Addtech AB (publ.)
SSE:ADDT-B.ST
235.2 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 575 | 480 | 579 | 516 | 579 | 509 | 611 | 492 | 464 | 438 | 414 | 364 | 337 | 318 | 251 | 226 | 227 | 233 | 333 | 179 | 307 | 286 | 246 | 193 | 221 | 205 | 168 | 147 | 173 | 177 | 154 | 126 | 155 | 145 | 31 | 119 | 136 | 137 | 139 | 120 | 135 | 119 | 131 | 103 | 117 | 124 | 99 | 98 | 93 | 118 | 111 | 120 | 109 | 107 | 101 | 97 | 80 | 86 | 63 | 52 | 37 | 50 |
Afschrijvingen & Amortisatie
| 124 | 118 | 499 | 110 | 109 | 101 | 98 | 94 | 33 | 88 | 341 | 77 | 74 | 70 | 307 | 66 | 64 | 63 | 260 | 48 | 51 | 49 | 95 | 43 | 44 | 39 | 77 | 35 | 32 | 33 | 66 | 28 | 27 | 26 | 60 | 25 | 0 | 21 | 11 | 36 | 33 | 30 | 26.1 | 30 | 33 | 28 | 23.7 | 26 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -54 | -216 | 100 | 150 | 1 | -179 | 154 | 50 | -295 | -236 | -170 | 8 | -164 | -164 | 132 | 224 | -43 | 22 | 127 | -53 | -81 | -62 | -76 | 25 | -94 | -195 | -27 | 141 | -133 | -97 | 18 | 54 | -51 | -61 | 38 | 84 | -66 | -90 | 32 | 100 | -65 | -49 | -22 | 91 | 3 | -57 | -1 | 98 | -39 | -62 | 32 | 50 | -48 | -56 | 12 | 23 | -18 | -51 | 1 | 53 | 54 | -11 |
Vorderingen
| 0 | 0 | 112 | 0 | 0 | 0 | -387 | 0 | 0 | 0 | -579 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | -90 | 0 | 0 | 0 | -378 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -104 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 432 | 0 | 0 | 0 | -537 | 0 | 0 | 0 | -460 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | -88 | 0 | 0 | 0 | -237 | 0 | 0 | 0 | -106 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -54 | -216 | 100 | 150 | 1 | -179 | 1,078 | 50 | -295 | -236 | 869 | 8 | -164 | -164 | -175 | 224 | -43 | 22 | 305 | -53 | -81 | -62 | 539 | 25 | -94 | -195 | 116 | 141 | -133 | -97 | 129 | 54 | -51 | -61 | 127 | 84 | -66 | -90 | 43 | 100 | -65 | -49 | 28 | 91 | 3 | -57 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 72 | 220 | -351 | -32 | -86 | 116 | -52 | -60 | 41 | -9 | -269 | -79 | -20 | 54 | 70 | 33 | 59 | 69 | -10 | 22 | 40 | 29 | 34 | -43 | -34 | 42 | 10 | -36 | 11 | 5 | -12 | -3 | 6 | 20 | 76 | -15 | 7 | 17 | 11 | -21 | 22 | 25 | -5 | 7 | -20 | 7 | -54 | 10 | -9 | -12 | -15 | 31 | -2 | -24 | -16 | 0 | -4 | -10 | -14 | 15 | -6 | -1 |
Kasstroom uit Operationele Activiteiten
| 593 | 602 | 681 | 744 | 603 | 547 | 811 | 576 | 243 | 281 | 316 | 370 | 227 | 208 | 453 | 483 | 243 | 324 | 450 | 148 | 266 | 253 | 204 | 175 | 93 | 52 | 151 | 252 | 51 | 85 | 160 | 177 | 110 | 104 | 145 | 188 | 77 | 64 | 171 | 199 | 92 | 95 | 104 | 201 | 100 | 74 | 44 | 206 | 45 | 44 | 128 | 201 | 59 | 27 | 97 | 120 | 58 | 25 | 50 | 120 | 85 | 38 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -46 | -63 | -56 | -64 | -41 | -31 | -18 | -35 | -29 | -35 | -30 | -35 | -19 | -11 | -46 | -16 | -14 | -15 | -12 | -16 | -26 | -31 | -33 | -16 | -11 | -10 | -18 | -16 | -7 | -5 | -20 | -16 | -16 | -6 | -16 | -21 | -16 | -17 | -15 | -13 | -14 | -10 | -12 | -11 | -18 | -10 | -6 | -11 | -9 | -9 | -14 | 0 | -6 | -7 | -20 | -9 | -6 | -6 | -14 | -6 | -1 | -8 |
Netto Overnames
| -420 | -445 | -182 | -404 | -183 | -534 | -69 | -153 | -204 | -778 | -428 | -119 | -331 | -261 | -165 | -166 | -158 | -730 | -120 | -15 | -46 | -249 | -90 | -55 | -360 | -140 | -96 | -241 | 32 | -172 | -183 | -62 | -15 | -75 | -36 | -176 | -366 | -45 | -12 | -17 | -218 | -21 | -42 | -71 | -12 | -80 | -88 | -98 | -94 | -31 | -130 | -19 | -37 | -74 | -80 | -51 | -104 | -27 | -9 | -8 | 0 | -5 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 6 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -43 | 0 | -28 | 10 | 3 | -31 | -88 | 2 | 2 | -35 | -21 | -35 | -19 | -11 | -34 | -16 | -14 | -15 | -29 | -16 | -26 | -31 | -43 | -16 | -11 | -10 | -15 | -16 | -7 | -5 | -22 | -16 | -16 | -6 | 325 | -21 | -16 | -17 | -18 | -13 | -14 | -10 | -15 | -11 | -18 | -10 | -11 | -11 | -9 | 0 | 2 | -11 | 0 | 0 | 1 | 0 | 0 | 0 | 8 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -463 | -508 | -238 | -458 | -221 | -565 | -157 | -186 | -231 | -813 | -479 | -154 | -350 | -272 | -199 | -182 | -172 | -745 | -149 | -31 | -72 | -280 | -133 | -71 | -371 | -150 | -111 | -257 | 25 | -177 | -205 | -78 | -31 | -81 | 289 | -197 | -382 | -62 | -30 | -30 | -232 | -31 | -57 | -82 | -30 | -90 | -99 | -109 | -103 | -40 | -142 | -30 | -43 | -81 | -99 | -60 | -110 | -33 | -15 | -14 | -1 | -13 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | -4 | 44 | 0 | 0 | -17 | 30 | 3 | 8 | 7 | 32 | 3 | 4 | 5 | 25 | 0 | 17 | 0 | 8 | 0 | 6 | 0 | 9 | 0 | 7 | 3 | 7 | 0 | 18 | 11 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| -62 | 0 | -4 | 31 | -30 | -1 | 17 | 41 | -86 | 0 | 0 | 36 | -33 | 0 | 0 | 0 | -22 | 0 | -8 | 8 | -48 | 0 | -16 | 9 | -38 | 0 | -28 | 7 | -28 | 0 | -1 | 7 | -40 | -6 | 0 | 0 | -45 | 0 | 0 | 0 | -35 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71 | 0 | 0 | 0 | 0 | 0 | -10 | -3 | 0 | 0 |
Uitgekeerde Dividenden
| -755 | 0 | 0 | 0 | -674 | 0 | 0 | 0 | -485 | 0 | 0 | 0 | -323 | 0 | 0 | 0 | -269 | 0 | 0 | 0 | -336 | 0 | 0 | 0 | -269 | 0 | 0 | 0 | -235 | 0 | 0 | 0 | -218 | 0 | 0 | 0 | -217 | 0 | 0 | 0 | -200 | 0 | 0 | 0 | -176 | 0 | 0 | 0 | -174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 610 | 244 | -278 | -341 | 328 | 256 | -637 | -450 | 597 | 611 | 106 | -259 | 435 | 178 | -328 | -315 | 236 | 513 | -232 | -64 | 207 | -40 | -8 | -119 | 616 | 112 | -76 | 43 | 180 | 76 | 58 | -80 | 121 | 21 | -462 | 61 | 610 | 1 | -175 | -151 | 389 | -59 | -80 | -83 | 101 | 24 | 47 | -62 | 240 | -6 | 3 | -176 | 73 | 52 | 11 | -58 | 28 | 24 | -149 | -4 | -161 | 43 |
Kasstroom uit Financieringsactiviteiten
| -207 | 244 | -535 | -266 | -376 | 255 | -637 | -379 | 26 | 619 | 113 | -227 | 79 | 182 | -323 | -290 | -55 | 530 | -240 | -56 | -177 | -34 | -24 | -110 | 309 | 119 | -73 | 50 | -83 | 94 | 69 | -73 | -137 | 15 | -462 | 61 | 348 | 1 | -175 | -151 | 154 | -59 | -80 | -98 | -75 | 24 | 47 | -62 | 66 | -6 | 3 | -176 | 2 | 52 | 11 | -58 | 28 | 24 | -159 | -7 | -161 | 43 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -20 | -7 | 31 | -28 | -18 | 36 | 2 | 4 | -6 | 16 | 9 | 10 | -1 | -14 | 35 | -24 | -2 | -19 | -14 | -3 | 8 | -1 | 10 | -2 | -8 | 10 | 14 | 0 | 0 | -7 | 2 | -2 | 2 | 6 | 2 | -8 | -2 | -5 | 4 | -1 | 3 | 5 | 4 | 1 | -5 | 6 | -7 | 2 | -5 | -1 | 0 | -2 | 0 | 2 | -2 | 0 | -1 | 0 | 1 | -1 | 0 | 0 |
Netto Kasstroomverandering
| -97 | 331 | -61 | -8 | -12 | 273 | 19 | 15 | 32 | 103 | -41 | -1 | -45 | 104 | -34 | -13 | 14 | 90 | 47 | 58 | 25 | -62 | 57 | -8 | 23 | 31 | -19 | 45 | -7 | -5 | 26 | 24 | -56 | 44 | -26 | 44 | 41 | -2 | -30 | 17 | 17 | 10 | -29 | 22 | -10 | 14 | -15 | 37 | 3 | -3 | -11 | -7 | 18 | 0 | 7 | 2 | -25 | 16 | -123 | 98 | -77 | 68 |
Kaspositie aan het Einde van de Periode
| 1,032 | 1,129 | 798 | 859 | 867 | 879 | 606 | 587 | 572 | 540 | 437 | 478 | 479 | 524 | 420 | 454 | 467 | 453 | 363 | 316 | 258 | 233 | 295 | 238 | 246 | 223 | 192 | 211 | 166 | 173 | 178 | 152 | 128 | 184 | 140 | 166 | 122 | 81 | 83 | 113 | 96 | 79 | 69 | 98 | 76 | 86 | 72 | 87 | 50 | 47 | 50 | 61 | 68 | 50 | 50 | 43 | 41 | 66 | 50 | 173 | 75 | 152 |