Fastighets AB Balder (publ)
SSE:BALD-B.ST
65.48 (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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,228 | 3,186 | 3,129 | 3,089 | 3,017 | 2,943 | 2,895 | 2,805 | 2,659 | 2,550 | 2,507 | 2,421 | 2,286 | 2,131 | 2,118 | 2,055 | 2,030 | 2,026 | 2,023 | 2,032 | 1,915 | 1,866 | 1,797 | 1,788 | 1,709 | 1,644 | 1,574 | 1,558 | 1,475 | 1,433 | 1,449 | 1,427 | 1,381 | 1,307 | 1,258 | 680 | 661 | 685 | 685 | 677 | 655 | 627 | 566 | 521 | 461 | 454 | 448 | 443 | 423 | 426 | 410 | 369 | 365 | 355 | 377 | 353 | 342 | 319 | 318 | 315 | 209.9 | 167 | 162 | 166 | 156.9 | 157.4 | 152.3 |
Kosten van de omzet
| 726 | 1,281 | 864 | 815 | 676 | 742 | 797 | 741 | 645 | 638 | 702 | 623 | 482 | 516 | 590 | 518 | 414 | 453 | 534 | 542 | 455 | 460 | 509 | 486 | 423 | 435 | 480 | 424 | 366 | 433 | 473 | 424 | 414 | 411 | 444 | 170 | 157 | 204 | 234 | 191 | 161 | 191 | 217 | 185 | 116 | 132 | 176 | 150 | 105 | 124 | 158 | 118 | 100 | 103 | 151 | 126 | 79 | 108 | 141 | 255.7 | 14.7 | 10.3 | 11.3 | 177.6 | 9.1 | 11.5 | 11.2 |
Brutowinst
| 2,502 | 1,905 | 2,265 | 2,274 | 2,341 | 2,201 | 2,098 | 2,064 | 2,014 | 1,912 | 1,805 | 1,798 | 1,804 | 1,615 | 1,528 | 1,537 | 1,616 | 1,573 | 1,489 | 1,490 | 1,460 | 1,406 | 1,288 | 1,302 | 1,286 | 1,209 | 1,094 | 1,134 | 1,109 | 1,000 | 976 | 1,003 | 967 | 896 | 814 | 510 | 504 | 481 | 451 | 486 | 494 | 436 | 349 | 336 | 345 | 322 | 272 | 293 | 318 | 302 | 252 | 251 | 265 | 252 | 226 | 227 | 263 | 211 | 177 | 59.3 | 195.2 | 156.7 | 150.7 | -11.6 | 147.8 | 145.9 | 141.1 |
Brutowinstmarge
| 0.775 | 0.598 | 0.724 | 0.736 | 0.776 | 0.748 | 0.725 | 0.736 | 0.757 | 0.75 | 0.72 | 0.743 | 0.789 | 0.758 | 0.721 | 0.748 | 0.796 | 0.776 | 0.736 | 0.733 | 0.762 | 0.753 | 0.717 | 0.728 | 0.752 | 0.735 | 0.695 | 0.728 | 0.752 | 0.698 | 0.674 | 0.703 | 0.7 | 0.686 | 0.647 | 0.75 | 0.762 | 0.702 | 0.658 | 0.718 | 0.754 | 0.695 | 0.617 | 0.645 | 0.748 | 0.709 | 0.607 | 0.661 | 0.752 | 0.709 | 0.615 | 0.68 | 0.726 | 0.71 | 0.599 | 0.643 | 0.769 | 0.661 | 0.557 | 0.188 | 0.93 | 0.938 | 0.93 | -0.07 | 0.942 | 0.927 | 0.926 |
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 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 237 | 278 | 283 | 290 | 250 | 276 | 265 | -1,779 | 246 | 262 | 252 | 235 | 192 | 205 | 185 | 176 | 142 | 178 | 179 | 179 | 160 | 168 | 157 | 156 | 143 | 152 | 141 | 138 | 137 | 137 | 131 | 130 | 122 | 123 | 112 | 50 | 45 | 47 | 44 | 37 | 39 | 38 | 40 | 33 | 26 | 31 | 31 | 28 | 26 | 30 | 32 | 27 | 24 | 24 | 29 | 27 | 26 | 24 | 25 | 12.5 | 6.8 | 7.4 | 5.1 | 2.2 | 6.5 | 7 | 7.3 |
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 | 19.8 | 14.2 | 23.6 | 0 | 13.9 | 17.5 | 24.7 |
Verkoop-, algemene en administratieve kosten
| 237 | 278 | 283 | 290 | 250 | 276 | 265 | -1,779 | 246 | 262 | 252 | 235 | 192 | 205 | 185 | 176 | 142 | 178 | 179 | 179 | 160 | 168 | 157 | 156 | 143 | 152 | 141 | 138 | 137 | 137 | 131 | 130 | 122 | 123 | 112 | 50 | 45 | 47 | 44 | 37 | 39 | 38 | 40 | 33 | 26 | 31 | 31 | 28 | 26 | 30 | 32 | 27 | 24 | 24 | 29 | 27 | 26 | 24 | 25 | -45.1 | 26.6 | 21.6 | 28.7 | -53.9 | 20.4 | 24.5 | 32 |
Overige kosten
| 89 | -7 | -290 | -303 | 1 | 2 | -6 | 76 | 9 | 11 | -33 | 4 | 8 | -23 | -46 | -33 | -26 | -23 | -9 | 0 | 6 | -3 | -3 | 3 | -2 | -2 | -2 | -2 | -4 | -4 | -2 | -10 | -1 | -10 | -4 | -10 | -2 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | -20 | 6 | 5 | 1 | 4 | 4 | 4 | -4 | 2 | 0 | 0 | -71.3 | 20.7 | 15.1 | 15.8 | -50.2 | 16.9 | 17.2 | 15.1 |
Bedrijfskosten
| 326 | 338 | 290 | 303 | 250 | 276 | 265 | -1,703 | 246 | 262 | 252 | 235 | 192 | 205 | 185 | 176 | 142 | 178 | 179 | 179 | 160 | 168 | 157 | 159 | 141 | 152 | 141 | 136 | 133 | 133 | 131 | 120 | 121 | 113 | 112 | 40 | 43 | 47 | 44 | 37 | 39 | 38 | 40 | 33 | 26 | 31 | 31 | 88 | 6 | 36 | 37 | 28 | 28 | 28 | 33 | 23 | 28 | 24 | 25 | -116.4 | 47.3 | 36.7 | 44.5 | -104.1 | 37.3 | 41.7 | 47.1 |
Bedrijfsresultaat
| 2,176 | 1,620 | 1,975 | 1,971 | 2,566 | 1,646 | 100 | 9,485 | 1,872 | 4,096 | 917 | 8,563 | 2,314 | 1 | 1,318 | 5,864 | 1,484 | 1,573 | 1,489 | 8,451 | 1,460 | 1,406 | 1,288 | 9,588 | 1,286 | 1,209 | 1,094 | 11,128 | 1,109 | 1,000 | 976 | 3,328 | 2,074 | 1,924 | 1,404 | 2,844 | 1,185 | 1,101 | 858 | 2,161 | 619 | 1,607 | 590 | 772 | 474 | 486 | 441 | 674 | 514 | 377 | 385 | 812 | 368 | 465 | 350 | 545 | 626 | 319 | 493 | 178.3 | 166.9 | 172.1 | 97.3 | -110.3 | 16 | 87.7 | 123.3 |
Bedrijfsresultaat ratio
| 0.674 | 0.508 | 0.631 | 0.638 | 0.851 | 0.559 | 0.035 | 3.381 | 0.704 | 1.606 | 0.366 | 3.537 | 1.012 | 0 | 0.622 | 2.854 | 0.731 | 0.776 | 0.736 | 4.159 | 0.762 | 0.753 | 0.717 | 5.362 | 0.752 | 0.735 | 0.695 | 7.142 | 0.752 | 0.698 | 0.674 | 2.332 | 1.502 | 1.472 | 1.116 | 4.182 | 1.793 | 1.607 | 1.253 | 3.192 | 0.945 | 2.563 | 1.042 | 1.482 | 1.028 | 1.07 | 0.984 | 1.521 | 1.215 | 0.885 | 0.939 | 2.201 | 1.008 | 1.31 | 0.928 | 1.544 | 1.83 | 1 | 1.55 | 0.566 | 0.795 | 1.031 | 0.601 | -0.664 | 0.102 | 0.557 | 0.81 |
Totaal overige inkomsten en kosten netto
| -2,212 | -1,086 | -2,287 | -8,911 | -3,696 | -3,456 | -344 | -867 | -732 | -298 | 6,144 | 7,503 | 4,698 | 1,313 | 1,842 | -1,178 | -24 | -145 | -239 | 6,740 | 958 | 350 | 202 | 1,405 | 3,134 | 898 | 1,356 | 1,541 | 703 | 551 | 1,558 | 2,142 | 703 | 622 | 138 | 2,426 | 391 | 591 | 85 | 1,466 | -137 | 731 | 9 | 345 | -59 | 242 | 244 | 228 | -116 | -207 | 122 | -248 | -500 | -217 | 7 | 117 | -155 | -91 | -100 | -102.1 | -47 | -28 | -133.3 | -340.6 | -142 | -40.3 | -75.1 |
Inkomen voor belasting
| -36 | 957 | -789 | -6,940 | -1,109 | -1,454 | -283 | 862 | 1,036 | 4,118 | 6,972 | 9,066 | 7,123 | 3,278 | 3,315 | 4,752 | 1,590 | 1,544 | 1,197 | 8,098 | 2,551 | 1,899 | 1,637 | 2,724 | 4,537 | 2,248 | 2,556 | 2,695 | 1,812 | 1,888 | 2,758 | 3,376 | 1,828 | 1,487 | 952 | 2,936 | 999 | 1,300 | 542 | 1,831 | 354 | 1,286 | 351 | 659 | 415 | 562 | 515 | 539 | 196 | 170 | 507 | 564 | -132 | 248 | 357 | 662 | 471 | 228 | 393 | 76.2 | 120.1 | 144.1 | -36 | -450.9 | -126 | 47.4 | 48.2 |
Inkomen voor belasting ratio
| -0.011 | 0.3 | -0.252 | -2.247 | -0.368 | -0.494 | -0.098 | 0.307 | 0.39 | 1.615 | 2.781 | 3.745 | 3.116 | 1.538 | 1.565 | 2.312 | 0.783 | 0.762 | 0.592 | 3.985 | 1.332 | 1.018 | 0.911 | 1.523 | 2.655 | 1.367 | 1.624 | 1.73 | 1.228 | 1.318 | 1.903 | 2.366 | 1.324 | 1.138 | 0.757 | 4.318 | 1.511 | 1.898 | 0.791 | 2.705 | 0.54 | 2.051 | 0.62 | 1.265 | 0.9 | 1.238 | 1.15 | 1.217 | 0.463 | 0.399 | 1.237 | 1.528 | -0.362 | 0.699 | 0.947 | 1.875 | 1.377 | 0.715 | 1.236 | 0.242 | 0.572 | 0.863 | -0.222 | -2.716 | -0.803 | 0.301 | 0.316 |
Belastingkosten
| 154 | 188 | 202 | -894 | -43 | -163 | -155 | 150 | 259 | 494 | 1,097 | 1,384 | 734 | 660 | 419 | 997 | 265 | 576 | -30 | 1,633 | 456 | 323 | 247 | 512 | 937 | 79 | 369 | 357 | 349 | 135 | 546 | 672 | 398 | 303 | 177 | 430 | 185 | 140 | 107 | 360 | 65 | 199 | 69 | 103 | 84 | 117 | 109 | 42 | 45 | 34 | 128 | 125 | -52 | 61 | 91 | -264 | 116 | 67 | 81 | 22.1 | 20.3 | 22.7 | -8.7 | -91.2 | -21.9 | 13.4 | 6.1 |
Nettowinst
| -294 | 772 | -594 | -3,836 | -1,060 | -1,291 | -128 | 846 | 613 | 3,456 | 5,261 | 7,388 | 6,243 | 2,213 | 2,665 | 3,578 | 1,189 | 811 | 1,063 | 4,485 | 1,852 | 1,433 | 1,188 | 2,039 | 3,400 | 1,854 | 2,015 | 2,147 | 1,271 | 1,694 | 2,006 | 2,536 | 1,205 | 1,026 | 707 | 2,506 | 815 | 1,160 | 435 | 1,470 | 289 | 1,087 | 282 | 555 | 332 | 445 | 406 | 497 | 151 | 135 | 379 | 439 | -80 | 187 | 266 | 927 | 354 | 161 | 312 | 53.9 | 99.8 | 121.4 | -27.3 | -359.7 | -104.1 | 34 | 42.1 |
Nettowinstmarge
| -0.091 | 0.242 | -0.19 | -1.242 | -0.351 | -0.439 | -0.044 | 0.302 | 0.231 | 1.355 | 2.099 | 3.052 | 2.731 | 1.038 | 1.258 | 1.741 | 0.586 | 0.4 | 0.525 | 2.207 | 0.967 | 0.768 | 0.661 | 1.14 | 1.989 | 1.128 | 1.28 | 1.378 | 0.862 | 1.182 | 1.384 | 1.777 | 0.873 | 0.785 | 0.562 | 3.685 | 1.233 | 1.693 | 0.635 | 2.171 | 0.441 | 1.734 | 0.498 | 1.065 | 0.72 | 0.98 | 0.906 | 1.122 | 0.357 | 0.317 | 0.924 | 1.19 | -0.219 | 0.527 | 0.706 | 2.626 | 1.035 | 0.505 | 0.981 | 0.171 | 0.475 | 0.727 | -0.169 | -2.167 | -0.663 | 0.216 | 0.276 |
WPA (Winst Per Aandeel)
| -0.25 | 0.66 | -0.51 | -3.32 | -0.92 | -1.12 | -0.11 | 0.76 | 0.55 | 3.09 | 4.7 | 41.19 | 5.58 | 1.98 | 2.38 | 19.18 | 1.1 | 0.75 | 0.99 | 24.92 | 1.72 | 1.33 | 1.1 | 11.33 | 3.15 | 1.72 | 1.87 | 11.93 | 1.13 | 1.52 | 1.81 | 14.09 | 1.12 | 0.94 | 0.64 | 14.54 | 0.79 | 1.14 | 0.4 | 9.05 | 0.25 | 1.07 | 0.24 | 3.47 | 0.31 | 0.43 | 0.39 | 3.12 | 0.13 | 0.12 | 0.38 | 2.75 | -0.084 | 0.2 | 0.28 | 5.94 | 0.4 | 0.18 | 0.35 | 0.36 | 0.15 | 0.21 | -0.048 | -3.81 | -0.18 | 0.058 | 0.072 |
Verwaterde WPA
| -0.25 | 0.62 | -0.51 | -3.32 | -0.92 | -1.12 | -0.11 | 0.76 | 0.55 | 3.09 | 4.7 | 41.19 | 5.58 | 1.98 | 2.38 | 19.18 | 1.1 | 0.75 | 0.99 | 24.92 | 1.72 | 1.33 | 1.1 | 11.33 | 3.15 | 1.72 | 1.87 | 11.93 | 1.13 | 1.52 | 1.81 | 14.09 | 1.12 | 0.94 | 0.64 | 14.54 | 0.79 | 1.14 | 0.4 | 9.05 | 0.25 | 1.07 | 0.24 | 3.47 | 0.31 | 0.43 | 0.39 | 3.12 | 0.13 | 0.12 | 0.38 | 2.75 | -0.084 | 0.2 | 0.28 | 5.94 | 0.4 | 0.18 | 0.35 | 0.36 | 0.15 | 0.21 | -0.048 | -3.81 | -0.18 | 0.058 | 0.072 |
EBITDA
| 2,200 | 1,644 | 1,999 | -10,298 | 2,583 | 1,662 | 118 | 9,499 | 1,884 | 4,109 | 930 | 1,579 | 2,325 | 1,398 | 1,329 | 5,874 | 1,494 | 1,083 | 1,032 | 8,461 | 1,311 | 922 | 870 | 1,150 | 937 | 795 | 670 | 726 | 740 | 644 | 610 | 633 | 601 | 787 | 706 | 5,062 | 465 | 438 | 411 | 3,271 | 458 | 403 | 312 | 1,839 | 323 | 295 | 245 | 1,095 | 515 | 277 | 223 | 223 | 645 | 224 | 74 | 1,591 | 235 | 215 | 152 | 210.4 | 141 | 113 | 101 | -244.7 | 184.4 | 83.3 | 94 |
EBITDA ratio
| 0.682 | 0.516 | 0.639 | 0.644 | 0.856 | 0.565 | 0.041 | 3.386 | 0.709 | 1.611 | 0.371 | 7.561 | 1.017 | 1.71 | 0.627 | 2.858 | 0.736 | 0.951 | 0.738 | 4.164 | 1.58 | 1.3 | 1.126 | 1.766 | 2.74 | 1.558 | 1.818 | 4.811 | 0.647 | 0.55 | 0.555 | 4.232 | 0.613 | 0.75 | 0.749 | 7.154 | 0.873 | 0.171 | 0.861 | 5.13 | 0.881 | 0.928 | 0.77 | 3.522 | 0.581 | 0.244 | 0.125 | 2.517 | 1.217 | 0.831 | -0.044 | 0.978 | 1.767 | 0.915 | 0.196 | 2.858 | -0.31 | 0.674 | 0.318 | 0.668 | 0.73 | 0.692 | 1.199 | -1.474 | 1.175 | 0.529 | 0.697 |