (SEKm)
Change in Multiple
Village MD
Pleo
Cityblock
Total
Effect
-20%
4 008
2
675
2 496
9 179
- 2 340
-10%
4 560
2 992
2 799
Other
10 351
- 1 168
Q1
2023
3
3
1
506
61
93
-1
332
-7
2 559
325
Actual
5112
Q1
2022
- 22 856
whereof unrealized gains/losses for assets in Level 3
- 3 278
- 8 442
Change in unrealized gains or losses for assets in Level 3 for the period are recognised in the Income State-
ment as change in fair value of financial assets.
3 309
3 098
11 519
13
14
49
- 385
15
- 203
- 413
- 3 212
- 67
- 4 589
+10%
FY
2022
5 663
3 626
3 397
12 686
1 167
68
79
242
- 52
77
- 694
- 1 031
- 8 247
- 195
+20%
6 215
3 943
3696
13 854
2 335
In addition to sensitivities of our three largest unlisted businesses above, for all companies valued using mul-
tiples, an increase in the multiple by 10 percent would have increased the assessed fair value by SEK 2,191m.
Similarly, a decrease in multiple by 10 percent would have decreased the assessed fair value by SEK 2,120m.
35View entire presentation