Bravida Holding AB (publ)
SSE:BRAV.ST
84.45 (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 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,205 | 936 | 986 | 1,046 | 672 | 879 | 1,095 | 1,308 | 1,080 | 1,067 | 1,186 | 1,594 | 973 | 1,302 | 1,367 | 1,748 | 1,129 | 1,103 | 1,131 | 972 | 467 | 545 | 595 | 735 | 438 | 604 | 660 | 839 | 388 | 360 | 645 | 286 | 220 | 226 | 390 | 573 | 408 | 715 | 991 | 828 | 423 | 623 | 613 | 838 | -97.433 | 97.414 | 50 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 55 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -226 | 0 | 0 | 0 | 0 | 194.866 | 0.019 | 3 |
Liquide middelen en kortetermijnbeleggingen
| 1,205 | 936 | 986 | 1,046 | 672 | 879 | 1,095 | 1,308 | 1,080 | 1,067 | 1,186 | 1,594 | 973 | 1,302 | 1,367 | 1,748 | 1,129 | 1,103 | 1,131 | 972 | 467 | 545 | 595 | 735 | 438 | 604 | 660 | 839 | 388 | 360 | 645 | 286 | 220 | 226 | 390 | 575 | 408 | 715 | 991 | 828 | 423 | 623 | 613 | 838 | 97.433 | 97.433 | 53 |
Nettovorderingen
| 9,547 | 9,550 | 9,629 | 9,433 | 10,107 | 9,516 | 8,987 | 9,028 | 8,315 | 7,536 | 6,552 | 6,465 | 6,132 | 5,735 | 5,106 | 4,648 | 5,082 | 5,147 | 5,271 | 5,478 | 5,089 | 4,886 | 4,746 | 5,102 | 4,686 | 4,421 | 4,126 | 4,427 | 3,942 | 3,825 | 3,347 | 3,832 | 3,406 | 3,249 | 3,042 | 3,306.787 | 3,097 | 2,968 | 2,683 | 2,840.557 | 2,686 | 2,669 | 2,363 | 2,525 | 0 | 2,664 | 0 |
Voorraad
| -9,547 | 0 | 0 | 290 | 0 | 0 | 0 | 274 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 86 | 54 | 85 | 0 | 71 | 0 | 0 | 0 | 61 | 0 | 66 | 66 |
Overige vlottende activa
| 10,546 | 878 | 829 | 938 | 958 | 859 | 725 | 1 | 893 | 731 | 601 | 1 | 656 | 597 | 548 | 5,086 | 593 | 563 | 536 | -1 | 608 | 584 | 584 | 1 | 678 | 733 | 558 | 1 | 521 | 614 | 542 | -1 | 407 | 389 | 479 | -0.787 | 386 | 366 | 322 | -0.557 | 303 | 286 | 280 | 199 | 0 | 208.567 | 0 |
Totaal vlottende activa
| 11,751 | 11,364 | 11,444 | 11,417 | 11,737 | 11,254 | 10,807 | 10,611 | 10,288 | 9,334 | 8,339 | 8,764 | 7,761 | 7,634 | 7,021 | 6,969 | 6,804 | 6,813 | 6,938 | 6,571 | 6,164 | 6,015 | 5,925 | 5,946 | 5,802 | 5,758 | 5,344 | 5,362 | 4,851 | 4,799 | 4,534 | 4,219 | 4,033 | 3,864 | 3,911 | 3,967 | 3,945 | 4,049 | 3,996 | 3,739 | 3,412 | 3,578 | 3,256 | 3,623 | 97.433 | 3,036 | 4,811 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 1,334 | 1,361 | 1,435 | 1,452 | 1,250 | 1,130 | 1,041 | 1,327 | 991 | 897 | 936 | 1,144 | 957 | 981 | 980 | 1,112 | 868 | 936 | 998 | 1,132 | 913 | 951 | 978 | 86 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 62.738 | 0 | 55 | 0 | 48.887 | 0 | 0 | 0 | 38 | 0 | 36 | 36 |
Goodwill
| 11,299 | 11,305 | 11,144 | 11,000 | 10,663 | 10,704 | 10,488 | 10,407 | 10,287 | 9,930 | 9,707 | 9,530 | 9,291 | 9,223 | 9,081 | 8,903 | 8,957 | 8,908 | 8,807 | 8,731 | 8,743 | 8,586 | 8,347 | 8,210 | 8,153 | 8,150 | 8,002 | 7,843 | 7,796 | 7,780 | 7,593 | 7,599 | 7,508 | 7,276 | 7,239 | 7,210.552 | 7,185 | 7,120 | 0 | 6,940.01 | 0 | 0 | 0 | 6,733.131 | 0 | 6,744.49 | 2,271.49 |
Immateriële activa
| 0 | 0 | 0 | 34 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 3 | 0 | 0 | 9,081 | 1 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 12.635 | 0 | 3 | 7,019 | 2.87 | 6,825 | 6,815 | 6,749 | 3.869 | 0 | 4.51 | 4.51 |
Goodwill en immateriële activa
| 11,299 | 11,305 | 11,144 | 11,001 | 10,663 | 10,704 | 10,488 | 10,441 | 10,287 | 9,930 | 9,707 | 9,533 | 9,291 | 9,223 | 9,081 | 8,904 | 8,957 | 8,908 | 8,807 | 8,734 | 8,743 | 8,586 | 8,347 | 8,216 | 8,153 | 8,150 | 8,002 | 7,853 | 7,796 | 7,780 | 7,593 | 7,611 | 7,508 | 7,276 | 7,239 | 7,223.187 | 7,185 | 7,120 | 7,019 | 6,942.88 | 6,825 | 6,815 | 6,749 | 6,737 | 0 | 6,749 | 2,276 |
Langetermijnbeleggingen
| 0 | 0 | 0 | -20 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 10 | 0 | 11 | 0 | 239 | 0 | 0 | 0 | 7.4 | 0 | 45.4 | 45.4 |
Belastingvorderingen
| 0 | 0 | 0 | 20 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 26 | 0 | -66 | 0 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 447 | 462 | 467 | 463 | 452 | 450 | 408 | 17 | 358 | 317 | 292 | -1 | 218 | 201 | 203 | 1 | 178 | 173 | 184 | 27 | 172 | 168 | 171 | 2 | 153 | 157 | 154 | 28 | 149 | 153 | 144 | -1 | 204 | 175 | 140 | 107.075 | 313 | 342 | 364 | 2.233 | 401 | 384 | 339 | 266.6 | -97.433 | -6,830.4 | -2,357.4 |
Totaal niet-vlottende activa
| 13,080 | 13,128 | 13,046 | 12,916 | 12,365 | 12,284 | 11,937 | 11,860 | 11,636 | 11,144 | 10,935 | 10,752 | 10,466 | 10,405 | 10,264 | 10,084 | 10,003 | 10,017 | 9,989 | 9,939 | 9,828 | 9,705 | 9,496 | 8,378 | 8,306 | 8,307 | 8,156 | 7,998 | 7,945 | 7,933 | 7,737 | 7,743 | 7,712 | 7,451 | 7,379 | 7,429 | 7,498 | 7,462 | 7,383 | 7,326 | 7,226 | 7,199 | 7,088 | 7,049 | -97.433 | 6,830.4 | 2,357.4 |
Totaal activa
| 24,831 | 24,492 | 24,489 | 24,333 | 24,102 | 23,538 | 22,744 | 22,472 | 21,924 | 20,478 | 19,273 | 19,516 | 18,227 | 18,039 | 17,285 | 17,053 | 16,807 | 16,830 | 16,928 | 16,510 | 15,992 | 15,720 | 15,421 | 14,324 | 14,107 | 14,065 | 13,500 | 13,360 | 12,796 | 12,732 | 12,272 | 11,962 | 11,745 | 11,314 | 11,290 | 11,396 | 11,443 | 11,512 | 11,379 | 11,064 | 10,638 | 10,777 | 10,344 | 10,672 | 0 | 10,072 | 7,445 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2,717 | 2,613 | 2,743 | 3,204 | 2,855 | 2,821 | 2,945 | 3,259 | 2,797 | 2,462 | 2,264 | 2,534 | 2,163 | 2,311 | 1,984 | 2,123 | 2,166 | 2,191 | 2,229 | 2,239 | 1,960 | 1,919 | 2,008 | 2,058 | 1,952 | 1,863 | 1,663 | 1,866 | 1,600 | 1,530 | 1,439 | 1,468 | 1,295 | 1,202 | 1,226 | 1,399 | 1,237 | 1,211 | 1,104 | 1,030 | 975 | 975 | 979 | 964 | 0 | 1,004 | 985 |
Kortlopende schulden
| 4,244 | 1,564 | 482 | 3,714 | 428 | 406 | 386 | 1,447 | 359 | 337 | 350 | 1,959 | 333 | 340 | 339 | 1,693 | 308 | 322 | 336 | 1,835 | 336 | 332 | 332 | 800 | 0 | 0 | 0 | 1,001 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 305.262 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 691 | 0 | 0 | 0 | 511 | 0 | 0 | 0 | 701 | 0 | 0 | 0 | 481 | 0 | 0 | 0 | 532 | 0 | 0 | 0 | 432 | 0 | 0 | 0 | 398 | 0 | 0 | 0 | 449 | 0 | 0 | 0 | 359.352 | 0 | 0 | 0 | 265.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 4,917 | 4,780 | 4,685 | 4,268 | 4,673 | 4,485 | 3,988 | 3,938 | 4,126 | 3,824 | 3,346 | 6,010 | 2,833 | 2,493 | 2,264 | 4,586 | 2,112 | 2,292 | 2,258 | 4,359 | 1,963 | 1,907 | 1,905 | 3,975 | 0 | 0 | 0 | 3,555 | 0 | 0 | 0 | 3,221 | 0 | 0 | 0 | 3,034.34 | 0 | 0 | 0 | 2,722.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 2,507 | 4,716 | 5,225 | 2,078 | 5,547 | 5,521 | 4,884 | 3,541 | 5,148 | 5,308 | 4,383 | 377 | 4,826 | 4,563 | 4,261 | 326 | 3,459 | 3,428 | 3,830 | 281 | 3,729 | 3,753 | 3,242 | 287 | 5,129 | 5,383 | 5,021 | 220 | 4,858 | 4,051 | 3,654 | 246 | 3,656 | 3,569 | 3,550 | 225.398 | 3,152 | 3,368 | 3,105 | 138.5 | 2,673 | 2,884 | 2,517 | 2,550 | 0 | 2,590 | 4,599 |
Totaal kortlopende verplichtingen
| 14,385 | 13,673 | 13,135 | 13,264 | 13,503 | 13,233 | 12,203 | 12,185 | 12,430 | 11,931 | 10,343 | 10,880 | 10,155 | 9,707 | 8,848 | 8,728 | 8,045 | 8,233 | 8,653 | 8,714 | 7,988 | 7,911 | 7,487 | 7,120 | 7,081 | 7,246 | 6,684 | 6,642 | 6,458 | 5,581 | 5,093 | 4,938 | 4,951 | 4,771 | 4,776 | 4,964 | 4,389 | 4,579 | 4,209 | 3,897 | 3,648 | 3,859 | 3,496 | 3,514 | 0 | 3,594 | 5,584 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 500 | 979 | 1,665 | 844 | 746 | 676 | 1,166 | 654 | 582 | 608 | 638 | 645 | 662 | 662 | 1,179 | 574 | 627 | 673 | 1,200 | 586 | 625 | 648 | 1,300 | 2,039 | 2,015 | 1,895 | 1,700 | 2,053 | 3,036 | 2,958 | 2,700 | 3,175 | 3,000 | 2,874 | 2,700 | 3,747 | 3,781 | 3,814 | 3,441 | 3,643 | 3,626 | 3,608 | 3,312 | 0 | 2,814 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | -1,312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 656 | 0 | 0 | 0 | 732 | 0 | 0 | 0 | 654 | 0 | 0 | 0 | 369 | 0 | 0 | 0 | 127 | 0 | 0 | 0 | -1,375 | 0 | 0 | 0 | -1,082.738 | 0 | 0 | 0 | 191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 648 | 0 | 0 | 0 | 628 | 0 | 0 | 0 | 386 | 0 | 0 | 0 | 322 | 0 | 0 | 0 | 258 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 192 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 87 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 2,253 | 2,262 | 1,826 | 1,801 | 1,639 | 1,670 | 1,685 | 558 | 1,580 | 1,027 | 1,243 | 124 | 1,191 | 1,678 | 1,588 | 216 | 2,154 | 2,151 | 1,845 | 88 | 2,063 | 2,044 | 1,799 | 48 | -1 | 0 | -1 | 37 | -1 | -1 | 0 | 1,475 | 0 | 0 | -1 | 1,173.738 | 1 | 1 | 0 | 179 | 0 | 1 | 0 | 145 | 0 | -2,814 | 0 |
Totaal niet-vlottende verplichtingen
| 2,253 | 2,762 | 2,805 | 2,802 | 2,483 | 2,416 | 2,361 | 2,352 | 2,234 | 1,609 | 1,851 | 1,804 | 1,836 | 2,340 | 2,250 | 2,449 | 2,728 | 2,778 | 2,518 | 2,200 | 2,649 | 2,669 | 2,447 | 1,966 | 2,038 | 2,015 | 1,894 | 2,056 | 2,052 | 3,035 | 2,958 | 2,946 | 3,175 | 3,000 | 2,873 | 2,878 | 3,748 | 3,782 | 3,814 | 3,861 | 3,643 | 3,627 | 3,608 | 3,457 | 0 | 2,814 | 0 |
Totaal passiva
| 16,638 | 16,435 | 15,940 | 16,066 | 15,986 | 15,649 | 14,564 | 14,537 | 14,664 | 13,540 | 12,194 | 12,684 | 11,991 | 12,047 | 11,098 | 11,177 | 10,773 | 11,011 | 11,171 | 10,914 | 10,637 | 10,580 | 9,934 | 9,086 | 9,119 | 9,261 | 8,578 | 8,698 | 8,510 | 8,616 | 8,051 | 7,884 | 8,126 | 7,771 | 7,649 | 7,842 | 8,137 | 8,361 | 8,023 | 7,758 | 7,291 | 7,486 | 7,104 | 6,971 | 0 | 6,693 | 5,584 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5,472 | 4 | 4 | 4,793 | 4,911 | 4 | 4,277 | 4,107 | 4,210 | 4 | 3,608 | 3,534 | 3,632 | 4 | 3,295 | 3,142 | 3,343 | 4 | 3,341 | 3,285 | 3,235 | 4 | 0 | 4 | 10 |
Ingehouden winsten
| 0 | 0 | 0 | 4,685 | 0 | 0 | 0 | 4,218 | 0 | 0 | 0 | 3,281 | 0 | 0 | 0 | 2,418 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 1,651 | 0 | 0 | 0 | 1,124 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 82 | 0 | 0 | 0 | -86 | 0 | 0 | 0 | 245 | 0 | -162 | 1,663 |
Overige gereserveerde algehele resultaten
| 0 | 8,024 | 8,505 | 23 | 8,071 | 7,847 | 8,130 | 155 | 7,224 | 6,907 | 0 | 13 | 6,217 | 5,973 | 4 | -85 | 6,028 | 5,809 | 5,744 | 65 | 5,334 | 5,120 | 0 | 50 | 4,972 | 0 | 0 | 6 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | -61 | 0 | 0 | 0 | -143 | 0 | 0 | 0 | -70 | 3,377 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 8,161 | 0 | 0 | 3,517 | 0 | 0 | 0 | 3,518 | -2 | 0 | 7,050 | 3,518 | 0 | 0 | 6,162 | 3,433 | 0 | 0 | 0 | 3,518 | 0 | 0 | 0 | 3,518 | 0 | 0 | 0 | 3,518 | 0 | 0 | 0 | 3,518 | 0 | 0 | 0 | 3,457 | 0 | 0 | 0 | 3,375 | 0 | 0 | 0 | 3,518 | 2 | 3,535 | -1,673 |
Totaal eigen vermogen van aandeelhouders
| 8,165 | 8,028 | 8,509 | 8,229 | 8,075 | 7,851 | 8,134 | 7,895 | 7,226 | 6,911 | 7,054 | 6,816 | 6,221 | 5,977 | 6,170 | 5,855 | 6,032 | 5,813 | 5,748 | 5,587 | 5,338 | 5,124 | 5,472 | 5,223 | 4,976 | 4,793 | 4,911 | 4,652 | 4,277 | 4,107 | 4,210 | 4,067 | 3,608 | 3,534 | 3,632 | 3,543 | 3,295 | 3,142 | 3,343 | 3,293 | 3,341 | 3,285 | 3,235 | 3,697 | 3,379 | 3,377 | 1,673 |
Totaal eigen vermogen
| 8,193 | 8,057 | 8,549 | 8,266 | 8,116 | 7,889 | 8,180 | 7,935 | 7,260 | 6,938 | 7,079 | 6,832 | 6,236 | 5,992 | 6,187 | 5,876 | 6,034 | 5,819 | 5,757 | 5,596 | 5,355 | 5,140 | 5,487 | 5,238 | 4,988 | 4,804 | 4,922 | 4,662 | 4,286 | 4,116 | 4,221 | 4,078 | 3,619 | 3,543 | 3,641 | 3,554 | 3,306 | 3,151 | 3,356 | 3,306 | 3,347 | 3,291 | 3,240 | 3,701 | 3,379 | 3,379 | 1,673 |
Totaal passiva en aandeelhoudersvermogen
| 24,831 | 24,492 | 24,489 | 24,333 | 24,102 | 23,538 | 22,744 | 22,472 | 21,924 | 20,478 | 19,273 | 19,516 | 18,227 | 18,039 | 17,285 | 17,053 | 16,807 | 16,830 | 16,928 | 16,510 | 15,992 | 15,720 | 15,421 | 14,324 | 14,107 | 14,065 | 13,500 | 13,360 | 12,796 | 12,732 | 12,272 | 11,962 | 11,745 | 11,314 | 11,290 | 11,396 | 11,443 | 11,512 | 11,379 | 11,064 | 10,638 | 10,777 | 10,344 | 10,672 | 3,379 | 0 | 0 |