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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 253 | 236 | 256 | 416 | 318 | 383 | 350 | 640 | 342 | 362 | 288 | 608 | 280 | 312 | 256 | 450 | 271 | 303 | 250 | 407 | 259 | 257 | 227 | 446 | 256 | 273 | 216 | 374 | 211 | 239 | 194 | 335 | 172 | 211 | 159 | 73 | 136 | 129 | 84 | 216 | 79 | 110 | 23 | 175 | 20 | -86 | 65 | -632.2 | 93 |
Afschrijvingen & Amortisatie
| 158 | 152 | 152 | 196 | 145 | 129 | 126 | 122 | 122 | 114 | 111 | 110 | 107 | 109 | 107 | 121 | 102 | 105 | 107 | 109 | 106 | 102 | 102 | 9 | 8 | 8 | 8 | 8 | 8 | 9 | 8 | 14 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 | 4 | 4.289 | 3.3 | 12.681 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -45 | 0 | 0 | 0 | -165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 45 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -161 | 79 | 24 | 819 | -619 | -251 | -337 | 216 | -332 | -264 | 40 | 337 | -487 | -51 | -158 | 287 | -320 | 339 | 266 | 515 | -295 | -188 | 147 | 293 | -359 | 138 | -97 | 264 | -341 | -87 | 226 | 54 | -211 | -124 | -105 | 319 | -315 | -57 | 203 | 255 | -260 | -15 | 198 | 223 | -109 | -118 | 199 | 0 | 0 |
Vorderingen
| -198 | 81 | 83 | 793 | -790 | -465 | -395 | -1,364 | -579 | -868 | 0 | -1,651 | 0 | 0 | 0 | 342 | 0 | 0 | 0 | -87 | 0 | 0 | 0 | -476 | 0 | 0 | 0 | -295 | 0 | 0 | 0 | -266 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| -9 | -2 | 2 | 29 | -2 | -5 | 4 | -70 | -32 | -27 | 0 | -3 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 46 | 66 | -61 | -3 | 173 | 465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 46 | 0 | 0 | 444 | 0 | -246 | -337 | 1,650 | 279 | 631 | 40 | 1,991 | -487 | -51 | -158 | -67 | -320 | 339 | 266 | 599 | -295 | -188 | 147 | 762 | -359 | 138 | -97 | 549 | -341 | -87 | 226 | 316 | -211 | -124 | -105 | 359 | -315 | -57 | 203 | 135 | -260 | -15 | 198 | 218 | -109 | -118 | 199 | 0 | 0 |
Overige Niet-Contante Posten
| 101 | 81 | 302 | 4 | -56 | -127 | -79 | 254 | -54 | -150 | 13 | 170 | 68 | 56 | 46 | 136 | 59 | 86 | 44 | 67 | 101 | 62 | 40 | 69 | -29 | -92 | -61 | 13 | -14 | -2 | -39 | 26 | -18 | -30 | -41 | 297 | -27 | -13 | 2 | 19 | 20 | -45 | 47.7 | 28.319 | 0 | 57 | -10 | 632.2 | -93 |
Kasstroom uit Operationele Activiteiten
| 193 | 548 | 399 | 1,435 | -212 | 134 | 60 | 1,110 | 78 | 62 | 341 | 1,115 | -139 | 317 | 144 | 873 | 10 | 728 | 560 | 989 | 65 | 131 | 414 | 808 | -132 | 319 | 58 | 651 | -144 | 150 | 381 | 415 | -57 | 57 | 13 | 695 | -201 | 59 | 289 | 494 | -157 | 50 | 272 | 439 | -89 | -147 | 254 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| 0 | -548 | 0 | -113 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -88 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -24 | 0 | 0 | 0 | -15 | 0 | 0 | -2 | -13 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -97 | -219 | -132 | -171 | -59 | -142 | -134 | -82 | -223 | -246 | -124 | -74 | -75 | -135 | -136 | -52 | -13 | -139 | -78 | -63 | -125 | -164 | -117 | -105 | -28 | -63 | -41 | -5 | -27 | -172 | -9 | -31 | -180 | -36 | -11 | -32 | -92 | -43 | -66 | -56 | 0 | -47 | -4 | -41 | 0 | 0 | 0 | 0 | 0 |
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 |
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 |
Overige Investeringsactiviteiten
| -11 | -17 | -9 | 90 | -32 | -34 | -23 | 95 | -36 | -30 | -29 | -47 | -23 | -13 | -6 | -10 | -14 | -7 | -3 | -15 | -5 | -4 | -10 | -4 | -1 | -3 | -4 | -7 | -4 | -2 | -5 | -18 | -3 | 0 | -2 | -26 | -3 | -1 | 1 | -18 | -6 | -3 | 0 | 51 | -4 | -8 | -39 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -108 | -236 | -141 | -194 | -91 | -176 | -157 | -129 | -259 | -276 | -153 | -121 | -98 | -148 | -142 | -62 | -27 | -146 | -81 | -78 | -130 | -168 | -127 | -109 | -29 | -66 | -45 | -12 | -31 | -174 | -14 | -49 | -183 | -36 | -13 | -58 | -95 | -44 | -65 | -74 | -6 | -50 | -6 | -3 | -4 | -8 | -39 | 0 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -351 | -338 | -168 | -672 | -197 | -618 | -58 | -647 | -301 | -851 | -547 | -297 | -97 | -400 | -350 | -1,768 | -43 | -590 | -270 | -265 | -600 | -380 | -370 | -400 | 0 | 0 | -200 | -202 | -1,000 | 0 | -500 | -300 | -396 | 0 | -200 | 0 | 0 | 0 | -57 | 0 | 0 | 0 | 0 | -10 | 0 | -2,865 | -50 | 0 | 0 |
Uitgifte van Gewone 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -714 | 0 | 0 | 0 | -662 | 0 | 0 | 0 | -610 | 0 | 0 | 0 | -507 | 0 | -457 | 0 | 0 | 0 | 0 | 0 | -404 | 0 | 0 | 0 | -312 | 0 | 0 | 0 | -252 | 0 | 0 | 0 | -202 | 0 | 0 | 0 | -277 | 0 | 0 | 0 | 0 | -500 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -133 | -1 | 0 | -178 | 264 | 1,119 | 2 | -114 | 493 | 750 | -648 | -399 | -97 | 300 | -448 | -173 | 43 | -590 | -270 | -120 | 588 | 380 | -90 | 0 | 0 | -1 | -1 | -2 | 1,200 | 0 | 500 | 0 | 200 | -2 | 0 | -430 | -1 | -2 | -57 | 0 | -45 | 0 | 0 | 0 | 0 | 3,269 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 218 | -377 | -303 | -850 | 67 | -161 | -56 | -761 | 192 | 140 | -648 | -399 | -97 | -207 | -448 | -173 | 43 | -590 | -270 | -385 | -12 | -24 | -460 | -400 | -1 | -313 | -201 | -202 | 200 | -252 | -500 | -300 | 200 | -204 | -200 | -430 | -1 | -279 | -57 | 0 | -45 | 0 | -500 | -10 | 0 | 404 | -50 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -34 | 15 | -15 | -17 | 28 | -14 | -60 | 10 | 2 | -44 | 51 | 26 | 6 | -27 | 65 | -20 | -1 | -21 | -49 | -20 | -1 | 10 | 33 | -1 | -4 | 4 | 8 | 15 | 2 | -8 | -9 | -1 | 34 | 19 | 17 | -41 | -11 | -11 | -4 | -15 | 8 | 10 | 9 | 0 | -7 | 7 | -6 | 0 | 0 |
Netto Kasstroomverandering
| 269 | -50 | -60 | 374 | -207 | -216 | -213 | 228 | 13 | -119 | -408 | 621 | -329 | -65 | -381 | 619 | 26 | -28 | 159 | 505 | -78 | -50 | -140 | 297 | -166 | -56 | -179 | 451 | 28 | -285 | 359 | 66 | -6 | -164 | -183 | 165 | -307 | -276 | 163 | 405 | -200 | 10 | -225 | 425 | -98 | 256 | 159 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 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 | 413 | 511 | 255 | 0 | 0 |