Bergs Timber AB (publ)
SSE:BRG-B.ST
44.55 (SEK) • At close December 21, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -37 | -18 | 6 | 23 | 156 | 59 | 84 | 164 | 120 | 54 | 36 | 121 | 18 | 9 | -36 | -6 | 31 | 56 | 63.7 | 54.6 | 12.3 | 20.2 | 10.1 | 20.6 | -13.6 | 14 | -30.1 | 6 | 4.4 | 15.7 | -59.1 | 15.1 | 0.7 | 6.2 | -23.8 | 9.7 | -1.3 | 2 | 4.2 | -6.5 | -2.9 | -16.7 | -10.4 | -12.4 | -6.3 | -9.8 | -12.5 | -5.5 | -18.6 | -2.8 | 14.7 | 4.5 |
Afschrijvingen & Amortisatie
| 0 | 0 | 24 | 23 | 22 | 21 | 0 | 20 | 18 | 18 | 20 | 22 | 17 | 16 | 52 | 17 | 22 | 0 | 18.9 | 10.2 | 8.8 | 8.3 | 11.2 | 12 | 0 | 10.8 | 0 | 10.7 | 10.8 | 10.5 | 10.4 | 10.9 | 10.4 | 8.6 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 9.5 | 0 | 10.4 | 10.6 | 10.4 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
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 | 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
| 55 | -9 | 59 | 260 | -178 | 58 | -19 | -115 | -114 | -166 | -27 | 115 | 75 | -31 | 16 | 140 | -7 | -111 | 41.3 | -4.9 | -31.7 | 9 | 57.5 | -12.7 | -33.4 | 26.8 | -18.7 | -8.1 | -16.1 | -18.8 | 52.9 | -1 | -24.9 | 9.1 | -20 | -13.4 | -13.5 | -20.6 | 35.5 | 32.1 | -17.6 | 30 | 16.4 | 22.7 | -25 | 18.6 | 25.4 | 28.4 | -46.1 | -11.5 | 13.8 | -10.9 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 119 | 83 | 16 | 134 | -124 | 68 | -23 | -197 | -65 | -77 | -70 | 45 | 164 | 42 | -20 | 46 | 17 | -32 | 67.2 | -9.8 | -36.1 | -6.3 | 43.5 | 20.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Overig Werkkapitaal
| -64 | -92 | 43 | 126 | -54 | -10 | 4 | 82 | -49 | -89 | 43 | 70 | -89 | -73 | 36 | 94 | -24 | -79 | -25.9 | 4.9 | 4.4 | 15.3 | 14 | -33.4 | 0 | 0 | 0 | 0 | 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 Niet-Contante Posten
| 59 | 15 | -9 | -1 | -18 | -14 | 18 | -6 | 3 | -14 | 22 | -91 | 33 | 0 | -30 | 0 | -18 | 21 | 0.5 | -2.7 | 0.2 | -8.4 | 7.6 | -5.4 | 17.1 | -10.8 | 32 | -10.7 | -10.8 | -10.5 | 30.6 | -10.9 | -10.4 | -8.6 | 26.1 | 0 | 0 | 0 | -20.8 | 0 | -15.1 | -3.7 | 2.1 | -4.3 | -1.6 | -4.4 | -4.9 | -10.7 | 4.5 | 9.1 | 11.6 | 12.2 |
Kasstroom uit Operationele Activiteiten
| 77 | -12 | 80 | 305 | -18 | 124 | 83 | 63 | 27 | -108 | 51 | 167 | 143 | -6 | 2 | 151 | 28 | -34 | 124.4 | 57.2 | -10.4 | 29.1 | 86.4 | 14.5 | -29.9 | 40.8 | -16.8 | -2.1 | -11.7 | -3.1 | 34.8 | 14.1 | -24.2 | 15.3 | -10.7 | -3.7 | -14.8 | -18.6 | 18.9 | 25.6 | -35.6 | 19.1 | 8.1 | 16.4 | -22.3 | 14.8 | 8 | 12.2 | -60.2 | -5.2 | 40.1 | 5.8 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -62 | -32 | -33 | -23 | -29 | -22 | -44 | -55 | -27 | -17 | -11 | -16 | -22 | -20 | -35 | -40 | -21 | -35 | -65.6 | -24.3 | -11.9 | -8.6 | -12.7 | -10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| -132 | 0 | 0 | -37 | 0 | -9 | 0 | 0 | -73 | 0 | 0 | 390 | 0 | 0 | 0 | -10 | -15 | 0 | 0 | -253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 |
Overige Investeringsactiviteiten
| -10 | -4 | 16 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 19 | 0 | 1 | -1 | -0.1 | 1.3 | 0.4 | 0 | 0 | 0.6 | -35.4 | -2.1 | 67.4 | -1.6 | -9.5 | -4.3 | -3.6 | -3.4 | -0.7 | 2.4 | -0.8 | -6.5 | -20.7 | -14.7 | 115.3 | 6.6 | -2.6 | -1.3 | 0.2 | -1.6 | -1.7 | -1.3 | 45.9 | -9.8 | -2.9 | -4.5 | -12.9 | -6.7 |
Kasstroom uit Investeringsactiviteiten
| -204 | -36 | -17 | -60 | -29 | -31 | -50 | -55 | -100 | -17 | -11 | 374 | -22 | -14 | -16 | -50 | -35 | -36 | -65.7 | -276 | -11.5 | -8.6 | -12.7 | -9.7 | -35.4 | -2.1 | 67.4 | -1.6 | -9.5 | -4.3 | -3.6 | -3.4 | -0.7 | 2.4 | -0.8 | -6.5 | -20.7 | -14.7 | 115.3 | 6.6 | -2.6 | -1.3 | 0.2 | -1.6 | -1.7 | -1.3 | 45.9 | -9.8 | -2.9 | -4.5 | -12.9 | -6.7 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -69 | 0 | 0 | 0 | -104 | 0 | 0 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financieringsactiviteiten
| 193 | -5 | -106 | -107 | 194 | -61 | -53 | 5 | 110 | 15 | 1 | -448 | -92 | 15 | -5 | -68 | 70 | 38 | -16.5 | 233.2 | 19.6 | -18.8 | -84.1 | 3 | 68.6 | -55 | -34.7 | 3.7 | 21.4 | 7.6 | -33.2 | -11.5 | 22.5 | -13.9 | 13.1 | -7.7 | 36.9 | 2.2 | -86.5 | -32.2 | 38.2 | -17.8 | -8.3 | -14.8 | 22.1 | -12.6 | -53 | -2.4 | 58 | 13.2 | -27.9 | 3 |
Kasstroom uit Financieringsactiviteiten
| 124 | -5 | -106 | -107 | 90 | -61 | -53 | 5 | 41 | 15 | 1 | -448 | -92 | 15 | -5 | -68 | 36 | 38 | -16.5 | 233.2 | 19.6 | -18.8 | -84.1 | 3 | 68.6 | -55 | -34.7 | 3.7 | 21.4 | 7.6 | -33.2 | -11.5 | 22.5 | -13.9 | 13.1 | -7.7 | 36.9 | 2.2 | -86.5 | -32.2 | 38.2 | -17.8 | -8.3 | -14.8 | 22.1 | -12.6 | -53 | -2.4 | 58 | 13.2 | -27.9 | 3 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -1 | 1 | 1 | 0 | 3 | 0 | 0 | 0 | 0 | 1 | -3 | 1 | -3 | 3 | -2 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -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 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -4 | -52 | -42 | 138 | 46 | 32 | -20 | 13 | -32 | -109 | 38 | 94 | 26 | -2 | -21 | 34 | 31 | -32 | 42.2 | 14.4 | -2.3 | 1.7 | -10.4 | 7.9 | 3.2 | -16.3 | 15.9 | 0 | 0.2 | 0.2 | -2 | -0.8 | -2.4 | 3.8 | 1.6 | -17.9 | 1.4 | -31.1 | 47.7 | 0 | 0 | 0 | 0 | 0 | -1.9 | 0.9 | 0.9 | 0 | -5.1 | 3.5 | -0.7 | 2.1 |
Kaspositie aan het Einde van de Periode
| 212 | 216 | 268 | 310 | 172 | 126 | 94 | 114 | 101 | 133 | 242 | 204 | 110 | 84 | 86 | 107 | 73 | 42 | 57.1 | 14.9 | 0.5 | 2.8 | 1.1 | 11.5 | 3.6 | 0.4 | 16.7 | 0.8 | 0.8 | 0.6 | 0.4 | 2.4 | 3.2 | 5.6 | 1.8 | 0.2 | 18.1 | 16.7 | 47.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 2 | 1.1 | 0.2 | 0.2 | 5.3 | 1.8 | 2.5 |