Alcadon Group AB (publ)
SSE:ALCA.ST
35.45 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 51 | 93.1 | 185.9 | 62.521 | 70.7 | 84.7 | 104.3 | 101.257 | 122.9 | 93.5 | 128.2 | 28.373 | 30.9 | 22.1 | 16.6 | 5.55 | 5.8 | 34.6 | 15.6 | 17.684 | 6.5 | 12 | 12.5 | 27.608 | 8.3 | 11.4 | 51.4 | 43.359 | 10.2 | 8.2 | 10.9 | 20.623 | 18.1 | 13.1 | -25.866 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.732 |
Liquide middelen en kortetermijnbeleggingen
| 51 | 93.1 | 185.9 | 62.521 | 70.7 | 84.7 | 104.3 | 101.257 | 122.9 | 93.5 | 128.2 | 28.373 | 30.9 | 22.1 | 16.6 | 5.55 | 5.8 | 34.6 | 15.6 | 17.684 | 6.5 | 12 | 12.5 | 27.608 | 8.3 | 11.4 | 51.4 | 43.359 | 10.2 | 8.2 | 10.9 | 20.623 | 18.1 | 13.1 | 25.866 |
Nettovorderingen
| 272 | 288.3 | 286.7 | 315.884 | 283 | 275.5 | 242.2 | 305.361 | 299.9 | 145 | 131.9 | 151.11 | 131.1 | 110.5 | 107.3 | 57.034 | 64.9 | 63.6 | 67.7 | 49.018 | 64.3 | 75.2 | 73.4 | 57.371 | 85.6 | 82.5 | 69.9 | 85.81 | 93.5 | 74.7 | 61 | 34.054 | 35.7 | 36.6 | 0 |
Voorraad
| 298.9 | 287.2 | 272.2 | 293.863 | 305.3 | 335.9 | 346 | 345.299 | 275.9 | 168.4 | 148.6 | 152.373 | 134.8 | 115.8 | 86.8 | 62.793 | 78 | 76.8 | 68.6 | 75.416 | 85.2 | 92.3 | 93.8 | 76.864 | 85 | 95 | 64 | 59.577 | 62.1 | 58.7 | 49.3 | 41.98 | 42.7 | 37.4 | 0 |
Overige vlottende activa
| 313.8 | 38.9 | 48.4 | 12.355 | 44.2 | 33.1 | 32.6 | -0.001 | 36.5 | 27.8 | 18.2 | -0.001 | 18.1 | 13.6 | 8.9 | 0.001 | 8.7 | 8.2 | 7.8 | 0.001 | 4.6 | 5.1 | 5.6 | 0.006 | 0.1 | 5.5 | 5.2 | -0.001 | 6.8 | 8.8 | 7.4 | -0.001 | 4.5 | 5 | 0 |
Totaal vlottende activa
| 663.7 | 707.5 | 793.2 | 684.623 | 703.2 | 729.2 | 725.1 | 751.916 | 735.2 | 434.7 | 426.9 | 331.855 | 314.9 | 262 | 219.6 | 125.378 | 157.4 | 183.2 | 159.7 | 142.119 | 160.6 | 184.6 | 185.3 | 161.849 | 179 | 194.4 | 190.5 | 188.745 | 172.6 | 150.4 | 128.6 | 96.656 | 101 | 92.1 | 25.866 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 96.4 | 96.2 | 91.8 | 91.375 | 97 | 103 | 96.7 | 99.482 | 102.4 | 36.6 | 33.1 | 35.774 | 37 | 38.8 | 41.4 | 41.075 | 37.2 | 13.8 | 15.5 | 18.207 | 19.7 | 21.7 | 23.1 | 1.976 | 2.2 | 2.3 | 1.3 | 1.299 | 1.6 | 1.6 | 1.5 | 0.684 | 0.6 | 0.7 | 0 |
Goodwill
| 799.8 | 797.9 | 696.2 | 675.666 | 690.8 | 703.9 | 676.7 | 670.973 | 761.3 | 340.3 | 338.7 | 338.141 | 332.5 | 332 | 332 | 289.169 | 289.2 | 289.2 | 289.2 | 289.169 | 289.2 | 289.2 | 289.2 | 289.169 | 289.2 | 289.2 | 224.7 | 224.747 | 226.2 | 217.2 | 217.2 | 153.594 | 153.6 | 153.6 | 0 |
Immateriële activa
| 144.6 | 149.3 | 124.2 | 121.629 | 130.7 | 139.6 | 134.9 | 135.11 | 19.6 | 19.4 | 17.3 | 15.827 | 13.8 | 14.1 | 14.2 | 0.93 | 0.9 | 0.6 | 0.6 | 0.593 | 0.7 | 0.7 | 0.7 | 0.631 | 0.6 | 0.6 | 0.6 | 0.55 | 0.5 | 0.6 | 0.6 | 0.621 | 0.7 | 0.6 | 0 |
Goodwill en immateriële activa
| 944.4 | 947.2 | 820.4 | 797.295 | 821.5 | 843.5 | 811.6 | 806.083 | 780.9 | 359.7 | 356 | 353.968 | 346.3 | 346.1 | 346.2 | 290.099 | 290.1 | 289.8 | 289.8 | 289.762 | 289.9 | 289.9 | 289.9 | 289.8 | 289.8 | 289.8 | 225.3 | 225.297 | 226.7 | 217.8 | 217.8 | 154.215 | 154.3 | 154.2 | 0 |
Langetermijnbeleggingen
| 8.5 | 8.3 | 8.2 | 7.177 | 7.2 | 6.8 | 5.7 | 4.555 | 4.4 | 1.3 | 1.2 | 0.744 | 2.8 | 2.8 | 2.7 | 0 | 0 | 0 | 0 | -0.429 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | -0.364 | 0 | 0 | 0 | -0.364 | 0 | 0 | 0 |
Belastingvorderingen
| -8.5 | 0 | -8.2 | 0.461 | -7.2 | -6.8 | -5.7 | 0.455 | -4.4 | -1.3 | -1.2 | 0.461 | -2.8 | -2.8 | -2.7 | 2.143 | 0 | 0 | 0 | 0.429 | 0 | 0 | 0 | 0.364 | 0 | 0.4 | 0 | 0.364 | 0 | 0 | 0 | 0.364 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 8.5 | 0.1 | 8.3 | 0 | 7.2 | 6.8 | 5.8 | -0.001 | 4.4 | 1.2 | 1.3 | -0.001 | 2.8 | 2.8 | 2.6 | -0.001 | 0.4 | 0.4 | 0.4 | 0.429 | 0.4 | 0.4 | 0.4 | 0.001 | 0.4 | -0.4 | 0.4 | 0.364 | 0.4 | 0.3 | 0.3 | 0.364 | 0 | -0.1 | -25.866 |
Totaal niet-vlottende activa
| 1,049.3 | 1,051.8 | 920.5 | 896.308 | 925.7 | 953.3 | 914.1 | 910.574 | 887.7 | 397.5 | 390.4 | 390.946 | 386.1 | 387.7 | 390.2 | 333.316 | 327.7 | 304 | 305.7 | 308.398 | 310 | 312 | 313.4 | 292.141 | 292.4 | 292.5 | 227 | 226.96 | 228.7 | 219.7 | 219.6 | 155.263 | 154.9 | 154.8 | -25.866 |
Totaal activa
| 1,713.1 | 1,759.3 | 1,713.7 | 1,580.931 | 1,628.9 | 1,682.5 | 1,639.2 | 1,662.49 | 1,622.9 | 832.2 | 817.3 | 722.801 | 701 | 649.7 | 609.9 | 458.694 | 485.1 | 487.2 | 465.4 | 450.517 | 470.5 | 496.6 | 498.7 | 453.984 | 471.4 | 486.9 | 417.5 | 415.705 | 401.3 | 370.1 | 348.2 | 251.919 | 255.9 | 246.9 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Crediteuren
| 249.8 | 263.5 | 230.5 | 279.191 | 235.4 | 231.7 | 215.1 | 260.529 | 250.7 | 109.7 | 102.2 | 115.164 | 120.6 | 110.9 | 76.8 | 39.344 | 60.6 | 83.4 | 69.9 | 52.709 | 52.6 | 72.3 | 75.7 | 54.874 | 56.7 | 80.4 | 66.3 | 72.079 | 75.3 | 67 | 58.8 | 28.388 | 35.6 | 32.9 | 0 |
Kortlopende schulden
| 95.9 | 79.1 | 88.5 | 57.235 | 58.2 | 107.3 | 123.9 | 150.242 | 123.9 | 23.1 | 20.1 | 45.649 | 18.6 | 147.2 | 151.6 | 115.118 | 130.9 | 21.3 | 21.3 | 29.73 | 151.1 | 33.1 | 27.4 | 21.266 | 21.4 | 18.2 | 2.6 | 2.6 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 12.151 | 0 | 0 | 0 | 12.401 | 0 | 0 | 0 | 10.387 | 0 | 0 | 0 | 3.817 | 0 | 0 | 0 | 6.878 | 0 | 0 | 0 | 11.008 | 0 | 0 | 0 | 26.58 | 0 | 0 | 0 | 5.504 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 12.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.584 | 0 | 0 | 0 | 27.374 | 0 | 0 | 0 | 29.49 | 0 | 0 | 0 | 29.615 | 0 | 0 | 0 | 44.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 81.7 | 59.1 | 82.8 | 68.258 | 97.3 | 82.1 | 95 | 104.878 | 130.2 | 71.5 | 63 | 19.929 | 68.7 | 51.8 | 49.9 | 12.277 | 37.1 | 42.1 | 44.5 | 11.113 | 44 | 46.1 | 47.2 | 21.753 | 52.1 | 52.4 | 40.5 | 2.044 | 42.2 | 37.9 | 32.8 | 22.734 | 24.6 | 22.7 | 0 |
Totaal kortlopende verplichtingen
| 427.4 | 401.7 | 401.8 | 416.835 | 390.9 | 421.1 | 434 | 515.649 | 504.8 | 204.3 | 185.3 | 217.326 | 207.9 | 309.9 | 278.3 | 194.113 | 228.6 | 146.8 | 135.7 | 123.042 | 247.7 | 151.5 | 150.3 | 127.508 | 130.2 | 151 | 109.4 | 121.067 | 120.1 | 104.9 | 91.6 | 51.122 | 60.2 | 55.6 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 293 | 305.5 | 315 | 294.5 | 304 | 313.5 | 323 | 398.113 | 342 | 97.5 | 106.8 | 134.52 | 111.4 | 25.9 | 29.3 | 29.928 | 0.6 | 104 | 105.3 | 114.857 | 3.9 | 125.9 | 126.5 | 124.584 | 146.5 | 146.5 | 147.8 | 147.8 | 149.1 | 149.8 | 152.4 | 140 | 140 | 140 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 56.7 | 58 | 113.9 | 60.4 | 143.9 | 147.8 | 0 | 0 | 0 | 0 | 0 | 0 | 24.7 | -1.4 | 24.8 | -0.792 | 0.4 | 5.6 | 5 | 5 | 5 | 6.5 | 6.5 | 0 | 6.5 | 0 | 0 | 0 | 1.9 | 0 | 0 | -0.814 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34.5 | 35.3 | 33.3 | 31.592 | 45.4 | 44.6 | 38 | 33.327 | 4.6 | 3.8 | 3.4 | 3.441 | 3.5 | 3.6 | 3.7 | 0.792 | 0.8 | 0.8 | 0.8 | 0.814 | 0.8 | 0.8 | 0.8 | 0.814 | 0.8 | 0.8 | 0.8 | 0.814 | 0.8 | 0.8 | 0.8 | 0.814 | 0.8 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 70.1 | 136.5 | 59.9 | 108.149 | 64.5 | 68.4 | 200.5 | 140.263 | 216 | 46.3 | 42.7 | 26.8 | 24.9 | 25.9 | -0.1 | 0.792 | 27.1 | 6.9 | 7.7 | 0.001 | 8.9 | 11.3 | 13.2 | 6.5 | -0.1 | 6.5 | 1.6 | 1.5 | 1.5 | 1.9 | 1.9 | 0.814 | 0.1 | 0.8 | 0 |
Totaal niet-vlottende verplichtingen
| 454.3 | 535.3 | 522.1 | 494.641 | 557.8 | 574.3 | 561.5 | 571.703 | 562.6 | 147.6 | 152.9 | 164.761 | 164.5 | 54 | 57.7 | 30.72 | 28.9 | 117.3 | 118.8 | 120.672 | 18.6 | 144.5 | 147 | 131.898 | 153.7 | 153.8 | 150.2 | 150.114 | 153.3 | 152.5 | 155.1 | 140.814 | 140.9 | 140.8 | 0 |
Totaal passiva
| 881.7 | 937 | 923.9 | 911.476 | 948.7 | 995.4 | 995.5 | 1,087.352 | 1,067.4 | 351.9 | 338.2 | 382.087 | 372.4 | 363.9 | 336 | 224.833 | 257.5 | 264.1 | 254.5 | 243.714 | 266.3 | 296 | 297.3 | 259.406 | 283.9 | 304.8 | 259.6 | 271.181 | 273.4 | 257.4 | 246.7 | 191.936 | 201.1 | 196.4 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 1.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.22 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1.2 | 1.1 | 1.1 | 1.05 | 1 | 1 | 1 | 0.996 | 1 | 0.9 | 0.9 | 0.886 | 0.9 | 0.9 | 0.9 | 0.815 | 0.8 | 0.8 | 0.8 | 0.815 | 0.8 | 0.8 | 0.8 | 0.815 | 0.8 | 0.8 | 0.8 | 0.794 | 0.8 | 0.7 | 0.7 | 0.625 | 0.6 | 40.3 | 0 |
Ingehouden winsten
| 326.8 | 318.8 | 313.8 | 266.964 | 277.7 | 284.6 | 241.2 | 222.872 | 203.4 | 200 | 199.5 | 185.314 | 213.2 | 199.4 | 187.4 | 138.097 | 168.5 | 164 | 151.8 | 109.059 | 145.1 | 141.4 | 142.3 | 98.274 | 128.3 | 123 | 121.3 | 70.249 | 91.2 | 80.1 | 68.9 | 21.652 | 54.2 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0.1 | 0.1 | 0.01 | 0.1 | 0.1 | 0.1 | 0.01 | -0.1 | 0 | 0.1 | 1.178 | 0.1 | -0.1 | 0 | -1.605 | 0 | 0 | 0 | 0.375 | -0 | 0.1 | 0.1 | -0.22 | 0.1 | -0 | -0.1 | 0.151 | 0 | -0.1 | 0 | 0.256 | -0 | 0 | 29.69 |
Overige totale aandeelhoudersvermogen
| 503.4 | 502.3 | 474.8 | 401.431 | 401.4 | 401.4 | 401.4 | 351.26 | 351.2 | 279.1 | 278.3 | 153.089 | 114.4 | 85.5 | 85.6 | 94.949 | 58.3 | 58.3 | 58.3 | 96.554 | 58.3 | 58.3 | 58.2 | 95.489 | 58.3 | 58.3 | 35.8 | 73.33 | 35.9 | 31.9 | 31.9 | 37.45 | 0 | 0 | 7.423 |
Totaal eigen vermogen van aandeelhouders
| 831.4 | 822.3 | 789.8 | 669.455 | 680.2 | 687.1 | 643.7 | 575.138 | 555.6 | 480 | 478.8 | 340.467 | 328.6 | 285.8 | 273.9 | 233.861 | 227.6 | 223.1 | 210.9 | 206.803 | 204.2 | 200.6 | 201.4 | 194.578 | 187.5 | 182.1 | 157.9 | 144.524 | 127.9 | 112.7 | 101.5 | 59.983 | 54.8 | 40.3 | 37.113 |
Totaal eigen vermogen
| 831.4 | 822.3 | 789.8 | 669.455 | 680.2 | 687.1 | 643.7 | 575.138 | 555.5 | 480.3 | 479.1 | 340.714 | 328.6 | 285.8 | 273.9 | 233.861 | 227.6 | 223.1 | 210.9 | 206.803 | 204.2 | 200.6 | 201.4 | 194.578 | 187.5 | 182.1 | 157.9 | 144.524 | 127.9 | 112.7 | 101.5 | 59.983 | 54.8 | 50.5 | 37.113 |
Totaal passiva en aandeelhoudersvermogen
| 1,713.1 | 1,759.3 | 1,713.7 | 1,580.931 | 1,628.9 | 1,682.5 | 1,639.2 | 1,662.49 | 1,622.9 | 832.2 | 817.3 | 722.801 | 701 | 649.7 | 609.9 | 458.694 | 485.1 | 487.2 | 465.4 | 450.517 | 470.5 | 496.6 | 498.7 | 453.984 | 471.4 | 486.9 | 417.5 | 415.705 | 401.3 | 370.1 | 348.2 | 251.919 | 255.9 | 246.9 | 37.113 |