Bufab AB (publ)
SSE:BUFAB.ST
391.8 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 218 | 322 | 293 | 292 | 216 | 144 | 120 | 122 | 107 | 128 | 98 | 87.9 | 62.4 | 80.2 | 91 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 218 | 322 | 293 | 292 | 216 | 144 | 120 | 122 | 107 | 128 | 98 | 87.9 | 62.4 | 80.2 | 91 |
Nettovorderingen
| 1,340 | 1,483 | 1,162 | 875 | 811 | 778 | 708 | 588 | 545 | 414 | 385 | 367 | 0 | 0 | 0 |
Voorraad
| 2,857 | 3,449 | 2,140 | 1,316 | 1,494 | 1,315 | 1,093 | 920 | 856 | 698 | 626 | 582.8 | 654.6 | 553.4 | 580.8 |
Overige vlottende activa
| 95 | 65 | 57 | 30 | 25 | 814 | 740 | 621 | 571 | 474 | 440 | 437 | 446.1 | 430.5 | 385.1 |
Totaal vlottende activa
| 4,510 | 5,319 | 3,652 | 2,513 | 2,547 | 2,273 | 1,953 | 1,663 | 1,534 | 1,300 | 1,164 | 1,107.7 | 1,163.1 | 1,064.1 | 1,056.9 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 769 | 711 | 586 | 548 | 634 | 443 | 165 | 132 | 138 | 140 | 145 | 143.7 | 141.5 | 138.6 | 147.4 |
Goodwill
| 2,842 | 2,857 | 2,056 | 1,676 | 1,770 | 1,096 | 1,054 | 968 | 896 | 739 | 739 | 738.5 | 0 | 0 | 0 |
Immateriële activa
| 447 | 516 | 306 | 216 | 263 | 83 | 80 | 69 | 59 | 13 | 0 | 1.4 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 3,289 | 3,373 | 2,362 | 1,892 | 2,033 | 1,179 | 1,134 | 1,037 | 955 | 752 | 739 | 739.9 | 741.4 | 748.9 | 784.6 |
Langetermijnbeleggingen
| 10 | 8 | 8 | 8 | 9 | 5 | 5 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 22 | 25 | 27 | 29 | 28 | 16 | 18 | 18 | 22 | 25 | 22 | 22.7 | 23 | 24.9 | 29.3 |
Overige niet-vlottende activa
| 0 | 0 | -62 | 1 | 0 | -222 | -1 | 0 | 0 | 3 | 3 | 2.8 | 3.5 | 13.6 | 13.4 |
Totaal niet-vlottende activa
| 4,090 | 4,117 | 2,921 | 2,478 | 2,704 | 1,421 | 1,321 | 1,191 | 1,119 | 920 | 909 | 909.1 | 909.4 | 926 | 974.7 |
Totaal activa
| 8,600 | 9,436 | 6,573 | 4,991 | 5,250 | 3,694 | 3,274 | 2,854 | 2,653 | 2,220 | 2,073 | 2,016.8 | 2,072.5 | 1,990.1 | 2,031.6 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 621 | 769 | 815 | 454 | 410 | 435 | 395 | 302 | 253 | 246 | 202 | 172.2 | 188.6 | 192.8 | 123.1 |
Kortlopende schulden
| 271 | 911 | 192 | 96 | 176 | 74 | 55 | 76 | 151 | 71 | 227 | 260.3 | 325.1 | 296.5 | 316.3 |
Belastingschulden
| 91 | 75 | 70 | 48 | 38 | 22 | 27 | 27 | 27 | 10 | 11 | 20.2 | 24.6 | 15.1 | 9 |
Uitgestelde opbrengsten
| 91 | 383 | 331 | 243 | 202 | 22 | 27 | 137 | 111 | 98 | 100 | 123.3 | 108.3 | 86.6 | 87.7 |
Overige kortlopende verplichtingen
| 652 | 794 | 231 | 160 | 107 | 227 | 199 | 83 | 43 | 22 | 24 | 17.7 | 32.6 | 38.2 | 52.4 |
Totaal kortlopende verplichtingen
| 1,635 | 2,857 | 1,569 | 953 | 895 | 758 | 676 | 598 | 558 | 437 | 553 | 573.5 | 654.6 | 614.1 | 579.5 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 2,913 | 3,141 | 2,063 | 1,706 | 2,072 | 1,212 | 1,047 | 852 | 809 | 569 | 454 | 515.9 | 963.2 | 974.6 | 1,030.2 |
Uitgestelde opbrengsten niet-vlottend
| 398 | 32 | 41 | 38 | 37 | 35 | 33 | 32 | 31 | 30 | 25 | 18.9 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 135 | 163 | 112 | 94 | 119 | 62 | 56 | 50 | 46 | 34 | 28 | 24.1 | 33.9 | 36.3 | 36.4 |
Overige niet-vlottende verplichtingen
| 101 | 207 | 411 | 269 | 377 | 27 | 46 | 25 | 26 | 3 | 1 | 2.3 | 17.2 | 17.7 | 22.1 |
Totaal niet-vlottende verplichtingen
| 3,547 | 3,543 | 2,627 | 2,107 | 2,605 | 1,336 | 1,182 | 959 | 912 | 636 | 508 | 561.2 | 1,014.3 | 1,028.6 | 1,088.7 |
Totaal passiva
| 5,182 | 6,400 | 4,196 | 3,060 | 3,500 | 2,094 | 1,858 | 1,557 | 1,470 | 1,073 | 1,061 | 1,134.7 | 1,668.9 | 1,642.7 | 1,668.2 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0.2 | 0.2 | 0.2 | 0.2 |
Ingehouden winsten
| 2,741 | 2,345 | 1,856 | 1,470 | 1,158 | 1,045 | 908 | 800 | 704 | 636 | 527 | 403.2 | 374.2 | 316.6 | 297.2 |
Overige gereserveerde algehele resultaten
| 188 | 202 | 32 | -28 | 103 | 66 | 19 | 8 | 489 | 22 | -3 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 488 | 488 | 488 | 460 | 488 | 488 | 488 | 488 | -11 | 488 | 488 | 478.7 | 29.2 | 30.6 | 66 |
Totaal eigen vermogen van aandeelhouders
| 3,418 | 3,036 | 2,377 | 1,931 | 1,750 | 1,600 | 1,416 | 1,297 | 1,183 | 1,147 | 1,012 | 882.1 | 403.6 | 347.4 | 363.4 |
Totaal eigen vermogen
| 3,418 | 3,036 | 2,377 | 1,931 | 1,750 | 1,600 | 1,416 | 1,297 | 1,183 | 1,147 | 1,012 | 882.1 | 403.6 | 347.4 | 363.4 |
Totaal passiva en aandeelhoudersvermogen
| 8,600 | 9,436 | 6,573 | 4,991 | 5,250 | 3,694 | 3,274 | 2,854 | 2,653 | 2,220 | 2,073 | 2,016.8 | 2,072.5 | 1,990.1 | 2,031.6 |