Balco Group AB
SSE:BALCO.ST
44.55 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 331 | 374 | 326.4 | 289.5 | 253.3 | 346.4 | 325.7 | 383.159 | 310.8 | 351.2 | 288.4 | 323.683 | 242.9 | 303.5 | 250.4 | 268.604 | 258.5 | 351.7 | 321.2 | 333.305 | 292.4 | 325 | 269.9 | 304.252 | 237.7 | 273.6 | 242.6 | 283.651 | 206 | 268.4 | 230.8 | 237.713 | 192.1 | 213.7 | 185.9 |
Kosten van de omzet
| 277.5 | 305.1 | 259.1 | 239.1 | 199.9 | 274 | 256.6 | 306.351 | 249.9 | 275.1 | 214.7 | 238.771 | 176.7 | 221.6 | 187.2 | 219.479 | 193 | 257.3 | 240.7 | 253.735 | 225 | 237.6 | 205.3 | 238.662 | 181.5 | 202.6 | 182.4 | 209.917 | 157.1 | 200.9 | 173.2 | 185.429 | 144.3 | 163.6 | 141 |
Brutowinst
| 53.5 | 68.9 | 67.3 | 50.4 | 53.4 | 72.4 | 69.1 | 76.808 | 60.9 | 76.1 | 73.7 | 84.912 | 66.2 | 81.9 | 63.2 | 49.125 | 65.5 | 94.4 | 80.5 | 79.57 | 67.4 | 87.4 | 64.6 | 65.59 | 56.2 | 71 | 60.2 | 73.734 | 48.9 | 67.5 | 57.6 | 52.284 | 47.8 | 50.1 | 44.9 |
Brutowinstmarge
| 0.162 | 0.184 | 0.206 | 0.174 | 0.211 | 0.209 | 0.212 | 0.2 | 0.196 | 0.217 | 0.256 | 0.262 | 0.273 | 0.27 | 0.252 | 0.183 | 0.253 | 0.268 | 0.251 | 0.239 | 0.231 | 0.269 | 0.239 | 0.216 | 0.236 | 0.26 | 0.248 | 0.26 | 0.237 | 0.251 | 0.25 | 0.22 | 0.249 | 0.234 | 0.242 |
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 | 2.3 | 2.3 |
Algemene en administratieve kosten
| 19.8 | 26.9 | 25.7 | 22.353 | 17.2 | 17.7 | 19.4 | 21.855 | 16.2 | 16.2 | 16.7 | 19.668 | 14.4 | 16 | 13.4 | 17.437 | 11.6 | 18.1 | 15.9 | 17.191 | 16.3 | 17.2 | 15.4 | 14.917 | 10.7 | 14.9 | 13.4 | 23.552 | 9.3 | 14.5 | 11.8 | 10.593 | 10.1 | 9.8 | 9.1 |
Verkoop- en marketingkosten
| 25.5 | 33.1 | 31.1 | 26.883 | 25.3 | 27.1 | 29.1 | 33.83 | 28.8 | 32.8 | 31 | 32.473 | 27.8 | 31.5 | 28 | 28.81 | 25 | 26.9 | 30.3 | 26.086 | 19.7 | 25.9 | 22.5 | 24.395 | 20.4 | 24.5 | 24.8 | 24.266 | 18.2 | 22.4 | 22.7 | 26.598 | 20.2 | 20.8 | 21.15 |
Verkoop-, algemene en administratieve kosten
| 45.3 | 54 | 53.6 | 43.5 | 42.5 | 44.8 | 48.5 | 55.685 | 45 | 49 | 47.7 | 52.141 | 42.2 | 47.5 | 41.4 | 46.247 | 36.6 | 45 | 46.2 | 43.277 | 36 | 43.1 | 37.9 | 39.312 | 31.1 | 39.4 | 38.2 | 47.818 | 27.5 | 36.9 | 34.5 | 37.191 | 30.3 | 30.6 | 30.25 |
Overige kosten
| -1.2 | 2.4 | 0 | 0 | 0 | -0.9 | -1.1 | -10.9 | 0 | -0.4 | 0 | -3.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | 0.1 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 |
Bedrijfskosten
| 44.1 | 54 | 53.6 | 43.5 | 41.2 | 43.9 | 47.4 | 44.785 | 45 | 48.6 | 47.7 | 48.695 | 42.2 | 47.5 | 41.4 | 46.247 | 36.6 | 45 | 46.2 | 43.577 | 36.1 | 43.2 | 37.5 | 39.312 | 31.1 | 39.4 | 38.2 | 49.862 | 36.7 | 36.9 | 34.5 | 37.886 | 30.1 | 30.2 | 29.7 |
Bedrijfsresultaat
| 9.5 | 14.9 | 13.7 | 6.9 | 12.3 | 28.4 | 21.6 | 33.094 | 16 | 27.6 | 26.2 | 37.79 | 23.9 | 34.4 | 21.9 | 2.878 | 28.9 | 49.4 | 34.2 | 37.758 | 31.3 | 44.3 | 27 | 27.025 | 25.1 | 31.5 | 22 | 26.226 | 21.4 | 30.8 | 23.1 | 15.145 | 17.6 | 20.1 | 15.1 |
Bedrijfsresultaat ratio
| 0.029 | 0.04 | 0.042 | 0.024 | 0.049 | 0.082 | 0.066 | 0.086 | 0.051 | 0.079 | 0.091 | 0.117 | 0.098 | 0.113 | 0.087 | 0.011 | 0.112 | 0.14 | 0.106 | 0.113 | 0.107 | 0.136 | 0.1 | 0.089 | 0.106 | 0.115 | 0.091 | 0.092 | 0.104 | 0.115 | 0.1 | 0.064 | 0.092 | 0.094 | 0.081 |
Totaal overige inkomsten en kosten netto
| -8.7 | -9 | -11.5 | -3.2 | -5 | -1.7 | -3.2 | -2.391 | -2 | -2.1 | -1.8 | -2.267 | -1.3 | -1.6 | -1.3 | -3.151 | -1.8 | -2.5 | -2.3 | -1.718 | -1.8 | -1.4 | -1.9 | -0.874 | -1.5 | -1.4 | -1.7 | -2.237 | -21.2 | -11.5 | -11 | -10.233 | -10.1 | -10.4 | -9.95 |
Inkomen voor belasting
| 0.8 | 5.9 | 2.2 | 3.7 | 7.3 | 26.7 | 18.4 | 30.703 | 14 | 25.5 | 24.4 | 35.523 | 22.7 | 32.8 | 20.5 | -0.273 | 27.1 | 46.9 | 32 | 34.275 | 29.5 | 42.8 | 25.2 | 25.404 | 23.6 | 30.2 | 20.3 | 23.989 | 0.2 | 19.1 | 12.1 | 4.912 | 7.5 | 9.5 | 5.15 |
Inkomen voor belasting ratio
| 0.002 | 0.016 | 0.007 | 0.013 | 0.029 | 0.077 | 0.056 | 0.08 | 0.045 | 0.073 | 0.085 | 0.11 | 0.093 | 0.108 | 0.082 | -0.001 | 0.105 | 0.133 | 0.1 | 0.103 | 0.101 | 0.132 | 0.093 | 0.083 | 0.099 | 0.11 | 0.084 | 0.085 | 0.001 | 0.071 | 0.052 | 0.021 | 0.039 | 0.044 | 0.028 |
Belastingkosten
| -0.2 | 2.4 | -0.1 | -2.9 | 1.7 | 6 | 4.7 | 4.652 | 3.3 | 5.2 | 5.3 | 5.784 | 4.5 | 6.9 | 4.2 | 4.783 | 6.6 | 9.9 | 6.9 | 8.149 | 6.3 | 9.1 | 5.3 | 6.35 | 4.5 | 7.1 | 4.7 | 3.938 | 2.2 | 6.7 | 4.8 | 1.162 | 3.6 | 3.9 | 2.95 |
Nettowinst
| -0.7 | 3.5 | 1.5 | 6.605 | 5.6 | 20.6 | 13.7 | 26.051 | 10.7 | 20.3 | 19.2 | 29.739 | 18.3 | 25.9 | 16.9 | -4.956 | 20.5 | 37 | 25.2 | 26.126 | 23.2 | 33.7 | 19.8 | 18.954 | 19.1 | 23.1 | 15.6 | 19.922 | -4.1 | 12.4 | 5.2 | 1.936 | 2.1 | 5.7 | 0.4 |
Nettowinstmarge
| -0.002 | 0.009 | 0.005 | 0.023 | 0.022 | 0.059 | 0.042 | 0.068 | 0.034 | 0.058 | 0.067 | 0.092 | 0.075 | 0.085 | 0.067 | -0.018 | 0.079 | 0.105 | 0.078 | 0.078 | 0.079 | 0.104 | 0.073 | 0.062 | 0.08 | 0.084 | 0.064 | 0.07 | -0.02 | 0.046 | 0.023 | 0.008 | 0.011 | 0.027 | 0.002 |
WPA (Winst Per Aandeel)
| -0.03 | 0.15 | 0.066 | 0.28 | 0.24 | 0.94 | 0.63 | 1.19 | 0.49 | 0.93 | 0.88 | 1.36 | 0.83 | 1.18 | 0.74 | -0.23 | 0.95 | 1.71 | 1.16 | 1.22 | 1.08 | 1.57 | 0.92 | 0.88 | 0.89 | 1.08 | 0.73 | 0.93 | -0.36 | 0.58 | 0.46 | 0.029 | 0.031 | 0.27 | 0.006 |
Verwaterde WPA
| -0.03 | 0.15 | 0.066 | 0.28 | 0.24 | 0.94 | 0.63 | 1.19 | 0.49 | 0.93 | 0.85 | 1.32 | 0.81 | 1.15 | 0.73 | -0.23 | 0.94 | 1.69 | 1.15 | 1.22 | 1.08 | 1.57 | 0.92 | 0.88 | 0.89 | 1.08 | 0.73 | 0.93 | -0.36 | 0.58 | 0.46 | 0.029 | 0.031 | 0.27 | 0.006 |
EBITDA
| 10 | 28.3 | 26.8 | 17.8 | 13.1 | 29.4 | 22.6 | 31.712 | 16.2 | 27.6 | 25.9 | 35.901 | 23.9 | 34.4 | 21.9 | -1.305 | 28.9 | 49.5 | 34.3 | 35.028 | 31.4 | 44.9 | 27.1 | 26.332 | 25.2 | 31.5 | 22 | 30.815 | 25.5 | 30.8 | 27.3 | 19.122 | 21.3 | 20.1 | 18.4 |
EBITDA ratio
| 0.03 | 0.076 | 0.082 | 0.061 | 0.052 | 0.085 | 0.069 | 0.083 | 0.052 | 0.079 | 0.09 | 0.111 | 0.098 | 0.113 | 0.087 | -0.005 | 0.112 | 0.141 | 0.107 | 0.105 | 0.107 | 0.138 | 0.1 | 0.087 | 0.106 | 0.115 | 0.091 | 0.109 | 0.124 | 0.115 | 0.118 | 0.08 | 0.111 | 0.094 | 0.099 |