ALM Equity AB (publ)
SSE:ALM-PREF.ST
75.2 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 85 | -8 | -438 | -75 | -1,162 | -12 | -1,422 | -709 | 1,314 | 105 | 3,281 | 27 | 30 | -23 | 42 | 59 | 30 | 100 | 69 | 41 | 19 | 9 | 160.71 | -122.146 | 85.361 | 64.887 | 249.855 | 90.848 | 61.183 | 103.579 | 85.665 | 58.317 | 57.038 | 20.494 | 64.408 | 60.97 | 34.249 | 30.366 | 54.105 | 57.609 | 33.925 | 23.393 | 32.163 | 15.672 | -0.97 | 23.01 | 10.992 | 14.709 | 7.505 | 15.96 | 5.742 | 11.511 | 30.653 | 19.424 | 5.141 | 6.044 | 0.254 | 13.254 | -1.807 | 0.726 | 1.911 | -0.966 | -0.292 | -4.504 |
Afschrijvingen & Amortisatie
| 4 | 4 | 4 | 4 | 3 | 3 | 14 | 6 | 3 | 10 | 33 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 3.528 | 0 | 0 | 0 | 1.091 | 0 | 0 | 0 | 0.47 | 0 | 0 | 0 | 0.259 | 0 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0.064 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -53 | -102 | 119 | -331 | -263 | -175 | 47 | -203 | -247 | 300 | 342 | 191 | 434 | 80 | 388 | -47 | -317 | -204 | 708 | -81 | -198 | 298 | -478.866 | 429.601 | -59.13 | -194.844 | 1,645.363 | -205.738 | -143.629 | -2,115.438 | 112.352 | -415.288 | -75.735 | -146.52 | -41.704 | 5.921 | 166.114 | -15.331 | -222.693 | -212.551 | -348.176 | -68.187 | -73.86 | -8.586 | 76.262 | -101.84 | -77.039 | -59.967 | 8.355 | 9.355 | -59.961 | -40.941 | -30.175 | -90.599 | -171.11 | -24.924 | -6.989 | -65.54 | -4.885 | 69.467 | 8.109 | -9.795 | 16.385 | -25.086 |
Vorderingen
| -55 | -65 | 40 | -20 | 16 | -77 | -2 | -33 | 205 | -119 | 197 | -3 | -21 | 79 | -272 | 190 | -32 | -43 | -164 | 8 | 46 | 0 | 286 | 0 | 0 | 0 | -99.625 | 0 | 0 | 0 | -76.83 | 0 | 0 | 0 | -100.23 | 0 | 0 | 0 | -62.101 | 0 | -196.489 | -94.856 | -364.924 | -1.825 | 77.518 | -76.53 | 8.974 | -48.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -17 | -50 | 12 | -143 | -169 | -69 | 18 | -151 | -319 | 36 | 298 | 216 | 382 | 26 | 540 | -229 | 32 | -284 | 979 | 158 | -295 | 224 | -580.379 | 218.189 | 78.921 | -429.858 | 1,397.367 | -227.293 | -218.421 | -1,239.283 | -863.034 | 10.092 | -67.898 | -497.561 | -31.335 | 0.04 | 180.618 | -12.377 | -164.589 | -214.12 | -196.85 | -92.641 | -253.268 | -2.159 | 69.76 | -66.858 | 0 | -52.583 | 26.362 | -8.147 | -1.339 | 0 | 0 | 0 | 0 | 5.344 | 4.911 | 0 | 4.596 | 0 | 0 | 0 | 6.13 | 0 |
Crediteuren
| 19 | 13 | 67 | -168 | -110 | -29 | 31 | -19 | -133 | 383 | -153 | -25 | 76 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6 | -36 | -21 | -306 | -216 | -40 | -89 | -181 | -442 | 264 | 44 | -25 | 52 | 54 | -152 | 182 | -349 | 80 | -271 | -239 | 97 | 74 | 101.513 | 211.412 | -138.051 | 235.014 | 247.996 | 21.555 | 74.792 | -876.155 | 975.386 | -425.38 | -7.837 | 351.041 | -10.369 | 5.881 | -14.504 | -2.954 | -58.104 | 1.569 | -151.326 | 24.454 | 179.408 | -6.427 | 6.502 | -34.982 | 0 | -7.384 | -18.007 | 0 | -58.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.481 | 0 | 0 | 0 | 10.255 | 0 |
Overige Niet-Contante Posten
| -68 | -1 | 205 | -23 | 1,098 | -63 | 1,199 | 653 | -1,404 | -44 | -3,394 | -47 | -49 | -40 | -33 | -22 | -29 | -25 | -34 | -20 | -19 | -80 | 11.136 | -18.857 | -17.803 | -12.98 | -35.364 | -20.166 | -11.409 | -12.039 | -15.96 | -0.109 | -0.127 | -0.089 | -31.608 | -0.038 | -0.109 | 1.683 | -24.656 | -0.165 | -0.153 | -0.151 | -19.714 | -0.282 | 1.405 | -0.237 | 35.332 | -0.275 | -5.4 | -0.413 | -0.229 | -0.364 | -0.32 | -0.337 | 0.49 | -0.551 | -0.626 | -0.563 | 4.184 | -75.485 | 63.217 | 1.387 | 1.204 | 8.995 |
Kasstroom uit Operationele Activiteiten
| -93 | -134 | -110 | -425 | -324 | -247 | -162 | -253 | -334 | 361 | 229 | 171 | 415 | 17 | 397 | -10 | -316 | -129 | 743 | -60 | -198 | 227 | -307.02 | 288.598 | 8.428 | -142.937 | 1,859.854 | -135.056 | -93.855 | -2,023.898 | 182.057 | -357.08 | -18.824 | -126.115 | -8.904 | 66.853 | 200.254 | 16.718 | -193.244 | -155.107 | -314.404 | -44.945 | -61.411 | 6.804 | 76.697 | -79.067 | -30.715 | -45.533 | 10.46 | 24.902 | -54.448 | -29.794 | 0.158 | -71.512 | -165.479 | -19.431 | -7.361 | -52.849 | -2.508 | -5.292 | 73.237 | -9.374 | 17.297 | -20.595 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 93 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | -2 | -10 | -3 | 0 | -6 | -3 | -2 | -201 | 0 | -3.115 | 3 | 0 | 89.097 | 1.347 | -124.62 | 0 | 46.324 | -21.235 | 0 | -44.285 | -4.315 | 0 | 0 | -0.009 | -0.195 | 0 | 0 | 0 | -0.267 | 0.096 | 0.079 | -1.088 | -0.031 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -84 | 1 | 43 | 2 | -45 | 0 | -35 | -43 | -319 | 0 | 372 | -4 | -1,112 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10 | -1 | 0 | 0 | -5 | 0 | -10 | -272 | -295 | -540 | -273 | -367 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | -10 | 593 | 1 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4 | 3 | -17 | 113 | 1 | 65 | -40 | 42 | -329 | -272 | -295 | -540 | -273 | -367 | -290 | -168 | -118 | -104 | -1,282 | -156 | -84 | -3 | 52.812 | 0 | 10.894 | 3.834 | -823.758 | 1.347 | 0 | 34.143 | -45.165 | 0.163 | 0.071 | 0.249 | -3.835 | 0.026 | 0.069 | 0 | -0.325 | 0.007 | 0.061 | 0.062 | 0 | 0.095 | 0.08 | 0 | -0.052 | 0 | 0.025 | 0 | 62.035 | -62.068 | 0.014 | 0.007 | -5.835 | 0.004 | -0.069 | 0 | 0 | 0 | 0 | 0 | -2.306 | 6.758 |
Kasstroom uit Investeringsactiviteiten
| -84 | 3 | 22 | 706 | -43 | 65 | -40 | -1 | -329 | -272 | 77 | -541 | -1,386 | -369 | -292 | -186 | -121 | -104 | -1,282 | -3 | -2 | -204 | 52.812 | -3.115 | 10.894 | 3.834 | -734.661 | 1.347 | -124.62 | 34.143 | -45.165 | 0.163 | 0.071 | 0.249 | -3.835 | 0.026 | 0.069 | -0.009 | -0.325 | 0.007 | 0.061 | 0.062 | -0.267 | 0.095 | 0.08 | -1.088 | -0.052 | -0.002 | 0.025 | -0.002 | 62.035 | -62.068 | 0.014 | 0.007 | -5.995 | 0.004 | -0.069 | 0 | 0 | 0 | 0 | 0 | -2.306 | 6.758 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -16 | -32 | -517 | -85 | -92 | -78 | -262 | -97 | -39 | -486 | -422 | -435 | -906 | -365 | -81 | -12 | -613 | -156 | -1,437 | -107 | -43 | -83 | -693.192 | -104.781 | -79.18 | -25 | -747.753 | -92.338 | -546.434 | -1,106.463 | -645.48 | -21 | -65.804 | -25 | -128.365 | -31.253 | -196.195 | -16.662 | 0 | 0 | 0 | 0 | -14.405 | -8.208 | -59.53 | 0 | 0 | 0 | 0 | -27.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 142 | 0 | 0 | 118 | 0 | 0 | 17 | 0 | 0 | 0 | 6 | 244 | 332 | 0 | -435 | 505 | 12 | 0 | 0 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -124 | 0 | -117.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -23 | -29 | -29 | -22 | -22 | -22 | -21 | -21 | -23 | -18 | -16 | -17 | -24.742 | -17.27 | -9.77 | -17.056 | 0 | -12.856 | -12.856 | -12.643 | -0.426 | -7.197 | -7.197 | -29.427 | -27.399 | 0 | 0 | 0 | -21.402 | 0 | 0 | 0 | -7.982 | 0 | 0 | 0 | -9.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -84 | 1 | -35 | -2 | 5 | 32 | 204 | 330 | 381 | 220 | 1 | -4 | -4 | 35 | 16 | 47 | 102 | 155 | 2,438 | 17 | 119 | 150 | 849.528 | -290.076 | 140.436 | 101.505 | -963.439 | 108.176 | 705.656 | 2,002.398 | 717.094 | 234.35 | 21.292 | 381.01 | 179.224 | 30.212 | 1.26 | 0 | 188.282 | 169.241 | 243.695 | 37.375 | 164.742 | -8.208 | -59.53 | 63.083 | 33.6 | 28.537 | 23.179 | -27.078 | 4.781 | 77.196 | 13.967 | 71.641 | 196.096 | 38.424 | 1.252 | 51.783 | -0.134 | -4.613 | -52.807 | 7.493 | -9.063 | 8.82 |
Kasstroom uit Financieringsactiviteiten
| 128 | 3 | -582 | 171 | 67 | 80 | -71 | 203 | 312 | -296 | 405 | 650 | 1,209 | 378 | 75 | 37 | 694 | -22 | 978 | 55 | 60 | 50 | 131.594 | -412.127 | 51.486 | 84.449 | -963.439 | 95.32 | 146.366 | 1,989.755 | 71.614 | 213.35 | 21.292 | 356.01 | 50.859 | -1.041 | -194.935 | -16.662 | 188.282 | 169.241 | 243.695 | 37.375 | 150.337 | -8.208 | -59.53 | 63.083 | 33.6 | 28.537 | 23.179 | -27.078 | 4.781 | 77.196 | 13.967 | 71.641 | 196.096 | 38.424 | 1.252 | 51.783 | -0.134 | -4.613 | -52.807 | 7.493 | -9.063 | 8.82 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 43 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.323 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -49 | -128 | -691 | 464 | -300 | -102 | -273 | -50 | -351 | -207 | 712 | 276 | 234 | 10 | 180 | -159 | 257 | -255 | 493 | -63 | -140 | 73 | -122.614 | -126.644 | 70.808 | -54.654 | 161.754 | -38.389 | -72.109 | 0 | 205.183 | -143.567 | 2.539 | 230.144 | 38.119 | 65.838 | 5.388 | 0.047 | -5.287 | 14.141 | -70.648 | -7.508 | 88.659 | -1.309 | 17.247 | -17.072 | 2.833 | -16.999 | 33.664 | -2.177 | 12.368 | -14.666 | 14.139 | 0.136 | 24.622 | 18.997 | -6.178 | -1.066 | -2.642 | -9.905 | 20.43 | -1.881 | 5.928 | -5.017 |
Kaspositie aan het Einde van de Periode
| 267 | 316 | 444 | 1,135 | 671 | 971 | 1,073 | 1,346 | 1,396 | 1,747 | 1,954 | 1,242 | 966 | 732 | 722 | 542 | 701 | 444 | 699 | 206 | 269 | 409 | 335.836 | 458.45 | 585.094 | 514.286 | 568.94 | 407.186 | 445.575 | 517.684 | 517.684 | 312.501 | 456.068 | 453.529 | 223.385 | 185.266 | 119.428 | 114.04 | 113.993 | 119.28 | 105.139 | 175.787 | 183.295 | 94.636 | 95.945 | 78.698 | 95.77 | 92.937 | 109.936 | 76.272 | 78.449 | 66.081 | 80.747 | 66.608 | 66.472 | 41.85 | 22.853 | 29.031 | 30.097 | 32.739 | 42.644 | 22.214 | 24.095 | 18.167 |