Atrium Ljungberg AB (publ)
SSE:ATRLJ-B.ST
194.7 (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 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 855 | 889 | 866 | 859 | 795 | 791 | 796 | 772 | 1,040 | 668 | 656 | 687 | 643 | 1,047 | 699 | 645 | 700 | 732 | 732 | 737 | 715 | 693 | 665 | 661 | 656 | 656 | 655 | 673 | 628 | 672 | 591 | 588 | 572 | 575 | 564 | 637.5 | 642.8 | 606.7 | 580.4 | 597.8 | 582.9 | 568.4 | 562.2 | 609.3 | 579.9 | 593.8 | 578.5 | 523 | 524.6 | 512 | 518.1 | 524.6 | 484.6 | 496.7 | 512.2 | 514.9 | 485.1 | 478.5 | 457.9 | 483.4 | 499.6 | 501.2 | 495.4 | 455.7 |
Kosten van de omzet
| 309 | 347 | 322 | 354 | 267 | 291 | 310 | 333 | 546 | 254 | 271 | 296 | 265 | 563 | 294 | 313 | 318 | 354 | 300 | 324 | 271 | 250 | 244 | 279 | 245 | 239 | 248 | 285 | 211 | 251 | 202 | 248 | 195 | 204 | 209 | 284 | 269.3 | 250 | 239.9 | 277.1 | 222.3 | 243.2 | 234.9 | 268.1 | 245.7 | 269.8 | 269.6 | 226.4 | 195.2 | 198 | 223.2 | 252.2 | 188.6 | 220.3 | 247.2 | 261.1 | 198.1 | 214.6 | 447.4 | 220.5 | 222.2 | 241.4 | 472.2 | 233.4 |
Brutowinst
| 546 | 542 | 544 | 505 | 528 | 500 | 486 | 439 | 494 | 414 | 385 | 391 | 378 | 484 | 405 | 332 | 382 | 378 | 432 | 413 | 444 | 443 | 421 | 382 | 411 | 417 | 407 | 388 | 417 | 421 | 389 | 340 | 377 | 371 | 355 | 353.5 | 373.5 | 356.7 | 340.5 | 320.7 | 360.6 | 325.2 | 327.3 | 341.2 | 334.2 | 324 | 308.9 | 296.6 | 329.4 | 314 | 294.9 | 272.4 | 296 | 276.4 | 265 | 253.8 | 287 | 263.9 | 10.5 | 262.9 | 277.4 | 259.8 | 23.2 | 222.3 |
Brutowinstmarge
| 0.639 | 0.61 | 0.628 | 0.588 | 0.664 | 0.632 | 0.611 | 0.569 | 0.475 | 0.62 | 0.587 | 0.569 | 0.588 | 0.462 | 0.579 | 0.515 | 0.546 | 0.516 | 0.59 | 0.56 | 0.621 | 0.639 | 0.633 | 0.578 | 0.627 | 0.636 | 0.621 | 0.577 | 0.664 | 0.626 | 0.658 | 0.578 | 0.659 | 0.645 | 0.629 | 0.555 | 0.581 | 0.588 | 0.587 | 0.536 | 0.619 | 0.572 | 0.582 | 0.56 | 0.576 | 0.546 | 0.534 | 0.567 | 0.628 | 0.613 | 0.569 | 0.519 | 0.611 | 0.556 | 0.517 | 0.493 | 0.592 | 0.552 | 0.023 | 0.544 | 0.555 | 0.518 | 0.047 | 0.488 |
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
| 17 | 28 | 22 | 29 | 19 | 23 | 17 | 21 | 21 | 27 | 23 | 27 | 24 | 24 | 21 | 28 | 18 | 24 | 22 | 26 | 20 | 24 | 26 | 31 | 23 | 28 | 21 | 26 | 4 | 12 | 21 | 22 | 19 | 24 | 33 | 25.2 | 16.2 | 17.5 | 16.8 | 24.2 | 16.8 | 14 | 12.3 | 21.9 | 14.5 | 14.1 | 11 | 17.6 | 14.4 | 13.9 | 0 | 20.8 | 10.5 | 14.1 | 10.9 | 21.4 | 9.6 | 0 | 0 | 18.9 | 11.2 | 14.6 | 0 | 16.8 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 17 | 28 | 22 | 29 | 19 | 23 | 17 | 21 | 21 | 27 | 23 | 27 | 24 | 24 | 21 | 28 | 18 | 24 | 22 | 26 | 20 | 24 | 26 | 31 | 23 | 28 | 21 | 26 | 4 | 12 | 21 | 22 | 19 | 24 | 33 | 25.2 | 16.2 | 17.5 | 16.8 | 24.2 | 16.8 | 14 | 12.3 | 21.9 | 14.5 | 14.1 | 11 | 17.6 | 14.4 | 13.9 | 0 | 20.8 | 10.5 | 14.1 | 10.9 | 21.4 | 9.6 | 0 | 0 | 18.9 | 11.2 | 14.6 | 0 | 16.8 |
Overige kosten
| 11 | -28 | -22 | -29 | -19 | 11 | 10 | 10 | 11 | 9 | 9 | -3 | 7 | 10 | 6 | -21 | 7 | 8 | 9 | 9 | 10 | 8 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.4 | 0 | 0 | 201.1 | 0.1 | 388.4 | 0.8 | 13.1 | 13.2 | -193 | -106.8 | 0 | 15.2 | 0 |
Bedrijfskosten
| 28 | 40 | 34 | 29 | 30 | 34 | 27 | 31 | 32 | 36 | 32 | 24 | 31 | 34 | 27 | 7 | 25 | 32 | 31 | 35 | 30 | 32 | 33 | 31 | 23 | 28 | 21 | 26 | 4 | 12 | 21 | 22 | 19 | 24 | 33 | 25.2 | 16.2 | 17.5 | 16.8 | 24.2 | 16.8 | 14 | 12.3 | 21.9 | 14.5 | 14.1 | 11 | 17.6 | 14.4 | 13.9 | 12.4 | 20.8 | 10.5 | 14.1 | 10.9 | 21.4 | 9.6 | 13.1 | 13.2 | 18.9 | 11.2 | 14.6 | 15.2 | 16.8 |
Bedrijfsresultaat
| 518 | 514 | 503 | 476 | 54 | 378 | 31 | -1,153 | 370 | -308 | 1,673 | 1,872 | 347 | 450 | 378 | 325 | 357 | 346 | 401 | 378 | 414 | 411 | 388 | 351 | 388 | 389 | 386 | 362 | 413 | 409 | 368 | 318 | 358 | 347 | 322 | 328.3 | 357.3 | 339.2 | 323.7 | 296.5 | 343.8 | 311.2 | 315 | 319.3 | 319.7 | 309.9 | 297.9 | 279 | 315 | 300.1 | 282.5 | 251.6 | 285.5 | 262.3 | 254.1 | 232.4 | 277.4 | 250.8 | -2.7 | 244 | 266.2 | 245.2 | 8 | 205.5 |
Bedrijfsresultaat ratio
| 0.606 | 0.578 | 0.581 | 0.554 | 0.068 | 0.478 | 0.039 | -1.494 | 0.356 | -0.461 | 2.55 | 2.725 | 0.54 | 0.43 | 0.541 | 0.504 | 0.51 | 0.473 | 0.548 | 0.513 | 0.579 | 0.593 | 0.583 | 0.531 | 0.591 | 0.593 | 0.589 | 0.538 | 0.658 | 0.609 | 0.623 | 0.541 | 0.626 | 0.603 | 0.571 | 0.515 | 0.556 | 0.559 | 0.558 | 0.496 | 0.59 | 0.548 | 0.56 | 0.524 | 0.551 | 0.522 | 0.515 | 0.533 | 0.6 | 0.586 | 0.545 | 0.48 | 0.589 | 0.528 | 0.496 | 0.451 | 0.572 | 0.524 | -0.006 | 0.505 | 0.533 | 0.489 | 0.016 | 0.451 |
Totaal overige inkomsten en kosten netto
| -574 | -263 | 26 | -1,199 | -25 | -527 | -386 | -123 | 152 | 4,016 | 766 | -62 | 448 | 914 | 309 | 615 | 326 | 120 | -1,815 | 1,026 | 55 | 854 | -77 | 1,065 | 201 | 576 | 425 | 15 | 263 | 895 | 385 | 1,700 | 181 | 612 | -402 | 944.1 | -49.9 | 1,120.9 | 66.9 | 57.9 | -276.9 | 65.1 | -294.2 | -5.8 | -205.5 | 231.3 | 12.3 | -113.6 | -227.5 | 37.3 | 2.2 | 193.4 | -51.3 | 109.3 | -80.3 | 310.7 | -77.6 | 51 | 149.1 | -269.7 | -190.8 | -252.4 | 42.3 | -287.6 |
Inkomen voor belasting
| -56 | 251 | 529 | -723 | 29 | -149 | -355 | -1,276 | 522 | 3,708 | 2,439 | 1,810 | 795 | 1,364 | 687 | 940 | 683 | 466 | -1,414 | 1,404 | 469 | 1,265 | 311 | 1,416 | 589 | 965 | 811 | 377 | 676 | 1,304 | 753 | 2,018 | 539 | 959 | -80 | 1,272.4 | 307.4 | 1,460.1 | 390.6 | 354.4 | 66.9 | 376.3 | 20.8 | 313.5 | 114.2 | 541.2 | 310.2 | 165.4 | 87.5 | 337.4 | 284.7 | 445 | 234.2 | 371.6 | 173.8 | 543.1 | 199.8 | 301.8 | 146.4 | -25.7 | 75.4 | -7.2 | 50.3 | -82.1 |
Inkomen voor belasting ratio
| -0.065 | 0.282 | 0.611 | -0.842 | 0.036 | -0.188 | -0.446 | -1.653 | 0.502 | 5.551 | 3.718 | 2.635 | 1.236 | 1.303 | 0.983 | 1.457 | 0.976 | 0.637 | -1.932 | 1.905 | 0.656 | 1.825 | 0.468 | 2.142 | 0.898 | 1.471 | 1.238 | 0.56 | 1.076 | 1.94 | 1.274 | 3.432 | 0.942 | 1.668 | -0.142 | 1.996 | 0.478 | 2.407 | 0.673 | 0.593 | 0.115 | 0.662 | 0.037 | 0.515 | 0.197 | 0.911 | 0.536 | 0.316 | 0.167 | 0.659 | 0.55 | 0.848 | 0.483 | 0.748 | 0.339 | 1.055 | 0.412 | 0.631 | 0.32 | -0.053 | 0.151 | -0.014 | 0.102 | -0.18 |
Belastingkosten
| -8 | -6 | 123 | -174 | -7 | -2 | -63 | -259 | 91 | 705 | 569 | 370 | 168 | 226 | 135 | 250 | -63 | -98 | -280 | 359 | -65 | 258 | 91 | 116 | 171 | -151 | 193 | -20 | 152 | 288 | 131 | 457 | 121 | 199 | -22 | 172.5 | 67.7 | 321.9 | 84.9 | 79.5 | 7.6 | 82.2 | 3.9 | 60.9 | -76.8 | 118.3 | 68.4 | -410.9 | -1.2 | 184.5 | 71.8 | 117.8 | 61.6 | 97.5 | 43.3 | 145.2 | 52.4 | 37.7 | -40.3 | 147.5 | 84.4 | 1.9 | -29.8 | -30.6 |
Nettowinst
| -48 | 256 | 406 | -550 | 36 | -147 | -292 | -1,017 | 432 | 3,003 | 1,870 | 1,439 | 627 | 1,138 | 552 | 690 | 745 | 564 | -1,134 | 1,045 | 534 | 1,007 | 220 | 1,302 | 418 | 1,116 | 618 | 397 | 524 | 1,016 | 622 | 1,560 | 418 | 760 | -57 | 1,099.9 | 239.7 | 1,138.2 | 305.7 | 274.9 | 59.3 | 294.1 | 16.9 | 252.6 | 191 | 422.9 | 241.8 | 576.3 | 88.7 | 152.9 | 212.9 | 327.2 | 172.6 | 274.1 | 130.6 | 397.9 | 147.4 | 264.1 | 106.1 | -1.7 | 159.8 | -9.1 | 37.9 | -51.5 |
Nettowinstmarge
| -0.056 | 0.288 | 0.469 | -0.64 | 0.045 | -0.186 | -0.367 | -1.317 | 0.415 | 4.496 | 2.851 | 2.095 | 0.975 | 1.087 | 0.79 | 1.07 | 1.064 | 0.77 | -1.549 | 1.418 | 0.747 | 1.453 | 0.331 | 1.97 | 0.637 | 1.701 | 0.944 | 0.59 | 0.834 | 1.512 | 1.052 | 2.653 | 0.731 | 1.322 | -0.101 | 1.725 | 0.373 | 1.876 | 0.527 | 0.46 | 0.102 | 0.517 | 0.03 | 0.415 | 0.329 | 0.712 | 0.418 | 1.102 | 0.169 | 0.299 | 0.411 | 0.624 | 0.356 | 0.552 | 0.255 | 0.773 | 0.304 | 0.552 | 0.232 | -0.004 | 0.32 | -0.018 | 0.077 | -0.113 |
WPA (Winst Per Aandeel)
| -0.38 | 2.03 | 3.22 | -4.36 | 0.29 | -1.17 | -2.32 | -8.04 | 3.42 | 23.78 | 14.81 | 11.36 | 4.96 | 9 | 4.34 | 5.32 | 5.75 | 4.35 | -8.74 | 8.05 | 4.13 | 7.74 | 1.69 | 9.77 | 3.18 | 8.44 | 4.64 | 2.98 | 3.93 | 7.63 | 4.67 | 11.71 | 3.14 | 5.7 | -0.43 | 8.26 | 1.8 | 8.54 | 2.29 | 2.06 | 0.45 | 2.23 | 0.13 | 1.94 | 1.47 | 3.25 | 1.86 | 4.43 | 0.68 | 1.17 | 1.64 | 2.51 | 1.33 | 2.11 | 1 | 3.06 | 1.13 | 2.03 | 0.82 | -0.013 | 1.23 | -0.07 | 0.29 | -0.4 |
Verwaterde WPA
| -0.38 | 2.03 | 3.22 | -4.36 | 0.29 | -1.17 | -2.32 | -8.04 | 3.42 | 23.78 | 14.81 | 11.36 | 4.96 | 9 | 4.34 | 5.32 | 5.75 | 4.35 | -8.74 | 8.05 | 4.13 | 7.74 | 1.69 | 9.77 | 3.18 | 8.44 | 4.64 | 2.98 | 3.93 | 7.63 | 4.67 | 11.71 | 3.14 | 5.7 | -0.43 | 8.26 | 1.8 | 8.54 | 2.29 | 2.06 | 0.45 | 2.23 | 0.13 | 1.94 | 1.47 | 3.25 | 1.86 | 4.43 | 0.68 | 1.17 | 1.64 | 2.51 | 1.33 | 2.11 | 1 | 3.06 | 1.13 | 2.03 | 0.82 | -0.013 | 1.23 | -0.07 | 0.29 | -0.4 |
EBITDA
| 91 | 514 | 505 | 479 | 54 | 381 | 34 | -1,063 | 546 | -303 | 1,677 | 1,813 | 809 | 1,403 | 548 | 956 | 813 | 575 | -1,083 | 1,084 | 750 | 1,574 | 556 | 1,592 | 565 | 1,114 | 894 | 491 | 746 | 1,322 | 815 | 1,806 | 690 | 1,306 | 333 | 1,214.1 | 575.8 | 1,160.3 | 692.3 | 733 | 352.7 | 739.2 | 318.2 | 420.3 | 186.8 | 455.5 | 299.6 | 755.1 | 438.9 | 304.1 | 177.4 | -32.8 | 242.5 | 467.3 | 256.5 | 624.1 | 280.6 | 403.3 | 223.5 | 54.3 | 211.2 | 246.2 | 135.7 | 205.5 |
EBITDA ratio
| 0.106 | 0.578 | 0.583 | 0.558 | 0.068 | 0.482 | 0.043 | -1.377 | 0.525 | -0.454 | 2.556 | 2.639 | 1.258 | 1.34 | 0.784 | 1.482 | 1.161 | 0.786 | -1.48 | 1.471 | 1.049 | 2.271 | 0.836 | 2.408 | 0.861 | 1.698 | 1.365 | 0.73 | 1.188 | 1.967 | 1.379 | 3.071 | 1.206 | 2.271 | 0.59 | 1.904 | 0.896 | 1.912 | 1.193 | 1.226 | 0.605 | 1.3 | 0.566 | 0.69 | 0.322 | 0.767 | 0.518 | 1.444 | 0.837 | 0.594 | 0.342 | -0.063 | 0.5 | 0.941 | 0.501 | 1.212 | 0.578 | 0.843 | 0.488 | 0.112 | 0.423 | 0.491 | 0.274 | 0.451 |