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
Pelago
Pleo
Spring Health
Net Asset Value
KINNEVIK
Q2 2023
Interim Report Q2 2023
- 240
- 290
164
- 1 905
- 2 272
60
- 35
147
31
31
52
43
55
20
70
- 343
30
27
14
16
209
454
Q2 2022
- 1 457
- 177
- 1 221
- 4 683
- 7 538
20
- 223
- 405
- 73
546
35
- 278
1
6
- 381
276
5
- 49
28
831
93
Portfolio Overview
H1 2023
- 324
- 436
79
113
531
- 38
53
-7
458
41
- 283
67
41
-73
26
- 179
- 535
27
36
85
14
166
681
H1 2022
- 2 365
- 2 386
- 1 909
- 2 188
- 8 848
- 171
- 464
- 1 077
- 135
546
42
- 215
- 555
-9
- 486
265
-4
- 43
36
- 1 382
120
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
30
- 2 532
137
Sustainability
Sure
Transcarent
TravelPerk
Village MD
Vivino
Early Bets & New Themes
Emerging Markets & Other
Total Unlisted Holdings
Financial Statements
Other Contractual Rights
Total
whereof unrealized gains/losses for as-
sets in Level 3
Q2 2023
Village MD
Pleo
Spring Health
Total
Effect
SENSITIVITY ANALYSIS AGAINST MULTIPLES
Fair Value (SEKm)
Change in Multiple
22
26
111
- 561
- 128
161
9
459
-4
- 1 817
455
-20%
3 549
Q2 2022
2 833
2 683
9 065
- 2319
46
56
171
- 589
52
- 320
- 258
- 2 073
- 90
- 9 701
-10%
4 050
3 176
3 000
Other
10 226
-1 158
H1 2023
19
23
112
- 55
- 189
254
9
791
- 12
742
Actual
H1 2022
4551
3518
3 315
11 384
59
69
220
- 2 163
780
- 5 442
- 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.
- 974
67
- 523
- 671
- 5 285
- 157
- 14 290
+10%
FY 2022
5 052
3861
3 630
12 543
1 159
68
79
242
- 52
77
- 694
- 1 031
- 8 247
- 195
- 22 856
+20%
5 553
4 203
3 944
13 700
2316
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 2,461m.
Similarly, a decrease in multiple by 10 percent would have decreased the assessed fair value by SEK 2,298m.
36View entire presentation