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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 894 | 241 | 639 | 134 | 1,347 | 266 | 1,176 | 393 | 4,438 | 895 | 3,717 | 615 | 752 | 173 | 851 | 215 | 280 | 413 | 510 | 361 | 387 | 423 | 1,064.504 | 208.346 | 685.943 | 639.701 | 1,797.083 | 637.743 | 284.656 | 631.909 | 584.712 | 378.774 | 332.754 | 151.959 | 229.722 | 300.448 | 211.327 | 192.93 | 213.775 | 297.848 | 218.454 | 165.625 | 95.308 | 114.49 | 41.635 | 113.063 | 129.713 | 108.185 | 78.436 | 101.393 | 60.687 | 50.094 | 144.183 | 63.535 | 46.48 | 41.907 | 14.086 | 44.642 | 2.178 | 9.637 | 22.49 | 18.459 | 28.159 | 24.749 |
Kosten van de omzet
| 730 | 206 | 779 | 163 | 949 | 253 | 1,019 | 303 | 3,092 | 761 | 559 | 555 | 655 | 165 | 799 | 131 | 222 | 286 | 376 | 301 | 336 | 381 | 867.8 | 298.65 | 572.383 | 544.331 | 1,499.492 | 529.641 | 253.828 | 488.39 | 574.235 | 383.568 | 142.489 | 124.327 | 880.521 | 233.022 | 168.493 | 153.045 | 149.658 | 233.08 | 179.309 | 137.197 | 57.754 | 94.787 | 35.856 | 85.374 | 333.749 | 89.208 | 0 | 0 | 219.235 | 0 | 0 | 0 | 108.2 | 0 | 0 | 0 | 31.477 | 0 | 0 | 0 | 130.902 | 0 |
Brutowinst
| 164 | 35 | -140 | -29 | 398 | 13 | 157 | 90 | 1,346 | 134 | 3,158 | 60 | 97 | 8 | 52 | 84 | 58 | 127 | 134 | 60 | 51 | 42 | 196.704 | -90.304 | 113.56 | 95.37 | 297.591 | 108.102 | 30.828 | 143.519 | 10.477 | -4.794 | 190.265 | 27.632 | -650.799 | 67.426 | 42.834 | 39.885 | 64.117 | 64.768 | 39.145 | 28.428 | 37.554 | 19.703 | 5.779 | 27.689 | -204.036 | 18.977 | 78.436 | 101.393 | -158.548 | 50.094 | 144.183 | 63.535 | -61.72 | 41.907 | 14.086 | 44.642 | -29.299 | 9.637 | 22.49 | 18.459 | -102.743 | 24.749 |
Brutowinstmarge
| 0.183 | 0.145 | -0.219 | -0.216 | 0.295 | 0.049 | 0.134 | 0.229 | 0.303 | 0.15 | 0.85 | 0.098 | 0.129 | 0.046 | 0.061 | 0.391 | 0.207 | 0.308 | 0.263 | 0.166 | 0.132 | 0.099 | 0.185 | -0.433 | 0.166 | 0.149 | 0.166 | 0.17 | 0.108 | 0.227 | 0.018 | -0.013 | 0.572 | 0.182 | -2.833 | 0.224 | 0.203 | 0.207 | 0.3 | 0.217 | 0.179 | 0.172 | 0.394 | 0.172 | 0.139 | 0.245 | -1.573 | 0.175 | 1 | 1 | -2.613 | 1 | 1 | 1 | -1.328 | 1 | 1 | 1 | -13.452 | 1 | 1 | 1 | -3.649 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 32 | 22 | 0 | 22 | 25 | 24 | 0 | 23 | 12 | 32 | 0 | 34 | 51 | 31 | 39 | 25 | 27 | 27 | 63 | 17 | 32 | 31 | 0 | 31.661 | 26.763 | 30.053 | 0 | 15.679 | 28.521 | 39.744 | 0 | 10.588 | 12.831 | 9.844 | 0 | 0 | 0 | 0 | 5.515 | 0 | 0 | 0 | 3.743 | 0 | 0 | 0 | 4.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 21.912 | 0 | 0 | 0 | 17.108 | 0 | 0 | 0 | 13.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 32 | 22 | -50 | 22 | 25 | 24 | -28 | 23 | 12 | 32 | -84 | 34 | 51 | 31 | -51 | 25 | 27 | 27 | 63 | 17 | 32 | 31 | -51.768 | 31.661 | 26.763 | 30.053 | -34.817 | 15.679 | 28.521 | 39.744 | 15.183 | 10.588 | 12.831 | 9.844 | 32.421 | 0 | 0 | 0 | 27.427 | 0 | 0 | 0 | 20.851 | 0 | 0 | 0 | 17.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -32 | -22 | -9 | -18 | -25 | -24 | 82 | -23 | -12 | 0 | 0 | 0 | -51 | -31 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.77 | 0 | 0 | 0 | 75.46 | 0 | 0 | 0 | -646.574 | 306.756 | 267.331 | 0 | -521.665 | 233.022 | 168.493 | 153.045 | -522.158 | 233.08 | 179.309 | 137.197 | -195.165 | 94.787 | 35.856 | 85.374 | -219.279 | 89.208 | 66.691 | 80.906 | -167.93 | 33.288 | 109.321 | 40.527 | -66.247 | 34.841 | 12.939 | 30.989 | -28.737 | 4.976 | 17.746 | 16.073 | -109.143 | 26.786 |
Bedrijfskosten
| -32 | 22 | 9 | 22 | 25 | 24 | 54 | 23 | 12 | 32 | 52 | 34 | 51 | 31 | 39 | 25 | 27 | 27 | 63 | 17 | 32 | 31 | 37.002 | 31.661 | 26.763 | 30.053 | 40.643 | 15.679 | 28.521 | 39.744 | -646.574 | 306.756 | 267.331 | 9.844 | -521.665 | 233.022 | 168.493 | 153.045 | -522.158 | 233.08 | 179.309 | 137.197 | -195.165 | 94.787 | 35.856 | 85.374 | -219.279 | 89.208 | 66.691 | 80.906 | -167.93 | 33.288 | 109.321 | 40.527 | -66.247 | 34.841 | 12.939 | 30.989 | -28.737 | 4.976 | 17.746 | 16.073 | -109.143 | 26.786 |
Bedrijfsresultaat
| 132 | -9 | -149 | -75 | 373 | -12 | -1,422 | 709 | 1,314 | 243 | 3,281 | 27 | 30 | -23 | 42 | 59 | 30 | 100 | 69 | 41 | 19 | 10 | 160.71 | -122.146 | 85.361 | 64.887 | 249.855 | 90.848 | 61.183 | 103.579 | 52.126 | 72.018 | 65.423 | 27.632 | 41.632 | 67.426 | 42.834 | 39.885 | 36.69 | 64.768 | 39.145 | 28.428 | 16.703 | 19.703 | 5.779 | 27.689 | 15.243 | 18.977 | 11.745 | 20.487 | 9.382 | 16.806 | 34.862 | 23.008 | 4.527 | 7.066 | 1.147 | 13.653 | -0.562 | 4.661 | 4.744 | 2.386 | 6.4 | -2.037 |
Bedrijfsresultaat ratio
| 0.148 | -0.037 | -0.233 | -0.56 | 0.277 | -0.045 | -1.209 | 1.804 | 0.296 | 0.272 | 0.883 | 0.044 | 0.04 | -0.133 | 0.049 | 0.274 | 0.107 | 0.242 | 0.135 | 0.114 | 0.049 | 0.024 | 0.151 | -0.586 | 0.124 | 0.101 | 0.139 | 0.142 | 0.215 | 0.164 | 0.089 | 0.19 | 0.197 | 0.182 | 0.181 | 0.224 | 0.203 | 0.207 | 0.172 | 0.217 | 0.179 | 0.172 | 0.175 | 0.172 | 0.139 | 0.245 | 0.118 | 0.175 | 0.15 | 0.202 | 0.155 | 0.335 | 0.242 | 0.362 | 0.097 | 0.169 | 0.081 | 0.306 | -0.258 | 0.484 | 0.211 | 0.129 | 0.227 | -0.082 |
Totaal overige inkomsten en kosten netto
| -30 | -264 | -72 | -54 | -2,420 | -69 | -59 | -1,468 | -49 | 73 | -66 | 83 | 28 | 82 | 26 | -11 | -4 | 19 | 313 | -15 | -15 | 5 | -20.172 | -15.903 | -23.096 | -11.69 | -26.084 | -19.716 | 50.63 | -9.466 | 10.437 | -13.779 | -12.793 | -7.197 | -7.282 | -6.497 | -8.278 | -8.016 | -8.297 | -7.324 | -5.374 | -5.186 | -4.679 | -4.313 | -5.345 | -4.916 | -3.715 | -4.545 | -4.565 | -4.94 | -4.302 | -5.659 | -4.529 | -3.921 | 0.465 | -1.573 | -1.192 | -0.926 | -0.964 | -0.392 | -1.658 | -2.129 | -3.218 | -2.551 |
Inkomen voor belasting
| 102 | -273 | -221 | -129 | -2,047 | -81 | -1,481 | -759 | 1,265 | 316 | 3,215 | 109 | 74 | 59 | 39 | 48 | 27 | 119 | 384 | 28 | 4 | 16 | 139.53 | -137.868 | 63.701 | 53.627 | 230.864 | 72.707 | 52.937 | 94.309 | 62.631 | 58.239 | 52.63 | 20.435 | 34.35 | 60.929 | 34.556 | 31.869 | 28.393 | 57.444 | 33.771 | 23.242 | 12.024 | 15.39 | 0.434 | 22.773 | 11.528 | 14.432 | 7.18 | 15.547 | 5.08 | 11.147 | 30.333 | 19.087 | 4.992 | 5.493 | -0.045 | 12.727 | -1.526 | 4.269 | 3.086 | 0.257 | 3.182 | -4.588 |
Inkomen voor belasting ratio
| 0.114 | -1.133 | -0.346 | -0.963 | -1.52 | -0.305 | -1.259 | -1.931 | 0.285 | 0.353 | 0.865 | 0.177 | 0.098 | 0.341 | 0.046 | 0.223 | 0.096 | 0.288 | 0.753 | 0.078 | 0.01 | 0.038 | 0.131 | -0.662 | 0.093 | 0.084 | 0.128 | 0.114 | 0.186 | 0.149 | 0.107 | 0.154 | 0.158 | 0.134 | 0.15 | 0.203 | 0.164 | 0.165 | 0.133 | 0.193 | 0.155 | 0.14 | 0.126 | 0.134 | 0.01 | 0.201 | 0.089 | 0.133 | 0.092 | 0.153 | 0.084 | 0.223 | 0.21 | 0.3 | 0.107 | 0.131 | -0.003 | 0.285 | -0.701 | 0.443 | 0.137 | 0.014 | 0.113 | -0.185 |
Belastingkosten
| -7 | 3 | -26 | 6 | -11 | 3 | -60 | 3 | -68 | 42 | 8 | 11 | 12 | 3 | -6 | 8 | 12 | 2 | -10 | 4 | -1 | 5 | 4.704 | -0.318 | -1.405 | -0.463 | -17.978 | 22.562 | -9.117 | -0.325 | 1.528 | 0.032 | 0.033 | 0.032 | 0.47 | -0.003 | 0.033 | -0.18 | 0.102 | -0.165 | -0.153 | -0.151 | -0.078 | -0.282 | 1.404 | -0.237 | 0.966 | -0.277 | -0.323 | -0.413 | -0.662 | -0.364 | -0.32 | -0.337 | 0.121 | -0.551 | 0.001 | -0.527 | 0.281 | 3.543 | 1.175 | -0.028 | -0.018 | -0.084 |
Nettowinst
| 85 | -287 | -438 | -155 | -2,036 | -84 | -1,421 | -762 | 1,334 | 274 | 3,301 | 56 | 29 | 56 | 43 | 34 | 14 | 103 | 244 | 21 | 6 | 6 | 77.472 | -78.535 | 45 | 42 | 160.926 | 24.557 | 62.787 | 45.24 | 30.407 | 58.317 | 52.723 | 20.494 | 33.593 | 60.97 | 34.249 | 30.366 | 29.062 | 57.609 | 33.924 | 23.393 | 12.273 | 15.672 | -0.97 | 23.01 | 10.992 | 14.709 | 7.503 | 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 |
Nettowinstmarge
| 0.095 | -1.191 | -0.685 | -1.157 | -1.512 | -0.316 | -1.208 | -1.939 | 0.301 | 0.306 | 0.888 | 0.091 | 0.039 | 0.324 | 0.051 | 0.158 | 0.05 | 0.249 | 0.478 | 0.058 | 0.016 | 0.014 | 0.073 | -0.377 | 0.066 | 0.066 | 0.09 | 0.039 | 0.221 | 0.072 | 0.052 | 0.154 | 0.158 | 0.135 | 0.146 | 0.203 | 0.162 | 0.157 | 0.136 | 0.193 | 0.155 | 0.141 | 0.129 | 0.137 | -0.023 | 0.204 | 0.085 | 0.136 | 0.096 | 0.157 | 0.095 | 0.23 | 0.213 | 0.306 | 0.111 | 0.144 | 0.018 | 0.297 | -0.83 | 0.075 | 0.085 | -0.052 | -0.01 | -0.182 |
WPA (Winst Per Aandeel)
| 7.73 | -26.08 | -39.83 | -14.12 | -190.01 | -7.85 | -133.5 | -71.68 | 125.49 | 25.78 | 314 | 2.48 | 0.07 | 5.49 | 4.21 | 1.14 | -0.62 | 8.1 | 24.03 | 2.07 | 0.59 | 0.59 | 7.63 | -7.73 | 2.74 | 2.49 | 15.85 | 2.42 | 6.18 | 3.21 | 2.96 | 5.74 | 5.19 | 2.02 | 3.24 | 5.94 | 3.34 | 2.96 | 2.83 | 5.62 | 3.31 | 2.28 | 1.2 | 1.53 | -0.096 | 2.24 | 0.97 | 1.43 | 0.73 | 1.55 | 0.51 | 1 | 2.98 | 1.88 | 0.5 | 0.59 | 0.03 | 1.29 | -0.18 | 0.069 | 0.19 | -0.094 | -0.028 | -0.44 |
Verwaterde WPA
| 7.73 | -26.08 | -39.81 | -14.12 | -190.01 | -7.84 | -133.5 | -71.31 | 124.64 | 25.59 | 311.98 | 2.46 | 0.07 | 5.45 | 4.21 | 1.13 | -0.62 | 8.09 | 24.03 | 2.07 | 0.59 | 0.59 | 7.63 | -7.73 | 2.74 | 2.49 | 15.85 | 2.42 | 6.17 | 3.21 | 2.96 | 5.74 | 5.19 | 2 | 3.24 | 5.89 | 3.31 | 2.96 | 2.83 | 5.62 | 3.31 | 2.28 | 1.2 | 1.53 | -0.095 | 2.24 | 0.97 | 1.43 | 0.73 | 1.55 | 0.51 | 1 | 2.98 | 1.88 | 0.5 | 0.59 | 0.03 | 1.29 | -0.18 | 0.069 | 0.19 | -0.094 | -0.028 | -0.42 |
EBITDA
| 136 | -2 | -145 | -65 | -1,205 | -9 | -1,419 | -708 | 1,314 | 365 | 3,277 | 170 | 124 | 104 | 73 | 82 | 61 | 148 | 462 | 43 | 19 | 11 | 166.528 | -120.213 | 86.871 | 65.457 | 245.748 | 93.545 | 64.064 | 105.503 | 55.31 | 72.018 | 65.423 | 27.632 | 49.008 | 67.426 | 42.834 | 39.885 | 43.69 | 64.768 | 39.145 | 28.428 | -2.551 | 19.703 | 5.779 | 27.689 | 19.189 | 18.977 | 11.745 | 20.487 | 9.382 | 16.806 | 34.862 | 23.008 | 9.94 | 7.066 | 1.147 | 13.653 | -0.404 | 4.661 | 4.744 | 2.386 | 6.375 | -2.037 |
EBITDA ratio
| 0.152 | -0.008 | -0.227 | -0.485 | -0.895 | -0.034 | -1.207 | -1.802 | 0.296 | 0.408 | 0.882 | 0.276 | 0.165 | 0.601 | 0.086 | 0.381 | 0.218 | 0.358 | 0.906 | 0.119 | 0.049 | 0.026 | 0.156 | -0.577 | 0.127 | 0.102 | 0.137 | 0.147 | 0.225 | 0.167 | 0.095 | 0.19 | 0.197 | 0.182 | 0.213 | 0.224 | 0.203 | 0.207 | 0.204 | 0.217 | 0.179 | 0.172 | -0.027 | 0.172 | 0.139 | 0.245 | 0.148 | 0.175 | 0.15 | 0.202 | 0.155 | 0.335 | 0.242 | 0.362 | 0.214 | 0.169 | 0.081 | 0.306 | -0.185 | 0.484 | 0.211 | 0.129 | 0.226 | -0.082 |