Cibus Nordic Real Estate AB (publ)
SSE:CIBUS.ST
114.9 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | 2017 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 83.88 | 35.306 | 31.53 | 34.074 | 40.893 | 23.504 | 45.994 | 26.637 | 28.893 | 172.238 | 51.054 | 38.582 | 39.478 | 31.533 | 36.783 | 51.986 | 84.507 | 51.82 | 24.746 | 18.453 | 17.678 | 24.424 | 25.542 | 25.208 | 5.5 |
Kortetermijnbeleggingen
| 5 | 5 | 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
| 88.88 | 40.306 | 31.53 | 34.074 | 40.893 | 23.504 | 45.994 | 26.637 | 28.893 | 172.238 | 51.054 | 38.582 | 39.478 | 31.533 | 36.783 | 51.986 | 84.507 | 51.82 | 24.746 | 18.453 | 17.678 | 24.424 | 25.542 | 25.208 | 5.5 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 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 | 0 |
Overige vlottende activa
| 4.687 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal vlottende activa
| 93.567 | 45.233 | 34.931 | 38.249 | 45.724 | 31.043 | 51.606 | 32.974 | 34.785 | 188.679 | 56.476 | 44.171 | 44.409 | 38.776 | 39.491 | 57.962 | 89.697 | 57.751 | 30.492 | 22.437 | 21.839 | 29.892 | 25.542 | 27.926 | 8.1 |
Niet-vlottende activa: | |||||||||||||||||||||||||
Materiële vaste activa, netto
| 11.354 | 11.339 | 10.948 | 10.867 | 10.705 | 10.225 | 10.103 | 9.898 | 9.745 | 9.717 | 9.704 | 8.653 | 8.358 | 8.245 | 8.254 | 7.586 | 3.434 | 5.908 | 5.909 | 6.098 | 867.925 | 826.364 | 816.478 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0.091 | 0.102 | 0.113 | 0.125 | 0.136 | 0.147 | 0.158 | 0.186 | 0.197 | 0.202 | 0.2 | 0.154 | 0.11 | 0.064 | 0.011 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0.091 | 0.102 | 0.113 | 0.125 | 0.136 | 0.147 | 0.158 | 0.186 | 0.197 | 0.202 | 0.2 | 0.154 | 0.11 | 0.064 | 0.011 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1,756.773 | 0 | 0 | 1,854.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,336.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1.833 | 0.887 | 1.88 | 3.364 | 4.179 | 3.901 | 2.193 | 3.9 | 4.352 | 4.078 | 4.675 | 5.06 | 5.004 | 4.57 | 3.648 | 1.919 | 1.773 | 1.413 | 1.304 | 1.747 | 1.662 | 1.687 | 0 | 1.896 | 0 |
Overige niet-vlottende activa
| 21.166 | 1,773.769 | 1,803.989 | 0.001 | 1,838.466 | 1,845.514 | 1,865.666 | 1,870.825 | 1,841.621 | 1,543.936 | 1,499.659 | -0.001 | 1,331.219 | 1,269.801 | 1,272.55 | 1,143.094 | 1,127.266 | 1,053.346 | 875.037 | 862.295 | 0.062 | 0 | 5.665 | 784.309 | 0 |
Totaal niet-vlottende activa
| 1,791.217 | 1,786.097 | 1,816.93 | 1,868.756 | 1,853.486 | 1,859.787 | 1,878.12 | 1,884.809 | 1,855.915 | 1,557.933 | 1,514.238 | 1,350.212 | 1,344.691 | 1,282.68 | 1,284.463 | 1,152.613 | 1,132.487 | 1,060.667 | 882.25 | 870.14 | 869.649 | 828.051 | 822.143 | 786.205 | 767 |
Totaal activa
| 1,884.784 | 1,831.33 | 1,851.861 | 1,907.004 | 1,899.21 | 1,890.83 | 1,929.726 | 1,917.783 | 1,890.7 | 1,746.612 | 1,570.714 | 1,394.383 | 1,389.1 | 1,321.456 | 1,323.954 | 1,210.575 | 1,222.184 | 1,118.418 | 912.742 | 892.577 | 891.488 | 857.943 | 847.685 | 814.131 | 775.1 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||
Crediteuren
| 0.822 | 0.2 | 0.674 | 0.509 | 0.449 | 0.633 | 1.132 | 0.879 | 0.497 | 0.709 | 0.774 | 0.348 | 0.704 | 0.356 | 0.438 | 0.307 | 0.547 | 0.312 | 0.218 | 0.322 | 0.192 | 0.236 | 0 | 0.284 | 0 |
Kortlopende schulden
| 280.508 | 104.222 | 37.816 | 1.32 | 0.945 | 65.619 | 80.453 | 137.483 | 58.556 | 2.396 | 2.396 | 3.098 | 2.596 | 2.762 | 2.762 | 0.57 | 0.57 | 0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 1.837 | 1.445 | 2.364 | 2.52 | 1.538 | 1.396 | 1.924 | 1.864 | 1.814 | 1.029 | 1.533 | 1.596 | 1.482 | 0.884 | 1.616 | 0.541 | 0.735 | 0.101 | 3.993 | 0.406 | 1.44 | 0.607 | 0 | 0.986 | 0 |
Uitgestelde opbrengsten
| 64.3 | 19.01 | 37.675 | 48.235 | 57.29 | 16.722 | 30.89 | 38.626 | 49.099 | 13.17 | 24.637 | 29.561 | 42.94 | 10.291 | 20.038 | 24.678 | 10.733 | 10.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 6.106 | 5.392 | 4.96 | 5.243 | 5.491 | 4.648 | 7.951 | 7.139 | 8.337 | 2.991 | 3.519 | 5.061 | 2.768 | 0.765 | 2.16 | 4.222 | 3.817 | 7.317 | 22.553 | 20.922 | 27.616 | 15.506 | 0 | 7.715 | 3.7 |
Totaal kortlopende verplichtingen
| 351.736 | 128.824 | 81.125 | 55.307 | 64.175 | 87.622 | 120.426 | 184.127 | 116.489 | 19.266 | 31.326 | 38.068 | 49.008 | 14.174 | 25.398 | 29.777 | 15.667 | 18.558 | 22.771 | 21.244 | 27.808 | 15.742 | 4.519 | 7.999 | 3.7 |
Langlopende verplichtingen: | |||||||||||||||||||||||||
Langetermijnschulden
| 844.909 | 966.896 | 1,023.699 | 1,064.64 | 1,059.395 | 1,048.252 | 1,066.248 | 135 | 1,028.986 | 967.728 | 924.574 | 836.277 | 833.907 | 807.253 | 819.498 | 747.727 | 759.45 | 658.374 | 541.09 | 523.45 | 523.455 | 487.144 | 488.07 | 456.806 | 441 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | -13.501 | 0 | 0 | 0 | 0 | 0.819 | 1.031 | 1.923 | 0 | 1.98 | 2.155 | 1.998 | 2.163 | 1.889 | 1.525 | 1.654 | 0 | 1.222 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 36.781 | 36.223 | 39.773 | 47.718 | 46.516 | 45.362 | 45.244 | 48.267 | 44.493 | 37.89 | 31.161 | 26.568 | 24.117 | 21.982 | 20.294 | 17.019 | 16.358 | 14.827 | 13.565 | 12.671 | 10.956 | 9.791 | 0 | 7.382 | 6.1 |
Overige niet-vlottende verplichtingen
| 14.38 | 14.466 | 14.075 | 14.015 | 13.854 | 13.222 | 13.501 | 840.657 | 13.222 | 13.1 | 0.391 | 8.941 | 8.692 | 8.385 | 0.736 | 7.848 | 6.35 | 6.151 | 0.284 | 6.099 | 5.997 | 6.02 | 26.416 | 0.171 | 0 |
Totaal niet-vlottende verplichtingen
| 896.07 | 1,017.585 | 1,077.547 | 1,126.373 | 1,119.765 | 1,106.836 | 1,111.492 | 1,023.924 | 1,086.701 | 1,018.718 | 956.126 | 872.605 | 867.747 | 839.543 | 840.528 | 774.574 | 784.313 | 681.35 | 557.102 | 544.109 | 541.933 | 504.609 | 514.486 | 465.581 | 447.1 |
Totaal passiva
| 1,247.806 | 1,146.409 | 1,158.672 | 1,181.68 | 1,183.94 | 1,194.458 | 1,231.918 | 1,208.051 | 1,203.19 | 1,037.984 | 987.452 | 910.673 | 916.755 | 853.717 | 865.926 | 804.351 | 799.98 | 699.908 | 579.873 | 565.353 | 569.741 | 520.351 | 519.005 | 473.58 | 450.8 |
Eigen vermogen: | |||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.572 | 0.572 | 0.572 | 0.572 | 0.572 | 0.484 | 0.484 | 0.484 | 0.484 | 0.484 | 0.44 | 0.4 | 0.4 | 0.4 | 0.4 | 0.373 | 0.373 | 0.373 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.311 | 0.3 |
Ingehouden winsten
| -54.434 | -4.479 | 0.152 | 34.735 | 27.333 | 74.855 | 73.387 | 86.042 | 61.832 | 78.958 | 43.435 | 28.391 | 16.188 | 42.115 | 30.945 | 22.638 | 38.165 | 37.493 | 31.764 | 26.119 | 20.642 | 36.519 | 27.607 | 39.478 | 24.3 |
Overige gereserveerde algehele resultaten
| 23.692 | 22.024 | 25.661 | 23.201 | 20.549 | 24.065 | 26.969 | 25.866 | 27.854 | 30.691 | 32.884 | 32.674 | 33.513 | 2.98 | 4.408 | 0.983 | 1.45 | -1.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 667.148 | 666.804 | 666.804 | 666.816 | 666.816 | 596.968 | 596.968 | 597.34 | 597.34 | 598.495 | 506.503 | 422.245 | 422.244 | 422.244 | 422.275 | 382.23 | 382.216 | 380.644 | 300.794 | 300.794 | 300.794 | 300.762 | 300.762 | 300.762 | 299.7 |
Totaal eigen vermogen van aandeelhouders
| 636.978 | 684.921 | 693.189 | 725.324 | 715.27 | 696.372 | 697.808 | 709.732 | 687.51 | 708.628 | 583.262 | 483.71 | 472.345 | 467.739 | 458.028 | 406.224 | 422.204 | 418.51 | 332.869 | 327.224 | 321.747 | 337.592 | 328.68 | 340.551 | 324.3 |
Totaal eigen vermogen
| 636.978 | 684.921 | 693.189 | 725.324 | 715.27 | 696.372 | 697.808 | 709.732 | 687.51 | 708.628 | 583.262 | 483.71 | 472.345 | 467.739 | 458.028 | 406.224 | 422.204 | 418.51 | 332.869 | 327.224 | 321.747 | 337.592 | 328.68 | 340.551 | 324.3 |
Totaal passiva en aandeelhoudersvermogen
| 1,884.784 | 1,831.33 | 1,851.861 | 1,907.004 | 1,899.21 | 1,890.83 | 1,929.726 | 1,917.783 | 1,890.7 | 1,746.612 | 1,570.714 | 1,394.383 | 1,389.1 | 1,321.456 | 1,323.954 | 1,210.575 | 1,222.184 | 1,118.418 | 912.742 | 892.577 | 891.488 | 857.943 | 847.685 | 814.131 | 775.1 |