Catella AB (publ)
SSE:CAT-B.ST
28.15 (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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 796 | 1,794 | 1,188 | 1,433 | 881 | 687 | 1,066 | 698 | 831 | 630 | 330 | 261 | 152 | 2,879 | 791 | 451 | 190 | 4 | 348 | 355 | 268 | 452 |
Kortetermijnbeleggingen
| 22 | 39 | 59 | 19 | 110 | 114 | 95 | 77 | 114 | 39 | 13 | 28 | -111 | 76 | 66 | 169 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 818 | 1,833 | 1,247 | 1,452 | 991 | 801 | 1,161 | 775 | 945 | 669 | 343 | 289 | 152 | 2,955 | 857 | 620 | 190 | 4 | 348 | 355 | 268 | 452 |
Nettovorderingen
| 1,091 | 985 | 990 | 359 | 1,118 | 472 | 1,857 | 1,662 | 1,179 | 244 | 171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 2,143 | 2,244 | 2,105 | 634 | 336 | -114 | -95 | -77 | -114 | -39 | -13 | 0 | 0 | 0 | 0 | 0 | 688 | 751 | 1,091 | 859 | 806 | 923 |
Overige vlottende activa
| -4,052 | 3 | 3 | -2,494 | 338 | 4,991 | -1 | -1 | 1 | 1 | 2,221 | 2 | 58 | 4 | 2,624 | 18 | 1,896 | 2,152 | 2,720 | 2,403 | 2,445 | 2,273 |
Totaal vlottende activa
| 3,871 | 5,065 | 4,345 | 3,127 | 2,783 | 5,792 | 4,791 | 3,908 | 3,962 | 3,431 | 2,564 | 2,489 | 3,087 | 4,536 | 3,481 | 638 | 2,774 | 2,907 | 4,159 | 3,617 | 3,519 | 3,648 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 148 | 137 | 152 | 186 | 25 | 29 | 27 | 25 | 24 | 24 | 20 | 17 | 15 | 26 | 14 | 0 | 10 | 17 | 35 | 42 | 46 | 90 |
Goodwill
| 444 | 348 | 297 | 319 | 464 | 448 | 276 | 292 | 282 | 278 | 242 | 240 | 0 | 0 | 0 | 0 | 0 | 4 | 22 | 25 | 73 | 78 |
Immateriële activa
| 129 | 104 | 107 | 124 | 163 | 198 | 114 | 120 | 81 | 78 | 64 | 71 | 311 | 314 | 0 | 0 | 0 | 39 | 44 | 17 | 22 | 23 |
Goodwill en immateriële activa
| 573 | 452 | 404 | 443 | 627 | 646 | 390 | 412 | 363 | 356 | 306 | 311 | 311 | 314 | 0 | 0 | 0 | 43 | 66 | 42 | 95 | 101 |
Langetermijnbeleggingen
| 623 | 451 | 242 | 396 | 243 | 339 | 388 | 356 | 187 | 260 | 272 | 250 | 434 | 346 | 341 | 0 | 0 | 5 | 0 | 5 | 8 | 3 |
Belastingvorderingen
| 15 | 7 | 23 | 21 | 78 | 81 | 99 | 97 | 108 | 76 | 53 | 52 | 51 | 5 | 0 | 0 | 1 | 76 | 44 | 48 | 69 | 69 |
Overige niet-vlottende activa
| 214 | 207 | 275 | 60 | 299 | 120 | 702 | 853 | 366 | 208 | 268 | 341 | 9 | 116 | 68 | 3 | 6 | 367 | 8 | 2 | 10 | 12 |
Totaal niet-vlottende activa
| 1,573 | 1,254 | 1,096 | 1,106 | 1,272 | 1,215 | 1,606 | 1,743 | 1,048 | 924 | 919 | 971 | 820 | 807 | 423 | 3 | 17 | 508 | 153 | 139 | 228 | 275 |
Totaal activa
| 5,444 | 6,320 | 5,441 | 4,233 | 4,057 | 7,009 | 6,396 | 5,651 | 5,011 | 4,356 | 3,483 | 3,462 | 3,907 | 5,343 | 3,904 | 641 | 2,791 | 3,415 | 4,312 | 3,756 | 3,747 | 3,923 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 140 | 157 | 160 | 124 | 113 | 89 | 244 | 207 | 153 | 150 | 95 | 83 | 36 | 54 | 7 | 13 | 1,251 | 1,530 | 2,026 | 1,830 | 1,983 | 2,308 |
Kortlopende schulden
| 45 | 3 | 2 | 48 | 52 | 748 | 2,906 | 3,066 | 2,627 | 2,263 | 1,945 | 1,979 | 0 | 3,681 | 238 | 0 | 717 | 537 | 841 | 555 | 396 | 150 |
Belastingschulden
| 21 | 46 | 42 | 48 | 22 | 77 | 116 | 79 | 65 | 43 | 19 | 19 | 21 | 53 | 28 | 8 | 15 | 16 | 0 | 7 | 1 | 5 |
Uitgestelde opbrengsten
| 14 | 0 | 546 | 622 | -52 | -748 | 713 | 554 | 505 | 391 | 253 | 212 | 0 | 300 | 54 | 0 | 211 | 273 | 479 | 7 | 1 | 5 |
Overige kortlopende verplichtingen
| 539 | 735 | 76 | 137 | 1,023 | 4,442 | 52 | 54 | 41 | 50 | 34 | 28 | 2,849 | 42 | 2,693 | 46 | 7 | 10 | 3 | 401 | 437 | 480 |
Totaal kortlopende verplichtingen
| 738 | 895 | 784 | 931 | 1,136 | 4,531 | 3,915 | 3,881 | 3,326 | 2,854 | 2,327 | 2,302 | 2,885 | 4,077 | 2,992 | 59 | 2,186 | 2,350 | 3,349 | 2,793 | 2,817 | 2,943 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 2,418 | 2,763 | 2,541 | 1,419 | 960 | 748 | 494 | -3,921 | 200 | 200 | 199 | 197 | 0 | 203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 14 | 82 | 99 | 63 | 138 | 53 | 4 | 3,921 | 0 | 0 | 6 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24 | 17 | 19 | 20 | 27 | 29 | 38 | 34 | 21 | 27 | 20 | 23 | 28 | 38 | 16 | 17 | 24 | 28 | 0 | 17 | 18 | 0 |
Overige niet-vlottende verplichtingen
| 212 | 133 | 178 | 3 | 60 | 1 | 2 | 6 | 28 | 23 | -1 | 6 | 14 | 13 | 7 | 3 | 14 | 292 | 17 | -17 | 27 | 22 |
Totaal niet-vlottende verplichtingen
| 2,668 | 2,995 | 2,837 | 1,505 | 1,185 | 831 | 538 | 40 | 249 | 250 | 224 | 235 | 42 | 254 | 23 | 20 | 38 | 320 | 17 | 28 | 45 | 22 |
Totaal passiva
| 3,406 | 3,890 | 3,621 | 2,436 | 2,321 | 5,362 | 4,453 | 3,921 | 3,575 | 3,104 | 2,551 | 2,537 | 2,927 | 4,331 | 3,015 | 79 | 2,224 | 2,670 | 3,366 | 2,821 | 2,862 | 2,965 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 1,429 | 1,623 | 1,205 | 1,071 | 1,009 | 1,000 | 1,377 | 1,253 | 142 | 109 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 177 | 177 | 177 | 177 | 173 | 168 | 164 | 164 | 163 | 163 | 163 | 163 | 163 | 163 | 163 | 0 | 0 | 0 | 0 | 102 | 102 | 102 |
Ingehouden winsten
| 1,429 | 1,624 | 1,205 | 1,072 | 1,009 | 1,000 | 1,389 | 1,253 | 1,048 | 837 | 620 | 644 | 659 | 671 | 452 | 0 | 0 | 0 | 0 | 54 | 1 | -33 |
Overige gereserveerde algehele resultaten
| 86 | 72 | 12 | 75 | 60 | 1,647 | 1,943 | 1,730 | -142 | -109 | -153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -1,133 | -1,328 | -911 | -783 | -729 | -2,373 | -3,144 | -2,837 | 108 | 164 | 121 | 97 | 127 | 142 | 249 | 562 | 567 | 745 | 946 | 779 | 780 | 887 |
Totaal eigen vermogen van aandeelhouders
| 1,988 | 2,168 | 1,688 | 1,612 | 1,522 | 1,442 | 1,729 | 1,563 | 1,319 | 1,164 | 904 | 904 | 949 | 976 | 864 | 562 | 567 | 745 | 946 | 935 | 883 | 956 |
Totaal eigen vermogen
| 2,038 | 2,430 | 1,820 | 1,797 | 1,736 | 1,647 | 1,943 | 1,730 | 1,436 | 1,252 | 932 | 925 | 980 | 1,012 | 889 | 562 | 567 | 745 | 946 | 935 | 884 | 957 |
Totaal passiva en aandeelhoudersvermogen
| 5,444 | 6,320 | 5,441 | 4,233 | 4,057 | 7,009 | 6,396 | 5,651 | 5,011 | 4,356 | 3,483 | 3,462 | 3,907 | 5,343 | 3,904 | 641 | 2,791 | 3,415 | 4,312 | 3,756 | 3,747 | 3,923 |