Bergman & Beving AB (publ)
SSE:BERG-B.ST
190.6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 52 | 52 | 46 | 52 | 48 | 45 | 50 | 55 | 48 | 54 | 53 | 50 | 50 | 48 | 43 | 42 | 39 | 40 | 30 | 18 | 30 | 38 | 16 | 75 | 54 | 42 | 40 | 41 | 40 | 1,128 | -28 | 70 | 96 | 99 | 87 | 85 | 96 | 94 | 75 | 72 | 90 | 69 | 69 | 55 | 53 | 37 | 34 | 149 | 36 | 3 | 57 | 58 | 70 | 42 | 33 | 69 | 49 | 43 | 29 | 45 | 37 | 23 |
Afschrijvingen & Amortisatie
| 75 | 74 | 75 | 72 | 71 | 66 | 62 | 58 | 57 | 55 | 55 | 51 | 50 | 49 | 48 | 43 | 44 | 44 | 42 | 42 | 41 | 38 | 8 | 7 | 9 | 7 | 6 | 6 | 6 | 6 | 29 | 10 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 13 | 10 | 11 | 11 | 11 | 24 | 0 | 15 | 0 | 0 | 15 | 15 | 0 | 16 | 0 | 17 | 17 | 18 | 0 | 17 |
Uitgestelde Inkomstenbelasting
| 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 |
Aandelen Gebaseerde Vergoedingen
| 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 | 1 | 0 | 0 | 0 | 2 | 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 |
Verandering in Werkkapitaal
| -26 | 44 | 5 | 99 | 65 | 39 | 52 | -39 | -19 | -50 | -142 | 7 | -32 | -12 | -116 | 53 | 26 | 27 | -86 | 70 | -55 | -17 | -68 | 35 | -6 | 50 | -71 | 94 | -51 | 9 | 69 | 109 | -30 | 25 | -2 | 120 | -65 | 44 | -57 | 132 | -112 | -9 | -167 | 99 | 15 | 13 | 210 | 135 | -44 | -27 | -10 | 90 | -165 | -59 | -64 | 31 | -13 | -116 | -16 | 225 | 78 | 54 |
Vorderingen
| 0 | 0 | 116 | 0 | 0 | 0 | 158 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | -68 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | -111 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | -96 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 226 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -85 | 0 | 0 | 0 | -54 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | -52 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | 69 | 0 | 0 | 0 | 175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 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 |
Overig Werkkapitaal
| -26 | 44 | 5 | 99 | 65 | 39 | -87 | -39 | -19 | -50 | 24 | 7 | -32 | -12 | 6 | 53 | 26 | 27 | -16 | 70 | -55 | -17 | -5 | 35 | -6 | 50 | -156 | 94 | -51 | 9 | 82 | 109 | -30 | 25 | -34 | 120 | -65 | 44 | -2 | 132 | -112 | -9 | -60 | 99 | 15 | 13 | -151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 120 | 172 | 125 | -16 | -8 | 29 | -19 | -15 | -36 | 20 | -2 | 2 | -11 | 9 | 48 | 4 | 24 | 22 | -9 | 63 | 38 | 60 | 3 | 23 | 54 | 49 | -30 | -17 | 21 | -1,095 | -52 | 2 | 5 | 15 | -20 | 2 | 26 | 19 | -2 | -4 | 28 | 27 | 13 | 1 | 16 | -29 | -200 | -19 | 6 | -36 | -10 | 38 | 3 | -30 | -16 | 45 | 24 | -15 | -85 | -15 | -30 | -29 |
Kasstroom uit Operationele Activiteiten
| 94 | 194 | 101 | 207 | 176 | 179 | 145 | 59 | 50 | 79 | -36 | 110 | 57 | 94 | -25 | 142 | 133 | 133 | -23 | 151 | 13 | 81 | -41 | 110 | 48 | 141 | -61 | 118 | 10 | 42 | -11 | 191 | 79 | 147 | 65 | 207 | 57 | 164 | 23 | 207 | 6 | 94 | -72 | 155 | 95 | 32 | 44 | 265 | -2 | -45 | 37 | 186 | -77 | -32 | -47 | 161 | 60 | -71 | -55 | 273 | 85 | 65 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -14 | -17 | -16 | -13 | -11 | -18 | -5 | -17 | -12 | -11 | -11 | -18 | -9 | -13 | -17 | -22 | -14 | -18 | -36 | -38 | -23 | -25 | -30 | -26 | -14 | -10 | -8 | -9 | -4 | -8 | -19 | -29 | -18 | -18 | -16 | -14 | -10 | -17 | -3 | -14 | -14 | -10 | -9 | -19 | -12 | -8 | -9 | -14 | -15 | -10 | -15 | -12 | -5 | -10 | -18 | -9 | -8 | -7 | -11 | -10 | -10 | -11 |
Netto Overnames
| -96 | -34 | 1 | -133 | -81 | -98 | -92 | 10 | -87 | -67 | -40 | -17 | -8 | -72 | -31 | -71 | -1 | -4 | -25 | -3 | -71 | -108 | 2 | -1 | 0 | -69 | 0 | 17 | -20 | -188 | -53 | -154 | 0 | -6 | 1 | -2 | -5 | 25 | 10 | 10 | 2 | 77 | 24 | 18 | 0 | 0 | 0 | 375 | 0 | 0 | 18 | 13 | 4 | 0 | 0 | 0 | -15 | -43 | -1 | -5 | -6 | -31 |
Aankoop van Beleggingen
| 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/verval van Beleggingen
| 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 |
Overige Investeringsactiviteiten
| -14 | 1 | 1 | 0 | 1 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -228 | 24 | 0 | 222 | 0 | 0 | 0 | 0 | 1 | 1 | 3 | 2 | 9 | 1 | 2 | 77 | 24 | 18 | 1 | 0 | 0 | 6 | 1 | 0 | 0 | 7 | 0 | 3 | 7 | 0 | 1 | 2 | 3 | 1 | 1 | 0 |
Kasstroom uit Investeringsactiviteiten
| -110 | -51 | -15 | -146 | -91 | -116 | -98 | -7 | -98 | -78 | -51 | -35 | -17 | -85 | -48 | -93 | -14 | -22 | -60 | -41 | -94 | -133 | -28 | -27 | -14 | -79 | -236 | 32 | -24 | 26 | -72 | -183 | -18 | -24 | -15 | -16 | -15 | 10 | 7 | -3 | -12 | 67 | 15 | -1 | -11 | -8 | -9 | 367 | -14 | -10 | 3 | 8 | -1 | -7 | -11 | -9 | -22 | -48 | -9 | -14 | -15 | -42 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -292 | -51 | -78 | -1 | 0 | -14 | -10 | -1 | 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 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 10 | 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 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -17 | 0 | -2 | -25 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -88 | 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 |
Uitgekeerde Dividenden
| -102 | 0 | 0 | 0 | 0 | 0 | -90 | 0 | 0 | 0 | -80 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | -68 | 0 | 0 | 0 | -141 | 0 | 0 | 0 | -140 | 0 | 0 | 0 | -112 | 0 | 0 | 0 | -98 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -32 | -8 | -16 | 25 | -61 | -62 | 71 | -2 | -21 | 24 | 194 | -84 | -28 | -1 | 83 | -30 | -116 | -84 | 93 | -117 | 65 | 66 | 74 | -86 | -49 | -33 | 308 | -153 | -1 | -57 | 75 | 17 | -83 | -118 | -36 | -173 | -61 | -175 | -50 | -191 | -5 | -149 | 55 | -179 | -87 | -156 | -4 | -518 | 10 | 48 | -35 | -194 | 87 | 16 | -16 | -56 | -51 | -3 | -3 | -208 | -64 | -8 |
Kasstroom uit Financieringsactiviteiten
| 158 | -96 | -124 | 24 | -61 | -62 | -25 | -3 | -21 | 24 | 114 | -84 | -28 | -1 | 83 | -30 | -116 | -84 | 93 | -117 | 65 | 66 | 74 | -86 | -49 | -33 | 308 | -153 | -1 | -57 | 75 | 17 | -83 | -118 | -36 | -173 | -61 | -175 | -50 | -191 | -5 | -149 | 55 | -179 | -87 | -156 | -4 | -518 | 10 | 48 | -35 | -194 | 87 | 16 | -16 | -56 | -51 | -3 | -3 | -208 | -64 | -8 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3 | -3 | 11 | -11 | -6 | 10 | 2 | 5 | -1 | 5 | 3 | 1 | 0 | 1 | 4 | -7 | -1 | -6 | 2 | 1 | 1 | 0 | 3 | 0 | -3 | 2 | 1 | 1 | -4 | 2 | -2 | 1 | 1 | 1 | 0 | 0 | -5 | -2 | 2 | 4 | 1 | 3 | 0 | 1 | -2 | 2 | -3 | 1 | -4 | 3 | -1 | 0 | 2 | 1 | -2 | 1 | -4 | 1 | -2 | 3 | -4 | -2 |
Netto Kasstroomverandering
| 139 | 44 | -27 | 74 | 18 | 11 | 24 | 54 | -70 | 30 | 30 | -8 | 12 | 9 | 14 | 12 | 2 | 21 | 12 | -6 | -15 | 14 | 8 | -3 | -18 | 31 | 12 | -2 | -19 | 13 | -10 | 26 | -21 | 6 | 14 | 18 | -24 | -3 | -18 | 17 | -10 | 15 | -2 | -24 | -5 | -130 | 28 | 115 | -10 | -4 | 4 | 0 | 11 | -22 | -76 | 97 | -17 | -121 | -69 | 54 | 2 | 13 |
Kaspositie aan het Einde van de Periode
| 479 | 340 | 296 | 323 | 249 | 231 | 220 | 196 | 142 | 212 | 182 | 152 | 160 | 148 | 139 | 125 | 113 | 111 | 90 | 78 | 84 | 99 | 85 | 77 | 80 | 98 | 67 | 55 | 57 | 76 | 63 | 73 | 47 | 68 | 62 | 48 | 30 | 54 | 57 | 75 | 58 | 68 | 53 | 55 | 79 | 84 | 214 | 186 | 71 | 81 | 85 | 81 | 81 | 70 | 92 | 168 | 71 | 88 | 209 | 278 | 224 | 222 |