Akelius Residential Property AB (publ)
SSE:AKEL-D.ST
1.494 (EUR) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
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 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 89 | 89 | 87 | 86 | 84 | 82 | 81 | 83 | 80 | 74 | 66 | 58 | 54 | 125 | 125 | 115 | 118 | 119 | 118 | 123 | 120 | 124 | 129 | 129 | 120 | 115 | 119 | 140.365 | 106.579 | 105.237 | 106.409 | 118.862 | 117.082 | 117.846 | 120.933 | 133.342 | 116.444 | 113.749 | 112.13 | 96.178 | 99.205 | 95.574 | 92.581 | 83.555 | 90.333 | 87.537 | 82.584 | 76.134 | 81.768 | 79.625 | 78.856 | 83.823 | 72.604 | 68.775 |
Kosten van de omzet
| 39 | 39 | 40 | 40 | 39 | 40 | 41 | 42 | 40 | 38 | 34 | 31 | 28 | 56 | 58 | 51 | 51 | 53 | 56 | 63 | 56 | 58 | 64 | 63 | 51 | 53 | 57 | 82.662 | 41.331 | 43.479 | 46.502 | 61.678 | 51.84 | 54.407 | 61.605 | 66.391 | 55.732 | 56.063 | 56.065 | 56.278 | 41.925 | 41.1 | 45.843 | 51.509 | 36.248 | 39.935 | 40.993 | 51.613 | 37.393 | 35.021 | 39.881 | 50.006 | 27.551 | 29.428 |
Brutowinst
| 50 | 50 | 47 | 46 | 45 | 42 | 40 | 41 | 40 | 36 | 32 | 27 | 26 | 69 | 67 | 64 | 67 | 66 | 62 | 60 | 64 | 66 | 65 | 66 | 69 | 62 | 62 | 57.703 | 65.248 | 61.758 | 59.908 | 57.184 | 65.242 | 63.439 | 59.327 | 66.951 | 60.712 | 57.686 | 56.065 | 39.899 | 57.28 | 54.474 | 46.738 | 32.046 | 54.084 | 47.602 | 41.591 | 24.521 | 44.375 | 44.604 | 38.975 | 33.817 | 45.053 | 39.347 |
Brutowinstmarge
| 0.562 | 0.562 | 0.54 | 0.535 | 0.536 | 0.512 | 0.494 | 0.494 | 0.5 | 0.486 | 0.485 | 0.466 | 0.481 | 0.552 | 0.536 | 0.557 | 0.568 | 0.555 | 0.525 | 0.488 | 0.533 | 0.532 | 0.504 | 0.512 | 0.575 | 0.539 | 0.521 | 0.411 | 0.612 | 0.587 | 0.563 | 0.481 | 0.557 | 0.538 | 0.491 | 0.502 | 0.521 | 0.507 | 0.5 | 0.415 | 0.577 | 0.57 | 0.505 | 0.384 | 0.599 | 0.544 | 0.504 | 0.322 | 0.543 | 0.56 | 0.494 | 0.403 | 0.621 | 0.572 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 2 | 5 | 3 | 3 | 4 | 5 | 4 | 5 | 4 | 7 | 6 | 5 | 3 | 8 | 7 | 12 | 8 | 10 | 7 | 9 | 9 | 9 | 9 | 9 | 6 | 7 | 6 | 8.883 | 3.986 | 4.957 | 3.98 | 4.432 | 3.117 | 4.038 | 2.603 | 5.184 | 2.437 | 2.381 | 2.148 | 2.886 | 0.871 | 1.087 | 0.895 | 3.101 | 0.806 | 1.144 | 1.195 | 1.829 | 1.183 | 1.369 | 1.02 | 1.532 | 1.188 | 1.308 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-, algemene en administratieve kosten
| 2 | 5 | 3 | 3 | 4 | 5 | 4 | 5 | 4 | 7 | 6 | 5 | 3 | 8 | 7 | 12 | 8 | 10 | 7 | 9 | 9 | 9 | 9 | 9 | 6 | 7 | 6 | 8.883 | 3.986 | 4.957 | 3.98 | 4.432 | 3.117 | 4.038 | 2.603 | 5.184 | 2.437 | 2.381 | 2.148 | 2.886 | 0.871 | 1.087 | 0.895 | 3.101 | 0.806 | 1.144 | 1.195 | 1.829 | 1.183 | 1.369 | 1.02 | 1.532 | 1.188 | 1.308 |
Overige kosten
| 0 | -5 | -3 | -4 | -4 | -5 | -1 | 1 | 1 | 10 | 2 | 2 | 30 | 59 | 1 | -13 | 56 | -1 | 56 | -119 | 56 | 2 | 64 | -109 | 52 | 3 | 1 | -78.828 | 42.065 | 0.31 | 0.105 | -107.349 | 0.935 | 54.513 | 0.108 | -100.401 | 50.328 | 57.794 | 56.065 | 1.715 | -0.436 | -0.761 | 0.447 | 3.556 | -0.46 | -1.373 | -1.195 | -1.681 | 11.597 | 0.342 | -0.227 | 8.32 | 0 | 0.109 |
Bedrijfskosten
| 2 | 5 | 3 | 4 | 5 | 6 | 4 | 6 | 5 | 17 | 8 | 7 | 5 | 11 | 9 | 13 | 13 | 12 | 7 | 8 | 9 | 9 | 9 | 7 | 7 | 7 | 6 | 7.856 | 4.721 | 4.957 | 3.98 | 2.762 | 3.117 | 4.144 | 2.603 | 5.293 | 2.649 | 4.113 | 2.148 | 3.733 | 0.871 | 1.087 | 0.895 | 7.164 | 0.806 | 1.144 | 1.195 | -7.464 | 12.78 | 1.711 | 1.02 | 3.112 | 1.188 | 1.417 |
Bedrijfsresultaat
| -52 | 45 | 44 | 42 | -153 | -42 | 17 | 35 | 3 | 84 | 113 | -83 | -14 | 262 | 171 | 15 | 53 | 65 | 94 | 109 | 155 | 114 | 247 | 79 | 212 | 237 | 252 | 245.342 | 197.317 | 301.355 | 335.567 | 560.715 | 346.466 | 437.272 | 220.716 | 504.443 | 270.82 | 139.832 | 174.961 | 58.542 | 91.909 | 101.88 | 91.463 | 50.336 | 96.892 | 88.109 | 107.682 | 150.868 | 146.85 | 82.363 | 63.674 | 55.948 | 54.885 | 73.789 |
Bedrijfsresultaat ratio
| -0.584 | 0.506 | 0.506 | 0.488 | -1.821 | -0.512 | 0.21 | 0.422 | 0.038 | 1.135 | 1.712 | -1.431 | -0.259 | 2.096 | 1.368 | 0.13 | 0.449 | 0.546 | 0.797 | 0.886 | 1.292 | 0.919 | 1.915 | 0.612 | 1.767 | 2.061 | 2.118 | 1.748 | 1.851 | 2.864 | 3.154 | 4.717 | 2.959 | 3.711 | 1.825 | 3.783 | 2.326 | 1.229 | 1.56 | 0.609 | 0.926 | 1.066 | 0.988 | 0.602 | 1.073 | 1.007 | 1.304 | 1.982 | 1.796 | 1.034 | 0.807 | 0.667 | 0.756 | 1.073 |
Totaal overige inkomsten en kosten netto
| 78 | -98 | -13 | -140 | 85 | 25 | -41 | -502 | -70 | -98 | -188 | -44 | -59 | 164 | 95 | -58 | -28 | -26 | -29 | 49 | 46 | 8 | 141 | -27 | 117 | 148 | 164 | 160.41 | 108.257 | 213.262 | 255.445 | 495.657 | 254.941 | 322.721 | 99.891 | 433.126 | 168.362 | 103.575 | 73.679 | -43.638 | -29.511 | -6.741 | -21.133 | 15.687 | 17.146 | 100.01 | 30.954 | 85.702 | 46.505 | -4.107 | 17.221 | -29.871 | -100.371 | -10.572 |
Inkomen voor belasting
| 26 | -53 | 31 | -98 | -68 | -17 | -24 | -467 | -67 | -14 | -75 | -127 | -38 | 222 | 153 | -7 | 26 | 28 | 26 | 101 | 101 | 65 | 197 | 32 | 179 | 203 | 220 | 210.257 | 168.784 | 270.063 | 311.373 | 550.08 | 317.066 | 382.015 | 156.616 | 494.784 | 226.425 | 157.148 | 127.596 | -6.709 | 26.462 | 45.884 | 25.158 | 40.569 | 70.425 | 146.467 | 71.35 | 117.687 | 78.099 | 38.786 | 55.177 | 0.833 | -56.506 | 27.357 |
Inkomen voor belasting ratio
| 0.292 | -0.596 | 0.356 | -1.14 | -0.81 | -0.207 | -0.296 | -5.627 | -0.838 | -0.189 | -1.136 | -2.19 | -0.704 | 1.776 | 1.224 | -0.061 | 0.22 | 0.235 | 0.22 | 0.821 | 0.842 | 0.524 | 1.527 | 0.248 | 1.492 | 1.765 | 1.849 | 1.498 | 1.584 | 2.566 | 2.926 | 4.628 | 2.708 | 3.242 | 1.295 | 3.711 | 1.944 | 1.382 | 1.138 | -0.07 | 0.267 | 0.48 | 0.272 | 0.486 | 0.78 | 1.673 | 0.864 | 1.546 | 0.955 | 0.487 | 0.7 | 0.01 | -0.778 | 0.398 |
Belastingkosten
| -9 | 17 | 19 | -3 | 28 | 20 | 9 | -24 | 10 | 5 | -17 | -7 | 1 | 61 | 39 | -61 | 15 | 9 | 9 | 28 | 22 | -16 | 45 | -1 | 33 | 35 | 60 | 56.508 | -2.098 | 64.753 | 54.043 | 151.431 | 55.476 | 83.948 | 20.716 | 117.421 | 56.05 | 16.018 | 32.543 | 24.208 | -4.791 | 12.939 | 4.808 | 41.431 | 21.864 | -0.114 | 13.744 | -35.934 | 20.471 | 10.381 | 14.389 | -2.62 | -12.533 | 0.218 |
Nettowinst
| 35 | -70 | 12 | -95 | -96 | -37 | -33 | -443 | -77 | -19 | -58 | -120 | 885 | 154 | 112 | 52 | 24 | 19 | 18 | 71 | 78 | 81 | 150 | 32 | 143 | 167 | 160 | 155.653 | 170.253 | 203.554 | 252.932 | 393.468 | 256.499 | 293.605 | 132.104 | 373.227 | 167.408 | 135.719 | 94.838 | -26.891 | 27.769 | 32.619 | 20.238 | -0.968 | 48.446 | 146.467 | 57.486 | 152.996 | 57.628 | 28.405 | 40.788 | 3.369 | -43.973 | 27.139 |
Nettowinstmarge
| 0.393 | -0.787 | 0.138 | -1.105 | -1.143 | -0.451 | -0.407 | -5.337 | -0.963 | -0.257 | -0.879 | -2.069 | 16.389 | 1.232 | 0.896 | 0.452 | 0.203 | 0.16 | 0.153 | 0.577 | 0.65 | 0.653 | 1.163 | 0.248 | 1.192 | 1.452 | 1.345 | 1.109 | 1.597 | 1.934 | 2.377 | 3.31 | 2.191 | 2.491 | 1.092 | 2.799 | 1.438 | 1.193 | 0.846 | -0.28 | 0.28 | 0.341 | 0.219 | -0.012 | 0.536 | 1.673 | 0.696 | 2.01 | 0.705 | 0.357 | 0.517 | 0.04 | -0.606 | 0.395 |
WPA (Winst Per Aandeel)
| 0.01 | -0.011 | 0.002 | -0.016 | -0.015 | -0.006 | -0.005 | -0.17 | -0.013 | -0.086 | -0.02 | -0.035 | 0.26 | 0.05 | 0.03 | 0.24 | 0.01 | 0.01 | 0.01 | 0.32 | 0.02 | 0.02 | 0.04 | 0.009 | 0.04 | 0.05 | 0.02 | 0.047 | 0.05 | 0.06 | 0.05 | 0.13 | 0.084 | 0.098 | 0.042 | 0.13 | 0.057 | 0.044 | 0.03 | -0.008 | 0.009 | 0.012 | 0.01 | -0 | 0.012 | 0.038 | 0.015 | 0.041 | 0.015 | 0.007 | 0.011 | 0.001 | -0.011 | 0.007 |
Verwaterde WPA
| 0.01 | -0.011 | 0.002 | -0.016 | -0.015 | -0.006 | -0.005 | -0.17 | -0.013 | -0.086 | -0.02 | -0.035 | 0.26 | 0.05 | 0.03 | 0.24 | 0.01 | 0.01 | 0.01 | 0.32 | 0.02 | 0.02 | 0.04 | 0.009 | 0.04 | 0.05 | 0.02 | 0.047 | 0.05 | 0.06 | 0.05 | 0.13 | 0.084 | 0.098 | 0.042 | 0.13 | 0.057 | 0.044 | 0.03 | -0.008 | 0.009 | 0.012 | 0.01 | -0 | 0.012 | 0.038 | 0.015 | 0.041 | 0.015 | 0.007 | 0.011 | 0.001 | -0.011 | 0.007 |
EBITDA
| 39 | 45 | 44 | 42 | -68 | -28 | 23 | -508 | 4 | 94 | 115 | -82 | -13 | 264 | 162 | 17 | 72 | 68 | 93 | 111 | 158 | 113 | 249 | 81 | 212 | 236 | 252 | 244.256 | 197.317 | 300.632 | 335.148 | 560.395 | 346.466 | 436.422 | 220.282 | 504.341 | 269.654 | 138.1 | 173.887 | 56.579 | 90.058 | 102.533 | 90.904 | 46.182 | 95.626 | 84.905 | 111.148 | 163.485 | 143.655 | 83.504 | 61.975 | 54.134 | 54.021 | 77.821 |
EBITDA ratio
| 0.438 | 0.506 | 0.506 | 0.488 | -0.81 | -0.341 | 0.284 | -6.12 | 0.05 | 1.27 | 1.742 | -1.414 | -0.241 | 2.112 | 1.296 | 0.148 | 0.61 | 0.571 | 0.788 | 0.902 | 1.317 | 0.911 | 1.93 | 0.628 | 1.767 | 2.052 | 2.118 | 1.74 | 1.851 | 2.857 | 3.15 | 4.715 | 2.959 | 3.703 | 1.822 | 3.782 | 2.316 | 1.214 | 1.551 | 0.588 | 0.908 | 1.073 | 0.982 | 0.553 | 1.059 | 0.97 | 1.346 | 2.147 | 1.757 | 1.049 | 0.786 | 0.646 | 0.744 | 1.132 |