BuildData Group AB
SSE:BUILD.ST
3.54 (SEK) • At close October 20, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 45.5 | 58.3 | 64.6 | 71.5 | 78.6 | 81.8 | 88.2 | 96.4 | 107.6 | 37.7 | 36.6 | 40.5 | 57.6 | 5.797 | 6.187 | 10.352 | 15.075 | 24.168 | 28.897 | 38.936 | 47.32 | 51.568 | 9.745 | 7.762 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 45.5 | 58.3 | 64.6 | 71.5 | 78.6 | 81.8 | 88.2 | 96.4 | 107.6 | 37.7 | 36.6 | 40.5 | 57.6 | 5.797 | 6.187 | 10.352 | 15.075 | 24.168 | 28.897 | 38.936 | 47.32 | 51.568 | 9.745 | 7.762 |
Nettovorderingen
| 40.8 | 35.1 | 30 | 26.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 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 vlottende activa
| 8.6 | 10.3 | 11.2 | 9.8 | 31 | 31.2 | 27.3 | 23.3 | 0.1 | 11.4 | 12 | 12.7 | 10.4 | 10.918 | 21.081 | 21.718 | 20.18 | 23.874 | 24.061 | 22.245 | 20.992 | 18.441 | 10.311 | 0 |
Totaal vlottende activa
| 94.9 | 103.7 | 105.8 | 107.4 | 109.6 | 113 | 115.5 | 119.7 | 126.9 | 49.1 | 48.6 | 53.2 | 68 | 16.715 | 27.268 | 32.07 | 35.255 | 48.042 | 52.958 | 61.181 | 68.312 | 70.01 | 20.056 | 19.079 |
Niet-vlottende activa: | ||||||||||||||||||||||||
Materiële vaste activa, netto
| 8.5 | 8 | 8.6 | 7.6 | 8.1 | 8.9 | 9.6 | 10 | 9.9 | 0.4 | 0.4 | 0.5 | 7.5 | 0.76 | 0.822 | 0.933 | 1.008 | 1.096 | 1.176 | 1.108 | 0.799 | 0.216 | 0.229 | 0.242 |
Goodwill
| 0 | 0 | 0 | 0 | 44.8 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.745 | 91.99 | 0 |
Immateriële activa
| 56.9 | 56.3 | 56 | 55 | 10.3 | 50.4 | 50.4 | 51.1 | 11.5 | 0 | 0 | 0 | 11.4 | 0 | 0 | 0 | 10.859 | 0 | 0 | 0 | 8.859 | 22.3 | 22.3 | 0 |
Goodwill en immateriële activa
| 56.9 | 56.3 | 56 | 55 | 55.1 | 50.4 | 50.4 | 51.1 | 50.5 | 10.6 | 10.7 | 11.4 | 11.4 | 12.333 | 11.54 | 11.474 | 10.859 | 10.316 | 9.48 | 8.905 | 8.859 | 110.046 | 114.29 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.304 | 0 | 0 | 0 | 0.106 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -65.4 | -64.3 | -64.6 | -62.6 | 0 | -59.3 | -60 | -61.1 | 0 | 0.1 | 0.7 | 2.3 | 0 | 7.927 | 6.223 | 6.747 | 0 | 0 | 0 | 0 | 0.05 | 0.539 | 0.017 | -0.259 |
Totaal niet-vlottende activa
| 65.4 | 64.3 | 64.6 | 62.6 | 63.2 | 59.3 | 60 | 61.1 | 60.4 | 11.1 | 11.8 | 14.2 | 18.9 | 21.02 | 18.585 | 19.154 | 12.171 | 11.412 | 10.656 | 10.013 | 9.814 | 110.801 | 114.536 | 0.259 |
Totaal activa
| 160.3 | 168 | 170.4 | 170 | 172.8 | 172.3 | 175.5 | 180.8 | 187.3 | 60.2 | 60.4 | 67.4 | 86.9 | 37.735 | 45.853 | 51.225 | 47.426 | 59.454 | 63.614 | 71.194 | 78.126 | 180.81 | 134.592 | 19.338 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||
Crediteuren
| 3.3 | 4.5 | 3.2 | 3.7 | 4 | 29.7 | 2.5 | 3.7 | 4.1 | 1.6 | 1.8 | 1.7 | 3.2 | 1.989 | 1.982 | 2.368 | 1.793 | 2.833 | 2.009 | 1.595 | 2.833 | 11.238 | 1.928 | 0 |
Kortlopende schulden
| 0 | 5.5 | 6.8 | 4.2 | 3.6 | 3.5 | 2.7 | 2.6 | 2.6 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.142 | 4.206 | 0 |
Belastingschulden
| 0 | 12.2 | 11 | 9.7 | 6.8 | 0 | 4.7 | 5.2 | 4.3 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 42.3 | 40.9 | 32.1 | 0 | -3.5 | 25.2 | 21.6 | 22.9 | 0 | 0 | 0 | 23.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 57.6 | 10.9 | 2.3 | 1.5 | 28.6 | 3.5 | 26.5 | 25.5 | 5.6 | 0 | 0 | 0 | 3.4 | 32.786 | 23.348 | 19.302 | 10.389 | 12.243 | 9.353 | 8.888 | 11.136 | 0 | 0 | 0 |
Totaal kortlopende verplichtingen
| 60.9 | 63.2 | 53.2 | 41.5 | 36.2 | 33.2 | 31.7 | 31.8 | 35.2 | 1.6 | 1.8 | 1.7 | 41.8 | 34.775 | 25.33 | 21.67 | 12.182 | 15.076 | 11.362 | 10.483 | 13.969 | 13.379 | 6.135 | 4.211 |
Langlopende verplichtingen: | ||||||||||||||||||||||||
Langetermijnschulden
| 1 | 3.1 | 3.3 | 4.3 | 5.3 | 6.2 | 4.9 | 5.4 | 6.6 | 0 | 0 | 0 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.17 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.788 | 2.788 | 0 |
Overige niet-vlottende verplichtingen
| -1 | 3.2 | 12.7 | 12 | 11.6 | 7.3 | 9.1 | 6.6 | 6.2 | 19.2 | 18.9 | 24 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1 | 6.3 | 16 | 16.3 | 16.9 | 13.5 | 14 | 12 | 12.8 | 19.2 | 18.9 | 24 | 5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.788 | 7.957 | 0 |
Totaal passiva
| 66.9 | 69.5 | 69.2 | 57.8 | 53.1 | 46.7 | 45.7 | 43.8 | 48 | 20.8 | 20.7 | 25.7 | 47.5 | 34.775 | 25.33 | 21.67 | 12.182 | 15.076 | 11.362 | 10.483 | 13.969 | 16.167 | 14.092 | 4.211 |
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 |
Gewone aandelen
| 13.6 | 13.6 | 13.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 12.6 | 8.9 | 8.9 | 8.9 | 8.5 | 1.417 | 1.417 | 0 | 1.417 | 0 | 0 | 0 | 1.417 | 170 | 120.5 | 10.067 |
Ingehouden winsten
| -111.2 | -105.3 | -102 | -86.8 | -79.3 | -69.8 | -68.8 | -61.2 | -58.7 | -48.7 | -48.2 | -44.6 | -44.6 | -39.924 | -22.286 | 0 | -8.281 | 0 | 0 | 0 | 20.847 | -5.356 | 0 | 0 |
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 |
Overige totale aandeelhoudersvermogen
| 190.1 | 91.7 | 188.7 | 185.5 | 185.6 | 57.2 | 56.2 | 48.6 | 185.4 | 79.2 | 80.2 | 78.7 | 76.8 | 42.855 | 42.651 | 30.394 | 43.046 | 44.725 | 52.565 | 61.163 | 42.545 | 0 | 0 | -10.067 |
Totaal eigen vermogen van aandeelhouders
| 92.5 | 97.6 | 100.3 | 111.3 | 118.9 | 124.8 | 129.8 | 137 | 139.3 | 39.4 | 40.9 | 43 | 40.7 | 4.348 | 21.782 | 30.394 | 36.182 | 44.725 | 52.565 | 61.163 | 64.809 | 164.644 | 120.5 | 10.067 |
Totaal eigen vermogen
| 93.4 | 98.5 | 101.2 | 112.2 | 119.7 | 125.6 | 129.8 | 137 | 139.3 | 39.4 | 40.9 | 43 | 40.7 | 4.348 | 21.782 | 30.394 | 36.182 | 44.725 | 52.565 | 61.163 | 64.809 | 164.644 | 120.5 | 10.067 |
Totaal passiva en aandeelhoudersvermogen
| 0 | 168 | 170.4 | 170 | 172.8 | 172.3 | 175.5 | 180.8 | 187.3 | 60.2 | 60.4 | 67.4 | 86.9 | 37.735 | 45.853 | 51.225 | 47.426 | 59.454 | 63.614 | 71.194 | 78.126 | 180.81 | 134.592 | 0 |