Clavister Holding AB (publ.)
SSE:CLAV.ST
1.025 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -10.147 | -23.336 | -6.837 | -8.839 | -28.638 | -21.053 | -32.419 | -16.036 | -37.876 | -26.19 | -29.569 | -16.597 | -18.951 | -26.407 | -19.92 | -9.123 | -12.303 | -39.523 | -33.014 | -25.752 | -25.25 | -28.489 | -30.426 | -17.146 | -34.409 | -36.255 | -21.061 | -18.573 | -24.607 | -19.401 | -21.655 | -10.013 | -23.07 | -17.341 | -0.801 | -10.679 | -17.814 | -16.496 | -14.088 | -6.215 | -12.757 | -13.221 | -17.747 | -9.358 | -12.198 | -11.522 |
Afschrijvingen & Amortisatie
| 11.862 | 11.232 | 13.587 | 12.307 | 11.947 | 10.455 | 11.079 | 10.112 | 10.195 | 9.635 | 9.087 | 9.085 | 9.278 | 8.973 | 8.406 | 7.839 | 9.213 | 11.521 | 10.194 | 10.474 | 10.56 | 10.188 | -14.856 | 7.605 | 7.753 | 7.008 | 1.445 | 0.138 | 0.143 | 0.144 | -7.178 | 0.223 | 4 | 4.067 | -10.272 | 3.834 | 3.825 | 3.82 | -12.341 | 5.03 | 4.133 | 4.32 | -12.377 | 3.918 | 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 |
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 | 0.17 | 0 | 0 | 0 | 0.737 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 2.936 | -9.845 | 15.536 | 4.663 | -11.012 | 20.691 | -50.143 | -12.853 | 2.562 | 52.973 | 4.343 | -24.861 | 16.037 | -28.457 | 16.267 | -14.182 | 23.998 | 25.51 | 8.622 | -3.289 | 3.362 | 3.785 | 7.179 | -1.981 | 7.34 | 1.935 | -10.74 | -0.987 | -4.245 | -1.207 | 0.958 | 9.171 | 0.86 | -4.32 | 14.478 | 0.927 | -4.396 | 7.099 | 3.309 | -2.582 | -9.088 | -2.135 | 15.692 | 1.448 | 0 | 0 |
Vorderingen
| -3.321 | 2.881 | -4.295 | 10.082 | -8.863 | 6.621 | -6.432 | -7.349 | 3.306 | 10.017 | -16.881 | -8.148 | 19.557 | 1.249 | 2.08 | -16.33 | -0.649 | 13.858 | -35.208 | 6.442 | 5.401 | 2.485 | -11.498 | 1.652 | -5.302 | 4.951 | -26.876 | 7.277 | -1.155 | 7.282 | 9.081 | 0 | 0 | 0 | 6.236 | 0 | 0 | 0 | -0.389 | 0 | 0 | 0 | 8.668 | 0 | 0 | 0 |
Voorraden
| 1.614 | -6.163 | 3.874 | -6.198 | -0.153 | -0.256 | 1.128 | -4.787 | -2.397 | -1.574 | -0.041 | -0.398 | 0.939 | 0.85 | -1.721 | 0.909 | 0.542 | 1.03 | 2.668 | -1.175 | -3.996 | -0.474 | 2.867 | -1.836 | 1.604 | -0.023 | -0.873 | 0.732 | 0.299 | -1.637 | -0.984 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | -2.648 | 0 | 0 | 0 | 2.718 | 0 | 0 | 0 |
Crediteuren
| 4.643 | -6.563 | 15.957 | 0.778 | -17.855 | 14.326 | -44.839 | -0.717 | 1.653 | 44.53 | 21.265 | -16.313 | -4.459 | -30.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.659 | -6.563 | 13.799 | 0.001 | 15.859 | 14.326 | -44.839 | -11.646 | 1.653 | 54.547 | 4.384 | -24.463 | 15.098 | -29.307 | 17.988 | -15.091 | 23.456 | 24.48 | 5.954 | -2.114 | 7.358 | 4.259 | 4.312 | -0.145 | 5.736 | 1.958 | 17.007 | -8.994 | -3.389 | -6.852 | -7.559 | 9.171 | 0.86 | -3.9 | 1.461 | 0.927 | -4.396 | 7.099 | 7.24 | -2.516 | -10.178 | -2.135 | 5.468 | 1.448 | 0 | 0 |
Overige Niet-Contante Posten
| 20.428 | 46.922 | 6.327 | -3.783 | 17.189 | 8.264 | 19.341 | 8.176 | 16.541 | 10.206 | 9.597 | 8.747 | 3.053 | 10.325 | 13.115 | 1.617 | -11.745 | 13.459 | -9.347 | 6.051 | 2.137 | -0.403 | 14.591 | 6.742 | -0.69 | 6.657 | 8.847 | 5.682 | 5.956 | 2.948 | -0.425 | 5.054 | 3.973 | 0.344 | -8.377 | -0.176 | -0.19 | -0.155 | 0.187 | -0.153 | -0.872 | 6.206 | 1.671 | 3.802 | 12.198 | 11.522 |
Kasstroom uit Operationele Activiteiten
| 4.291 | -7.336 | 16.975 | 4.348 | -10.514 | 18.357 | -52.142 | -10.601 | -8.578 | 46.624 | -6.542 | -23.626 | 9.417 | -35.566 | 17.868 | -13.849 | 9.163 | 10.967 | -23.545 | -12.516 | -9.191 | -14.919 | -8.656 | -12.385 | -20.006 | -27.663 | -22.954 | -13.878 | -22.896 | -17.66 | -21.122 | 4.212 | -18.237 | -17.25 | 5.3 | -6.094 | -18.575 | -5.732 | -10.592 | -3.92 | -18.584 | -4.83 | -0.384 | -4.108 | 0 | 0 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -10.477 | -11.334 | -5.091 | -10.525 | -16.507 | -9.989 | -10.23 | -6.932 | -8.495 | -10.735 | -12.089 | -8.153 | -10.324 | -8.848 | -18.208 | -7.115 | -8.675 | -20.304 | -12.062 | -9.64 | -10.706 | -14.205 | -20.064 | -8.76 | -10.964 | 0 | -1.546 | -5.286 | -6.153 | -6.032 | -6.588 | -4.933 | -5.046 | -3.795 | -5.762 | -3.529 | -4.39 | 0 | -0.883 | -3.9 | 0 | 0 | -4.862 | -3.6 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -0.1 | 0 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.122 | 0.132 | 0.339 | 0 | -0.054 | 0 | 0 | 0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.472 | -11.324 | -10.6 | -10.304 | -16.201 | 0.001 | -0.719 | -6.932 | -8.495 | -10.681 | -2.964 | -8.153 | -10.324 | -8.848 | 0.001 | -6.122 | -8.675 | -9.328 | 14.523 | -0.388 | -10.706 | -14.205 | 10.075 | -8.76 | -10.964 | -8.218 | -48.617 | -5.286 | -6.153 | -6.032 | 10.608 | -4.933 | -5.046 | -3.883 | 0.641 | -3.529 | -4.39 | -4.246 | -0.738 | -3.9 | -5.392 | -1.3 | -0.652 | -3.6 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -10.577 | -11.334 | -4.968 | -10.393 | -16.507 | -9.988 | -11.003 | -6.932 | -8.495 | -10.681 | -15.053 | -8.153 | -10.324 | -8.848 | -18.207 | -7.115 | -8.675 | -20.304 | 2.461 | -10.028 | -10.706 | -14.205 | -9.989 | -8.76 | -10.964 | -8.218 | -48.617 | -5.286 | -6.153 | -6.032 | 4.02 | -4.933 | -5.046 | -3.883 | -5.121 | -3.529 | -4.39 | -4.246 | -1.622 | -3.9 | -5.392 | -1.3 | -5.514 | -3.6 | 0 | 0 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.831 | -23.66 | -9.53 | -0.539 | -23.687 | -2.745 | -10 | -1.468 | -1.378 | -1.401 | -3.65 | -1.242 | -2.158 | -1.599 | -41.071 | -15 | -1.637 | -2.276 | 0 | 0 | 0 | 0 | -64.158 | 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
| -0.192 | 141.724 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0.277 | 0.538 | 0 | 17.526 | 0 | 0 | 0 | 0 | 1.492 | 0 | 33.158 | 0 | 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
| -0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 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 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.192 | 141.724 | -0.218 | -1.464 | 30.652 | -1.343 | 68.579 | -0.001 | -1.378 | -1.401 | -3.9 | -1.347 | -2.053 | -5.65 | 112.032 | -15.512 | -1.1 | 7.379 | 48.25 | -0.832 | -1.788 | 1.075 | 53.291 | 3.36 | 2.479 | 103.176 | 66.906 | 20.83 | -0.586 | 7.634 | 76.776 | -1.267 | -6.394 | 24.885 | 16.967 | 36.437 | 18.36 | 9.3 | 1.573 | -4.213 | 31.45 | 0 | 49.427 | 7.192 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| -1.023 | 117.225 | 8.065 | -2.003 | 6.965 | -4.088 | 58.579 | -1.466 | -1.378 | -1.401 | -3.623 | -0.809 | -2.053 | 11.876 | 112.032 | -15.912 | -1.1 | 7.379 | 49.742 | -0.832 | 31.37 | 1.075 | 53.291 | 3.36 | 2.479 | 103.176 | 66.906 | 20.83 | -0.586 | 7.634 | 76.776 | -1.267 | -6.394 | 24.885 | 16.967 | 36.437 | 18.36 | 9.3 | 1.573 | -4.213 | 31.45 | 0 | 49.427 | 7.192 | 0 | 0 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | -1 | 0 | 0.06 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | -0.127 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.026 | 0 | 0 | 0 |
Netto Kasstroomverandering
| -7.308 | 98.554 | 20.073 | -8.048 | -20.056 | 4.281 | -4.565 | -19 | -18.451 | 34.542 | -25.218 | -32.589 | -2.96 | -32.538 | 111.693 | -36.876 | -1.612 | -1.958 | 28.718 | -23.376 | 11.473 | -28.049 | 34.665 | -17.785 | -28.491 | 67.295 | -4.792 | 1.666 | -29.635 | -16.058 | 59.697 | -1.988 | -29.677 | 3.752 | 17.165 | 26.814 | -4.605 | -0.678 | -10.64 | -12.033 | 7.475 | -6.13 | 43.555 | -0.516 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 129.907 | 137.215 | 38.661 | 18.588 | 26.636 | 46.693 | 42.412 | 46.977 | 65.977 | 84.428 | 49.886 | 75.104 | 107.691 | 110.651 | 143.189 | 31.496 | 68.372 | 68.984 | 70.942 | 42.224 | 65.6 | 54.127 | 82.176 | 47.511 | 65.296 | 93.787 | 26.492 | 31.284 | 29.618 | 59.253 | 75.311 | 15.614 | 17.602 | 47.279 | 50.351 | 33.186 | 6.372 | 10.977 | 11.655 | 22.295 | 34.328 | 38.366 | 44.496 | 0.941 | 0 | 0 |