BICO Group AB (publ)
SSE:BICO.ST
45.4 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 562 | 690.7 | 859.5 | 925.2 | 465.3 | 547.1 | 378.7 | 481.2 | 333.2 | 441.2 | 2,679.3 | 808.687 | 117.991 | 96.197 | 42.39 | 39.845 | 10.28 | 13.787 | 22.226 | 23.038 | 13.018 | 57.412 | 15.469 | 10.062 | 21.436 | 28.225 | 31.715 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 223 | 443.7 | 934.7 | 993.8 | 773.9 | 1,021.4 | 74.9 | 187.111 | 233.757 | 311.534 | 26.69 | 69.273 | 70.035 | 90.226 | 100.933 | 113.468 | 40.306 | 0 | 46.676 | 34.556 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 562 | 690.7 | 859.5 | 925.2 | 688.3 | 990.8 | 1,313.4 | 1,475 | 1,107.1 | 1,462.6 | 2,754.2 | 995.798 | 351.748 | 407.731 | 69.08 | 109.118 | 80.315 | 104.013 | 123.159 | 136.506 | 53.324 | 57.412 | 62.145 | 44.618 | 21.436 | 28.225 | 31.715 |
Nettovorderingen
| 826 | 821.7 | 705.6 | 1,018.6 | 776 | 704 | 675 | 677 | 443 | 322.1 | 201.4 | 80.913 | 66.447 | 58.282 | 0 | 60.974 | 37.255 | 0 | 0 | 21.326 | 0 | 12.342 | 0 | 0 | 0 | 3.322 | 0 |
Voorraad
| 505.3 | 549.4 | 546.3 | 493.1 | 556.9 | 489.6 | 416.5 | 320.6 | 278.3 | 224.4 | 148.4 | 41.564 | 43.629 | 35.789 | 33.67 | 28.677 | 11.246 | 7.85 | 4.805 | 4.012 | 3.606 | 3.685 | 3.211 | 2.315 | 0.9 | 0.585 | 0.464 |
Overige vlottende activa
| 123.7 | 66.5 | 93.6 | 0.1 | 84.8 | 134.4 | 87.3 | 858.4 | 52.3 | 107.1 | 78.5 | 5.44 | 7.906 | 9.213 | 70.764 | 0.001 | 4.765 | 30.179 | 40.574 | 0.001 | 15.84 | 0.001 | 9.793 | 5.496 | 3.94 | -0.001 | 3.289 |
Totaal vlottende activa
| 2,017 | 2,128.3 | 2,205 | 2,437 | 2,169.8 | 2,347.4 | 2,531.3 | 2,654 | 1,880.7 | 2,116.2 | 3,182.5 | 1,123.715 | 469.73 | 511.015 | 173.514 | 198.77 | 133.581 | 142.042 | 168.538 | 161.845 | 72.77 | 73.44 | 75.149 | 52.429 | 26.276 | 32.131 | 35.468 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 723.1 | 759.6 | 968.2 | 901.4 | 867.9 | 797.8 | 542 | 457.6 | 375.6 | 358.7 | 209.3 | 71.389 | 51.011 | 52.258 | 38.775 | 8.583 | 3.651 | 3.534 | 1.741 | 0.998 | 1.021 | 0.32 | 0.192 | 0.209 | 0.167 | 0.209 | 0.192 |
Goodwill
| 4,678.4 | 4,723 | 0 | 5,273.7 | 0 | 0 | 0 | 5,441.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276.762 | 49.47 | 48.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,313.7 | 1,360.9 | 0 | 1,439.2 | 0 | 0 | 0 | 1,081.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.088 | 58.671 | 53.258 | 37.463 | 30.406 | 25.59 | 22.131 | 18.273 | 14.457 | 9.96 | 5.907 | 3.299 |
Goodwill en immateriële activa
| 5,992.1 | 6,083.9 | 6,707.5 | 6,712.9 | 7,596 | 7,198.8 | 6,635.5 | 6,522.7 | 4,393.8 | 4,123.9 | 2,573 | 427.875 | 424.658 | 413.211 | 391.055 | 389.85 | 108.141 | 101.358 | 37.463 | 30.406 | 25.59 | 22.131 | 18.273 | 14.457 | 9.96 | 5.907 | 3.299 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | -189.9 | -416 | -909.6 | -990.4 | -753.7 | -1,008.7 | -63 | -185.088 | -228.855 | -309.06 | -25.847 | 0.543 | -69.401 | -89.524 | -0.001 | 0 | 0 | 0 | -45.403 | -33.283 | 0 | 0 | 0 |
Belastingvorderingen
| 76.3 | 97.3 | 119.1 | 101.9 | 122.6 | 126.5 | 113.2 | 96.5 | 114.3 | 81.7 | 71.7 | 24.337 | 19.322 | 12.952 | 6.567 | 5.376 | 0 | 0 | 1.463 | 1.733 | 0.665 | 0.79 | 0.93 | 0.847 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 50.1 | 43.7 | 42.3 | 43.6 | 223.9 | 443.7 | 934.7 | 1,014.2 | 773.9 | 1,021.4 | 74.9 | 187.111 | 233.757 | 311.534 | 26.69 | 0.001 | 70.035 | 90.226 | 0.001 | 0 | 0.001 | 1.326 | 46.675 | 34.556 | 1.272 | 1.273 | 1.273 |
Totaal niet-vlottende activa
| 6,841.6 | 6,984.5 | 7,837.1 | 7,759.8 | 8,620.5 | 8,150.8 | 7,315.8 | 7,100.6 | 4,903.9 | 4,577 | 2,865.9 | 525.624 | 499.893 | 480.895 | 437.24 | 404.353 | 112.426 | 105.594 | 40.667 | 33.137 | 27.277 | 24.567 | 20.667 | 16.786 | 11.399 | 7.389 | 4.764 |
Totaal activa
| 8,858.6 | 9,112.8 | 10,042.1 | 10,196.8 | 10,790.2 | 10,498.2 | 9,847.1 | 9,754.6 | 6,784.6 | 6,693.2 | 6,048.4 | 1,649.339 | 969.623 | 991.91 | 610.754 | 603.123 | 246.007 | 247.636 | 209.205 | 194.982 | 100.047 | 98.006 | 95.816 | 69.215 | 37.675 | 39.52 | 40.232 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 137.7 | 150.7 | 147.1 | 132.6 | 164.3 | 167 | 151.7 | 129.1 | 90.5 | 116.3 | 88.9 | 10.375 | 12.844 | 18.235 | 10.837 | 14.113 | 8.573 | 8.453 | 6.24 | 3.756 | 4.808 | 2.68 | 3.579 | 2.743 | 1.987 | 1.442 | 0.747 |
Kortlopende schulden
| 116.7 | 123.2 | 101.2 | 97.7 | 95 | 101.1 | 73.9 | 58.3 | 54.5 | 49.5 | 1,499.8 | 14.58 | 10.659 | 8.652 | 6.308 | 0 | 1.702 | 1.683 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 49.8 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 0.096 | 0.481 | 0.755 | 2.417 | 0 | 0 | 0 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 395 | 440.1 | 0 | 0 | 0 | 0 | 0 | 391.4 | 126.5 | 130 | 160.9 | 35.03 | 17.716 | 15.612 | 17.7 | 0 | 11.284 | 13.923 | 0 | 0 | 0 | 0 | 0 | 2.883 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 589.4 | 214.7 | 612 | 709.2 | 784.6 | 730.9 | 499.1 | 151.7 | 222.5 | 184.7 | 35.3 | 3.086 | 5.082 | 3.039 | 4.022 | 22.379 | 0.928 | 0.803 | 15.977 | 4.465 | 5.005 | 3.384 | 2.465 | 0.443 | 2.733 | 3.355 | 4.039 |
Totaal kortlopende verplichtingen
| 843.8 | 928.7 | 860.3 | 939.5 | 1,043.9 | 999 | 724.7 | 730.5 | 494 | 480.5 | 1,784.9 | 63.071 | 46.301 | 45.538 | 38.867 | 36.492 | 22.487 | 24.862 | 22.217 | 8.221 | 9.813 | 6.064 | 6.044 | 6.369 | 4.72 | 4.797 | 4.785 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 1,760.9 | 1,781.6 | 1,773.2 | 1,755.4 | 1,747.6 | 1,740.3 | 1,580 | 1,548.4 | 1,510.3 | 1,481.1 | 110.7 | 47.912 | 32.88 | 26.961 | 20.094 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0 | 0 | 2.7 | 3 | 3 | 3 |
Uitgestelde opbrengsten niet-vlottend
| 26.9 | 26.4 | 0 | 0 | 0 | 0 | 0 | 19.5 | 17.6 | 15.4 | 0 | 0 | 0 | 0 | 2.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 295.6 | 320 | 332.7 | 345.1 | 341.7 | 316.9 | 269.7 | 260.2 | 134.7 | 87.1 | 87.7 | 14.572 | 15.05 | 15.283 | 14.227 | 15.408 | 0.671 | 0.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 31.8 | 17.4 | 224.2 | 224.6 | 294.3 | 294.7 | 386.5 | 393.3 | 203.3 | 196.9 | 5 | 1.189 | 1.358 | 1.511 | -0.001 | 0.98 | 0 | 0.963 | 0.001 | 0.002 | 0.28 | 1.74 | 0.164 | 0.099 | 0.089 | 1.291 | 1.908 |
Totaal niet-vlottende verplichtingen
| 2,088.3 | 2,145.4 | 2,330.1 | 2,325.1 | 2,383.6 | 2,351.9 | 2,236.2 | 2,221.4 | 1,865.9 | 1,780.5 | 203.4 | 63.673 | 49.288 | 43.755 | 36.971 | 16.988 | 1.271 | 2.319 | 0.601 | 0.602 | 0.88 | 1.74 | 0.164 | 2.799 | 3.089 | 4.291 | 4.908 |
Totaal passiva
| 2,932.1 | 3,074.1 | 3,190.4 | 3,264.6 | 3,427.5 | 3,350.9 | 2,960.9 | 2,951.9 | 2,359.9 | 2,261 | 1,988.3 | 126.744 | 95.589 | 89.293 | 75.838 | 53.48 | 23.758 | 27.181 | 22.818 | 8.823 | 10.693 | 7.804 | 6.208 | 9.168 | 7.809 | 9.088 | 9.693 |
Eigen vermogen: | |||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 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
| 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.4 | 1.179 | 1.072 | 0 | 0.975 | 0.975 | 0.834 | 0.834 | 0.832 | 0.832 | 0.757 | 0.757 | 0.757 | 0.724 | 0.69 | 0.69 | 0.69 |
Ingehouden winsten
| -2,193 | -2,122.7 | -1,224.3 | -1,106.6 | -207.4 | -273.8 | -317.4 | -273.8 | -248.4 | -144.2 | -93.9 | -60.153 | -45.931 | 0 | -3.412 | 1.735 | 6.726 | 6.187 | 2.01 | 1.154 | -0.237 | -17.653 | -14.941 | -11.259 | -6.957 | -3.224 | -1.628 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 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 totale aandeelhoudersvermogen
| 8,090.4 | 8,132.2 | 8,047.5 | 8,009.8 | 7,538.1 | 7,390.5 | 7,173.3 | 7,046.1 | 4,643.4 | 4,568.8 | 4,146 | 1,576.389 | 917.086 | 900.558 | 537.353 | 546.933 | 214.689 | 213.434 | 183.545 | 184.173 | 88.834 | 107.098 | 103.792 | 70.582 | 36.133 | 32.966 | 31.477 |
Totaal eigen vermogen van aandeelhouders
| 5,899.2 | 6,011.3 | 6,825 | 6,905 | 7,332.3 | 7,118.3 | 6,857.5 | 6,773.9 | 4,396.4 | 4,426 | 4,053.5 | 1,517.415 | 872.227 | 900.558 | 534.916 | 549.643 | 222.249 | 220.455 | 186.387 | 186.159 | 89.354 | 90.202 | 89.608 | 60.047 | 29.866 | 30.432 | 30.538 |
Totaal eigen vermogen
| 5,926.5 | 6,038.7 | 6,851.7 | 6,932.2 | 7,362.7 | 7,147.3 | 6,857.5 | 6,773.9 | 4,396.4 | 4,426 | 4,053.5 | 1,517.415 | 872.227 | 900.558 | 534.916 | 549.643 | 222.249 | 220.455 | 186.387 | 186.159 | 89.354 | 90.202 | 89.608 | 60.047 | 29.866 | 30.432 | 30.538 |
Totaal passiva en aandeelhoudersvermogen
| 8,858.6 | 9,112.8 | 10,042.1 | 10,196.8 | 10,790.2 | 10,498.2 | 9,847.1 | 9,754.6 | 6,784.6 | 6,693.2 | 6,048.4 | 1,649.339 | 969.623 | 991.91 | 610.754 | 603.123 | 246.007 | 247.636 | 209.205 | 194.982 | 100.047 | 98.006 | 95.816 | 69.215 | 37.675 | 39.52 | 40.232 |