BHG Group AB (publ)
SSE:BHG.ST
15.73 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||
Nettowinst
| -67.2 | -102.3 | 88.5 | -159.7 | -1,022.5 | 221.4 | 54.1 | -273.8 | -221.2 | 255.5 | 221.2 | -178.4 | 221.9 | 344.8 | 242.6 | -103 | 244.6 | 273.5 | 135.1 | -56.7 | 107.9 | 114.5 | 67.4 | 10.3 | 28.3 | 50.6 | -42 | -33.981 | 33.4 | 35.9 | 1.6 | -30.3 |
Afschrijvingen & Amortisatie
| 0 | 148.1 | 112.2 | 186.1 | 203.7 | 153.4 | 154.5 | 153.1 | 139.6 | 132.1 | 123.7 | 115.4 | 99 | 83.2 | 73.8 | 26.9 | 61.4 | 51.7 | 65.9 | 23.6 | 49.1 | 42.7 | 40.6 | -0.4 | 17.3 | 16.5 | 15.2 | 3.1 | 14 | 12.4 | 10.4 | 7.4 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -1.2 | -204.1 | 0 | 0 | -9.5 | 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 | 1.2 | 0.4 | 0 | 0 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.5 | 0 | 0 | 0 | 1.6 | 0 | 0 | 0 | 11.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 20.1 | 248.5 | -152.7 | 191 | 186.7 | 667.2 | 223.9 | -15.2 | -266.2 | -368 | 21.3 | -481.7 | -430.5 | 0.1 | -93.5 | -12.6 | -208.4 | 348.8 | 34 | -73.8 | -58.7 | 137.5 | -24.2 | -38.3 | -75.1 | 112.2 | 23.9 | 28.609 | -22.9 | 96.2 | -28.2 | -19 |
Vorderingen
| 0 | 0 | 0 | 35.4 | 0 | 0 | 0 | 20.2 | 0 | 0 | 0 | -43.5 | 0 | 0 | 0 | -75.7 | 0 | 0 | 0 | -41.1 | 0 | 0 | 0 | -31.1 | 0 | 0 | 0 | -31.2 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 1,101.1 | 0 | 0 | 0 | -355.8 | 0 | 0 | 0 | -877.3 | 0 | 0 | 0 | -92.3 | 0 | 0 | 0 | -90.4 | 0 | 0 | 0 | -98.5 | 0 | 0 | 0 | 47.2 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 10.9 | 0 | 0 | 0 | 0 | 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
| 20.1 | 248.5 | -152.7 | -956.4 | 186.7 | 667.2 | 223.9 | 320.4 | -266.2 | -368 | 21.3 | 471.4 | -430.5 | 0.1 | -93.5 | 70.1 | -208.6 | 348.7 | 33.6 | 65.6 | -58.7 | 137.5 | -24.2 | -19.2 | -75.1 | 112.2 | 23.9 | -14.7 | -22.9 | 96.2 | -28.2 | -19 |
Overige Niet-Contante Posten
| 150.4 | 294.7 | 175.7 | 87.7 | 1,059.5 | -275.2 | -221.7 | 203.4 | 214.8 | -181.4 | -244.5 | 408.9 | -23.4 | -8.8 | -29.6 | 335.6 | -15.3 | -17.2 | -20.8 | 177.2 | 0.1 | 27.1 | -0.1 | 50.6 | 0.1 | 2 | -2.2 | 30.683 | 2.1 | -0.1 | -5.3 | 4.7 |
Kasstroom uit Operationele Activiteiten
| 103.3 | 292.8 | -110.8 | 305.1 | 223.7 | 766.8 | 210.8 | 67.5 | -133 | -161.8 | 121.7 | -251.2 | -232 | 336.1 | 119.5 | 220 | 20.9 | 605.1 | 148.3 | 46.7 | 49.3 | 252 | 43.1 | 22.6 | -46.7 | 162.8 | -18.1 | 25.311 | 10.5 | 132 | -26.6 | -37.2 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | -33.7 | -37.7 | 85.7 | -39 | -47.2 | -37.3 | 82.3 | -41.5 | -49.6 | -48.9 | 44.2 | -43.6 | -41.6 | 0 | -25.1 | 0 | 0 | 0 | -24.4 | 0 | -0.1 | 0 | -8.9 | 0 | 0 | 0 | -7.6 | 0 | 0 | 0 | -5.7 |
Netto Overnames
| -6.2 | 36.2 | -2.4 | 11.4 | -342.8 | -153.8 | -3.3 | -3.4 | -43.4 | -156.6 | -53.7 | -3.4 | -908.3 | -563.2 | -136 | -1,738.3 | -84.2 | -6.2 | -30 | -77.8 | -72.5 | -27.1 | -74 | -11.1 | -27.6 | -7.7 | -12 | 197.15 | 10.5 | -400.8 | -538.6 | -2,197.2 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | -82.4 | 0 | 0 | 0 | -0.5 | 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 | 0.5 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -28.5 | -33.8 | -37.8 | -175 | 7.7 | 5.5 | 1.8 | -54.8 | 1.6 | 1.1 | -54.6 | -58.1 | -107.9 | -41.3 | -37.2 | -120.6 | -16 | -19.4 | -26.2 | -32.4 | -17.9 | -24.6 | -21.6 | -21.5 | -16.7 | -19.3 | -10.4 | -9.552 | -6.1 | -7.4 | -5.3 | 1.6 |
Kasstroom uit Investeringsactiviteiten
| -34.7 | 2.6 | -30.7 | -77.9 | -374.1 | -195.5 | -38.8 | -58.2 | -83.3 | -205.1 | -108.3 | -61.5 | -1,016.2 | -604.5 | -173.2 | -1,858.9 | -100.2 | -25.6 | -56.2 | -110.2 | -90.4 | -51.8 | -95.6 | -32.6 | -44.3 | -27 | -22.4 | 187.598 | 4.4 | -408.2 | -543.9 | -2,201.3 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||
Schuldaflossingen
| -67.2 | 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 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 2.3 | 83.6 | 705 | 0.9 | 989.4 | 0.1 | 5.3 | 0 | 20.7 | 1,715.8 | 0 | 12.9 | 0 | 0 | 0 | 0 | 6 | 0 | -1.8 | 0.1 | 6.5 | 343.3 | -204.47 | 3.2 | 186 | 441 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.8 | 0 | 0 | 0 | -204.5 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,471.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -58.9 | -1.2 | -48.8 | 3.8 | -39 | -47.2 | -41.9 | -357.1 | 474.8 | -24 | 282.4 | 42.3 | 987.5 | 2,942.5 | 151.5 | 1,191.3 | 76.2 | -2.7 | 39.3 | 77.7 | 100.7 | 20.3 | 108.6 | 11.9 | 31.1 | 650.8 | 343.3 | 22.75 | 3.4 | 248.4 | 129.9 | 1,732 |
Kasstroom uit Financieringsactiviteiten
| -126.1 | -280.7 | 80.1 | -598.3 | -116.5 | -133.1 | -47.2 | -225.2 | 392.9 | 389.2 | 208.2 | -91.6 | 933.9 | -667.6 | 1,677 | 1,084.5 | 54.3 | -30.4 | -5 | 33.3 | 63.6 | -186.5 | 87.2 | 1.9 | 31 | -299.5 | 340 | -202.279 | 3.2 | 348.9 | 570.9 | 2,291.3 |
Overige Informatie: | ||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -18.6 | 0.8 | 14.5 | -27.2 | -14.9 | 21.6 | -11.9 | 1.2 | -4.2 | -6.8 | 9.3 | 0.3 | 1 | -8 | 12.4 | -20.9 | 1.2 | -17.3 | 8.9 | -6.5 | 3 | 2.7 | 3.6 | -2.4 | -2.4 | 3.1 | 4.8 | 1.643 | -0.5 | -0.1 | -0.1 | 0.4 |
Netto Kasstroomverandering
| -72.2 | 15.5 | -47 | -398.2 | -281.8 | 459.8 | 112.9 | -214.7 | 172.4 | 15.5 | 230.9 | -403.9 | -313.4 | -943.9 | 1,635.7 | -575.2 | -23.9 | 531.8 | 96 | -36.8 | 25.4 | 16.4 | 38.4 | -10.6 | -62.4 | -160.7 | 304.4 | 12.273 | 17.5 | 72.7 | 0.3 | 53.2 |
Kaspositie aan het Einde van de Periode
| 266.6 | 338.8 | 323.3 | 370.3 | 768.5 | 1,050.3 | 590.5 | 477.6 | 692.3 | 519.9 | 504.4 | 273.5 | 677.4 | 990.8 | 1,934.7 | 299 | 874.2 | 898.1 | 366.3 | 270.3 | 307.1 | 281.7 | 265.3 | 226.9 | 237.5 | 299.9 | 460.5 | 156.073 | 143.8 | 126.3 | 53.6 | 53.3 |