B3 Consulting Group AB (publ)
SSE:B3.ST
83.5 (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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 87.3 | 154.2 | 5.1 | 48.9 | -98.4 | 35.6 | 105.5 | 83.393 | 73.7 | 93.9 | 86.8 | 54.24 | 15.8 | 40.4 | 46.9 | 46.387 | 66.9 | 66 | 25.3 | 27.547 | 9.7 | 17.8 | 22.2 | 22.062 | 2.5 | 17.5 | 28.4 | 17.984 | 7.7 | 27.2 | 59.1 | 52.384 | 38.6 | 50 | 2.3 | 5.924 | -0.321 |
Kortetermijnbeleggingen
| -1.4 | 0 | -2.9 | 0 | -2.9 | -2.9 | -2.9 | -3.552 | -3.5 | -3.6 | -3.6 | -3.588 | -3.6 | -3.8 | -4.2 | 0 | 0 | 0 | 0 | -4.681 | 0 | 0 | 0 | -4.836 | 0 | 0 | 0 | 0 | -3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.642 |
Liquide middelen en kortetermijnbeleggingen
| 87.3 | 154.2 | 5.1 | 48.9 | -98.4 | 35.6 | 105.5 | 83.393 | 73.7 | 93.9 | 86.8 | 54.24 | 15.8 | 40.4 | 46.9 | 46.387 | 66.9 | 66 | 25.3 | 27.547 | 9.7 | 17.8 | 22.2 | 22.062 | 2.5 | 17.5 | 28.4 | 17.984 | 7.7 | 27.2 | 59.1 | 52.384 | 38.6 | 50 | 2.3 | 5.924 | 0.321 |
Nettovorderingen
| 0 | 196.4 | 201.9 | 226.1 | 189.8 | 188.7 | 182.2 | 229.655 | 175.1 | 185.3 | 191.4 | 182.9 | 152.2 | 161.1 | 155.5 | 160.3 | 145.4 | 157.5 | 188.9 | 147.872 | 191.2 | 192.4 | 198 | 186.1 | 140.2 | 144 | 174.3 | 149.138 | 155.3 | 134.1 | 126.5 | 138.486 | 125.6 | 126.9 | 128.3 | 96.425 | 0 |
Voorraad
| 0 | 0 | 0 | 0 | 98.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -136.6 | 0 | 0 | -145.8 | 0.8 | -171 | 0 | -140.2 | -144 | 31.7 | 0 | -132.3 | -117.2 | -114.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 68.4 | 82.6 | 70.7 | 54.7 | 77.4 | 60.6 | 60.8 | 6.809 | 65.8 | 55.4 | 55.2 | 48.915 | 72.2 | 59.1 | 53.7 | 47.868 | 44.5 | 37.8 | 61.4 | 48.263 | 67.8 | 51 | 44.1 | 41.659 | 41.8 | 35.8 | 31.8 | 31.161 | 34.3 | 26.7 | 22.8 | 16.454 | 0 | 0 | 0 | 20.338 | 0 |
Totaal vlottende activa
| 373 | 400.6 | 251.4 | 281.4 | 241.4 | 269.7 | 340.1 | 319.857 | 296.3 | 316.4 | 316.2 | 267.426 | 208.2 | 231.3 | 233.2 | 227.011 | 234.1 | 240.4 | 238.6 | 223.682 | 223.3 | 226.2 | 237.3 | 221.633 | 184.5 | 197.3 | 213.8 | 198.283 | 174.3 | 171.1 | 196 | 193.053 | 164.2 | 176.9 | 130.6 | 122.687 | 0.321 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 115.3 | 105.7 | 106.4 | 111.8 | 60.3 | 60.2 | 55 | 64.819 | 61.1 | 57.8 | 56.4 | 58.193 | 58.7 | 55.3 | 41.8 | 53.152 | 56.2 | 62.5 | 69.1 | 68.431 | 72.8 | 73.8 | 80.2 | 29.74 | 26.9 | 23.1 | 23.8 | 25.329 | 24.5 | 22.6 | 21.5 | 17.065 | 18.9 | 18.8 | 19.7 | 19.207 | 0 |
Goodwill
| 0 | 0 | 0 | 211.7 | 0 | 0 | 0 | 211.705 | 0 | 0 | 0 | 211.705 | 0 | 0 | 0 | 211.705 | 217.2 | 217.5 | 217.3 | 207.661 | 208.6 | 170.7 | 168.9 | 157.157 | 151.4 | 148.7 | 149 | 113.49 | 114 | 78.5 | 62.6 | 39.048 | 39 | 35 | 35 | 35.048 | 0 |
Immateriële activa
| 414.5 | 213.4 | 213.5 | 2.3 | 214.3 | 214.7 | 215.1 | 3.8 | 215.9 | 216.2 | 216.6 | 5.253 | 217.1 | 217.3 | 216.9 | 5.219 | 0 | 0 | 0 | 5.425 | 0 | 0 | 0 | 1.291 | 0 | 0 | 0 | 0.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 414.5 | 213.4 | 213.5 | 214 | 214.3 | 214.7 | 215.1 | 215.505 | 215.9 | 216.2 | 216.6 | 216.958 | 217.1 | 217.3 | 216.9 | 216.924 | 217.2 | 217.5 | 217.3 | 213.086 | 208.6 | 170.7 | 168.9 | 158.448 | 151.4 | 148.7 | 149 | 113.904 | 114 | 78.5 | 62.6 | 39.048 | 39 | 35 | 35 | 35.048 | 0 |
Langetermijnbeleggingen
| 5.3 | 19.4 | 23 | 20.9 | 23.5 | 20.4 | 21.9 | 20.037 | 13.7 | 12.9 | 10.9 | 14.5 | 11.8 | 17.1 | 15 | 8.72 | 7.5 | 6.9 | 5.8 | 14.382 | 9.7 | 7.1 | 7.3 | 12.788 | 6.5 | 5.2 | 5.3 | 2.992 | 4.2 | 4.2 | 3.8 | 0.372 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 5 | 4.6 | 4.5 | 4.5 | 2.9 | 2.8 | 2.8 | 2.763 | 3.9 | 2.9 | 2.7 | 2.679 | 3.5 | 1.8 | 2.4 | 2.635 | 4.5 | 4 | 3 | 2.413 | 4.6 | 4.1 | 3.6 | 3.132 | 5.8 | 5.5 | 5.1 | 4.696 | 4.7 | 4.6 | 3.5 | 3.525 | 0 | 0 | 1.8 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 3.762 | 4.7 | 4.8 | 4.8 | -0.001 | 4.5 | 4.6 | 5 | -0.001 | 4.8 | 4.2 | 4.5 | 4.192 | 0 | 0 | 0 | 3.44 | 4.1 | 4 | 0.7 | 2.638 | -0.321 |
Totaal niet-vlottende activa
| 540.1 | 343.1 | 347.4 | 351.2 | 301 | 298.1 | 294.8 | 303.125 | 294.6 | 289.8 | 286.6 | 292.294 | 291.1 | 291.5 | 276.1 | 285.193 | 290.1 | 295.7 | 300 | 298.311 | 300.2 | 260.3 | 265 | 204.107 | 195.4 | 186.7 | 187.7 | 151.113 | 147.4 | 109.9 | 91.4 | 63.45 | 62 | 57.8 | 57.2 | 56.893 | -0.321 |
Totaal activa
| 913.1 | 743.7 | 598.8 | 632.6 | 542.4 | 567.8 | 634.9 | 622.982 | 590.9 | 606.2 | 602.8 | 559.72 | 499.3 | 522.8 | 509.3 | 512.204 | 524.2 | 536.1 | 538.6 | 521.993 | 523.5 | 486.5 | 502.3 | 425.74 | 379.9 | 384 | 401.5 | 349.396 | 321.7 | 281 | 287.4 | 256.503 | 226.2 | 234.7 | 187.8 | 179.58 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||
Crediteuren
| 49.7 | 45.1 | 38 | 42.2 | 34.6 | 32 | 30.9 | 37 | 31.3 | 33.3 | 30.7 | 35.115 | 19.9 | 22.4 | 29.7 | 31.779 | 23.6 | 22 | 21 | 23.635 | 23.6 | 23.5 | 27.8 | 34.956 | 27.4 | 29.5 | 29.8 | 30.216 | 25.9 | 17.7 | 16.5 | 20.842 | 0 | 0 | 0 | 16.927 | 0 |
Kortlopende schulden
| 31.9 | 30 | 88.1 | 64.7 | 87.6 | 71.8 | 51.4 | 44.1 | 52.9 | 48.7 | 46.4 | 36.587 | 73.6 | 88.3 | 92.6 | 94.581 | 76.6 | 52.1 | 48.5 | 36.886 | 63.9 | 47.3 | 69.5 | 31.414 | 15.4 | 8.5 | 9.5 | 10.37 | 10 | 8.5 | 10 | 8.581 | 10.9 | 10.4 | 14.3 | 10.234 | 0 |
Belastingschulden
| 0 | 0 | 0 | 43.8 | 0 | 0 | 1.8 | 55.195 | 0 | 0 | 0 | 41.424 | 0 | 0 | 0 | 27.578 | 0 | 1.1 | 1.3 | 33.63 | 2.2 | 1.2 | 1.5 | 27.45 | 1.5 | 1.5 | 1.4 | 25.133 | 2.1 | 1.7 | 1.9 | 17.18 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 82.5 | 6.6 | 66 | 94.5 | 0 | 17.812 | 0 | 0 | 0 | 224.17 | 75 | 82.9 | 77.3 | 197.239 | 58.5 | 84.5 | 73.5 | 182.19 | 57.2 | 67.1 | 61.8 | 159.708 | 42.2 | 54 | 49.7 | 147.321 | 42.2 | 43.3 | 40.7 | 119.824 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 280.8 | 263.2 | 114.1 | 185.3 | 122.9 | 142.9 | 250.4 | 202.34 | 203.6 | 237.2 | 230.8 | -40.362 | 139.9 | 147.6 | 120 | -32.481 | 128.6 | 123.9 | 124.4 | -12.948 | 96 | 104.8 | 104 | -14.449 | 156.7 | 171.6 | 164.2 | -18.597 | 144.3 | 145.8 | 87.1 | -17.133 | 112.8 | 123.5 | 99.1 | 86.249 | 0 |
Totaal kortlopende verplichtingen
| 362.4 | 338.3 | 322.7 | 342.6 | 311.1 | 341.2 | 334.5 | 338.635 | 287.8 | 319.2 | 307.9 | 296.934 | 308.4 | 341.2 | 319.6 | 318.696 | 287.3 | 283.6 | 268.7 | 263.393 | 242.9 | 243.9 | 264.6 | 239.079 | 201 | 211.1 | 204.9 | 194.443 | 182.3 | 173.7 | 156.2 | 149.294 | 123.7 | 133.9 | 113.4 | 113.41 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 264.6 | 163.9 | 106.3 | 73.8 | 79 | 48 | 55.917 | 74.4 | 80.5 | 81.6 | 67.934 | 50.8 | 46.5 | 16.3 | 26.808 | 105 | 113.8 | 129.8 | 105.856 | 159.9 | 145.5 | 125.4 | 48.084 | 49.4 | 47.3 | 46.8 | 27.787 | 27.5 | 11.5 | 14.2 | 11.515 | 11.6 | 14.4 | 14.6 | 15.056 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.6 | 0.57 | 5.2 | 0.7 | 0.6 | -45.858 | 0.4 | 0.4 | 0.3 | 14.312 | 1.2 | 1 | 0.7 | 0.403 | 0 | 0 | 0 | 6.03 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.232 | 0.5 | 0.5 | 0.5 | 0.523 | 1.9 | 1.7 | 1.8 | 1.787 | 2.9 | 2.9 | 2.9 | 2.993 | 3.5 | 3.4 | 2.9 | 2.891 | 0 | 0 | 3.1 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 269.7 | 1.1 | -63.4 | 3.5 | -33.6 | -34.5 | -3.6 | 0.479 | -15.5 | -16.9 | -15.1 | 0.246 | -14.7 | -15.6 | 1.3 | 0.233 | -20.7 | -9.5 | -12 | 14.401 | -17.6 | -21.2 | -25 | 1.819 | 14.1 | 15.3 | 28 | 16.099 | 13 | 6.6 | 20.4 | 2.955 | 8.3 | 7.7 | 11.6 | 11.52 | 0 |
Totaal niet-vlottende verplichtingen
| 276.7 | 265.7 | 100.5 | 109.8 | 40.2 | 44.5 | 44.4 | 56.396 | 58.9 | 63.6 | 66.5 | 68.18 | 36.1 | 30.9 | 18.3 | 27.611 | 84.8 | 105.5 | 118.9 | 120.78 | 144.6 | 126.4 | 102.5 | 64.215 | 67.6 | 65.5 | 77.7 | 44.289 | 44 | 21.5 | 37.5 | 20.5 | 19.9 | 22.1 | 26.2 | 26.576 | 0 |
Totaal passiva
| 639.1 | 604 | 423.2 | 452.4 | 351.3 | 385.7 | 378.9 | 395.031 | 346.7 | 382.8 | 374.4 | 365.114 | 344.5 | 372.1 | 337.9 | 346.307 | 372.1 | 389.1 | 387.6 | 384.173 | 387.5 | 370.3 | 367.1 | 303.294 | 268.6 | 276.6 | 282.6 | 238.732 | 226.3 | 195.2 | 193.7 | 169.794 | 143.6 | 156 | 139.6 | 139.986 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 1.8 | 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 |
Gewone aandelen
| 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.876 | 0.9 | 0.9 | 0.9 | 0.858 | 0.9 | 0.9 | 0.8 | 0.841 | 0.8 | 0.8 | 0.8 | 0.752 | 0.8 | 0.8 | 0.7 | 0.742 | 0.7 | 0.7 | 0.7 | 0.742 | 0.7 | 0.7 | 0.7 | 0.729 | 82.6 | 78.7 | 48.2 | 0.105 | 0 |
Ingehouden winsten
| 144.9 | 12.5 | 41 | 41.7 | 68.6 | 59.8 | 123.9 | 95.613 | 116.9 | 98.2 | 103.9 | 75.001 | 36.9 | 33.4 | 41 | 34.206 | 30.9 | 26.3 | 35.4 | 25.366 | 22.2 | 21.3 | 44.9 | 38.323 | 29.8 | 27.1 | 35.4 | 41.384 | 27.5 | 26.1 | 40.5 | 33.899 | 0 | 0 | 47.7 | 20.856 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | -0 | 0 | -1.8 | 0.1 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 91.8 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 21.852 |
Overige totale aandeelhoudersvermogen
| 97.5 | 114.1 | 114.1 | 114.1 | 98.5 | 98.5 | 98.6 | 98.458 | 98.5 | 98.5 | 98.5 | 98.458 | 98.5 | 98.5 | 91 | 90.945 | 81.2 | 81.2 | 60.6 | 60.564 | 60.6 | 60.6 | 53.9 | 53.874 | 53.9 | 53.9 | 53.9 | 53.874 | 53.9 | 45.8 | 45.8 | 45.787 | 0 | 0 | -47.7 | 0.021 | 13.062 |
Totaal eigen vermogen van aandeelhouders
| 243.3 | 127.5 | 156 | 156.7 | 168 | 157.4 | 223.4 | 194.947 | 216.3 | 197.6 | 203.3 | 174.317 | 136.3 | 132.8 | 132.8 | 125.992 | 112.9 | 108.3 | 96.8 | 86.682 | 83.6 | 82.7 | 99.5 | 92.939 | 84.4 | 81.7 | 90 | 96 | 82.1 | 72.6 | 87 | 80.415 | 82.6 | 78.7 | 48.2 | 20.982 | 34.914 |
Totaal eigen vermogen
| 274 | 139.7 | 175.6 | 180.2 | 191.1 | 182.1 | 256 | 227.951 | 244.2 | 223.4 | 228.4 | 194.606 | 154.8 | 150.7 | 171.4 | 165.897 | 152.1 | 147 | 151 | 137.82 | 136 | 116.2 | 135.2 | 122.446 | 111.3 | 107.4 | 118.9 | 110.664 | 95.4 | 85.8 | 93.7 | 86.709 | 82.6 | 78.7 | 48.2 | 39.594 | 34.914 |
Totaal passiva en aandeelhoudersvermogen
| 913.1 | 743.7 | 598.8 | 632.6 | 542.4 | 567.8 | 634.9 | 622.982 | 590.9 | 606.2 | 602.8 | 559.72 | 499.3 | 522.8 | 509.3 | 512.204 | 524.2 | 536.1 | 538.6 | 521.993 | 523.5 | 486.5 | 502.3 | 425.74 | 379.9 | 384 | 401.5 | 349.396 | 321.7 | 281 | 287.4 | 256.503 | 226.2 | 234.7 | 187.8 | 179.58 | 34.914 |