Advenica AB (publ)
SSE:ADVE.ST
9.66 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -2.14 | 5.61 | -1.295 | 4.34 | -6.833 | -8.179 | 8.289 | 8.952 | -3.13 | -1.132 | -6.248 | 13.677 | -7.349 | -7.438 | -15.907 | 4.575 | -8.638 | -12.67 | -3.255 | -4.58 | -8.401 | -0.145 | -12.838 | -16.161 | -18.198 | 1.745 | -15.971 | 0.918 | -13.3 | -16.662 | -4.507 | -5.408 | -10.848 | -10.874 | 4.375 | -2.604 | -6.641 | 12.841 | -7.223 | -7.124 | -3.768 | -6.125 | 4.705 | 2.328 | -4.334 | -0.421 | -2.305 |
Afschrijvingen & Amortisatie
| 2.025 | 1.964 | 2.422 | 1.795 | 2.239 | 1.511 | 1.286 | 0.959 | 0.853 | 0.951 | 0.871 | 0.891 | 0.575 | 0.817 | 0.849 | 0.853 | 0.886 | 0.572 | 0.874 | 0.776 | 0.663 | 0.703 | 0.77 | 0.18 | 0.172 | 0.14 | 0.14 | 0.141 | 0.149 | 0.144 | 0.143 | 0.079 | 0.163 | 0.253 | 0.255 | 0.256 | 0.244 | 0.351 | 0.333 | 1.612 | 1.234 | 0.412 | 0.422 | 1.568 | 1.172 | 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 |
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 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 9.774 | -6.984 | -4.232 | 3.176 | -6.532 | 9.939 | -15.497 | 16.275 | -4.5 | -4.77 | 10.162 | -2.161 | -20.197 | -1.111 | -0.308 | 11.217 | -4.755 | 1.766 | 2.306 | 1.994 | 19.25 | -13.955 | -4.93 | 6.038 | 1.251 | 6.838 | -12.158 | 15.432 | -6.087 | 8.537 | -1.323 | 1.901 | -6.376 | 19.372 | -7.008 | -9.284 | 24.816 | -25.057 | 1.737 | 13.818 | -4.585 | -3.16 | -7.479 | 8.509 | -0.064 | -4.653 | -4.726 |
Vorderingen
| 15.337 | -19.241 | -2.05 | -1.236 | -9.025 | 17.216 | -11.187 | 10.851 | -8.375 | -12.035 | 23.402 | -20.989 | -16.097 | 1.74 | 5.355 | -9.356 | 0.896 | -8.324 | 9.507 | 4.228 | 15.967 | -30.045 | -0.219 | 1.711 | 8.95 | -6.83 | -1.657 | 6.724 | -8.426 | 15.58 | -2.992 | 1.014 | -11.396 | 25.109 | -7.676 | -17.012 | 32.808 | -34.808 | 6.218 | -0.12 | 4.261 | -6.518 | 0.437 | 0.9 | 1.465 | -7.046 | -3.333 |
Voorraden
| -7.227 | 3.159 | -4.335 | 5.274 | -1.312 | -0.28 | -1.892 | 4.256 | -7.579 | -0.143 | 0.718 | 5.387 | -3.592 | 1.258 | -0.204 | 2.579 | -4.4 | -1.148 | 0.963 | 1.764 | 0.43 | 0.534 | -0.652 | 0.831 | 1.225 | 4.33 | 0.466 | 0.944 | -1.538 | -4.758 | 2.062 | -1.172 | -0.833 | 0.483 | 3.423 | -2.281 | -0.085 | 3.825 | -1.677 | 1.308 | 0.044 | 0.308 | 4.584 | -6.587 | -0.946 | 1.192 | 0.804 |
Crediteuren
| 1.664 | 9.098 | 2.153 | -0.862 | 3.803 | -6.995 | -2.416 | 1.168 | 14.406 | 7.408 | -13.958 | 13.441 | -0.508 | -4.109 | -5.459 | 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
| 1.664 | 9.098 | 2.153 | -0.862 | 0.002 | -0.002 | -0.002 | 1.168 | -2.952 | 7.408 | 9.444 | -7.548 | -16.605 | -2.369 | -0.104 | 8.638 | -0.355 | 2.914 | 1.343 | 0.23 | 18.82 | -14.489 | -4.278 | 5.207 | 0.026 | 2.508 | -12.624 | 14.488 | -4.549 | 13.295 | -3.385 | 3.073 | -5.543 | 18.889 | -10.431 | -7.003 | 24.901 | -28.882 | 3.414 | 12.51 | -4.629 | -3.468 | -12.063 | 15.096 | 0.882 | 1.201 | -2.197 |
Overige Niet-Contante Posten
| 4.507 | 12.121 | 9.538 | 2.9 | 0.091 | -0.24 | 2.266 | 2.185 | 0.734 | 0.656 | 0.999 | 4.295 | 1.36 | 1.352 | 2.223 | 2.406 | 5.027 | -0.358 | 2.395 | 1.514 | 2.167 | 2.267 | 2.27 | 1.697 | 1.729 | 1.32 | 1.836 | 1.936 | 1.962 | 2.011 | 1.981 | 2.218 | 5.845 | 1.792 | 2.233 | 1.531 | 1.109 | 1.357 | 1.035 | 1.017 | 0.847 | 1.003 | 0.697 | -1.536 | 0.513 | 0.297 | -0.249 |
Kasstroom uit Operationele Activiteiten
| 12.141 | 1.799 | -2.643 | 11.797 | -11.035 | 3.031 | -3.656 | 28.371 | -6.043 | -4.295 | 4.913 | 15.811 | -26.186 | -7.197 | -13.992 | 18.198 | -8.366 | -11.262 | 1.446 | -1.072 | 13.016 | -11.833 | -15.498 | -8.426 | -15.218 | 9.903 | -26.293 | 18.286 | -17.425 | -6.114 | -3.849 | -1.289 | -11.379 | 10.29 | -0.4 | -10.357 | 19.284 | -10.859 | -4.451 | 7.711 | -7.506 | -8.282 | -2.077 | 9.301 | -3.885 | -4.777 | -7.279 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1.111 | -2.653 | -2.748 | -2.696 | -0.749 | -0.415 | -0.853 | -0.411 | -0.322 | -1.499 | -0.14 | -1.605 | -1.449 | -1.725 | -1.388 | -2.507 | -2.271 | -1.158 | 0 | -0.013 | -0.001 | -0.004 | -0.015 | -0.108 | -0.047 | -0.05 | -0.291 | -0.007 | -0.031 | -0.06 | -0.187 | -0.12 | 0 | -0.033 | -0.068 | -2.903 | -5.081 | -5.84 | -5.898 | -6.046 | -5.03 | -3.395 | -4.076 | -7.012 | -2.3 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0.447 | 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 |
Aankoop van Beleggingen
| 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 | 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
| -1.049 | -2.181 | -2.5 | 4.617 | -4.617 | 0 | 0 | -0.001 | -1.596 | -0.567 | 2.163 | -1.545 | -1.352 | -1.516 | -1.387 | -2.875 | 0.346 | -0.016 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | -0.241 | 0 | 0 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | -2.641 | -4.904 | -5.374 | -5.74 | -5.471 | -5.03 | -3.339 | -3.942 | 0.008 | -2.3 | -2.534 | -2.42 |
Kasstroom uit Investeringsactiviteiten
| -1.111 | -2.653 | -2.748 | 2.368 | -5.366 | -0.415 | -0.853 | -0.412 | -0.322 | -1.499 | 2.023 | -1.605 | -1.449 | -1.725 | -1.388 | -2.507 | -1.925 | -1.158 | 0.016 | -0.013 | -0.001 | -0.004 | -0.015 | -0.108 | -0.047 | -0.291 | -0.291 | -0.007 | -0.031 | -0.06 | -0.187 | 0.147 | 0 | -0.033 | -0.068 | -2.903 | -5.081 | -5.84 | -5.898 | -6.046 | -5.03 | -3.395 | -4.076 | -7.004 | -2.3 | -2.534 | -2.42 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | -1.696 | -2.175 | 0 | 0 | 0 | -1.135 | 0 | -15 | 0 | 0 | 0 | 0 | -10.855 | -0.855 | -5.855 | -5.855 | -0.57 | -3.355 | -3.228 | -2.5 | -0.707 | -0.707 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.641 | -6.01 | -6.386 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.87 | 0 | 0 | 0 | 0 | 26.25 | 0 | 0 | 27.629 | 0 | 0 | 25.892 | 0 | 0 | 25.892 | 0 | 0 | 0 | 0 | -0.937 | 0.937 | 44.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.862 | 70.15 | 0 | 0 | 3.092 | 1.875 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 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 | -4.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 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 Financieringsactiviteiten
| -1.767 | -1.697 | -0.001 | -6.289 | 0 | 0 | 0 | 0 | -5.423 | 0 | 0 | 0 | 0 | 9.915 | 5 | -5.855 | -2.816 | 2.5 | 5 | -9.547 | -0.526 | -0.707 | -1.879 | 10 | 0 | 0 | 0 | 4.98 | 0.937 | 35.164 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.509 | 20.841 | 6.386 | -5.445 | 4.254 | 2.616 | 3.088 |
Kasstroom uit Financieringsactiviteiten
| -1.767 | -1.697 | -2.175 | -6.289 | 0.001 | 0 | -0.001 | 0 | 45.447 | 0 | 0 | 0 | 0 | 36.165 | 4.145 | -5.855 | 18.958 | 1.93 | 1.645 | 16.345 | -3.026 | -0.707 | 23.306 | 10 | 0 | 0 | 0 | 0 | 0.937 | 35.164 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.862 | 47.509 | 14.831 | 6.386 | -2.353 | 6.129 | 2.616 | 3.088 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.651 | 0.614 | 0.614 | -0.7 | -0.32 | 0.743 | 0.259 | 1.804 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0.001 | -19.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 8.611 | -2.551 | -6.952 | 7.176 | -16.72 | 3.359 | -4.251 | 29.763 | 39.081 | -5.794 | 6.936 | 14.206 | -27.635 | 27.243 | -11.235 | 9.837 | 8.666 | -10.49 | 3.108 | -4.313 | 9.989 | -12.544 | 7.793 | 1.466 | -15.265 | 9.853 | -26.584 | 18.279 | -16.519 | 28.99 | 0.964 | -1.142 | -11.379 | 10.257 | -0.468 | -13.26 | 14.203 | -16.699 | -10.349 | -3.197 | 34.973 | 3.154 | 0.237 | -0.056 | -0.056 | -4.695 | -6.61 |
Kaspositie aan het Einde van de Periode
| 80.793 | 72.182 | 74.733 | 81.685 | 74.509 | 91.229 | 87.87 | 92.121 | 62.358 | 23.277 | 29.071 | 22.135 | 7.929 | 35.564 | 8.321 | 19.556 | 9.719 | 1.053 | 11.543 | 8.435 | 12.748 | 2.759 | 15.303 | 7.51 | 6.044 | 21.309 | 11.456 | 38.041 | 19.762 | 36.281 | 7.291 | 6.327 | 7.469 | 18.927 | 8.67 | 9.138 | 22.398 | 8.195 | 24.894 | 35.243 | 38.44 | 3.467 | 0.313 | 0.076 | 0.132 | 0.188 | -6.61 |