Clemondo Group AB (publ)
SSE:CLEM.ST
0.862 (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 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 66.817 | 67.274 | 69.539 | 57.129 | 73.476 | 78.754 | 77.815 | 63.96 | 75.977 | 81.452 | 75.404 | 56.829 | 74.517 | 94.782 | 95.638 | 89.888 | 96.091 | 77.516 | 61.424 | 54.166 | 61.729 | 69.561 | 67.118 | 59.502 | 67.671 | 73.868 | 72.098 | 60.111 | 72.399 | 94.978 | 89.639 | 73.511 | 40.532 | 30.236 | 31.27 | 28.313 | 33.055 | 34.965 | 32.483 | 29.799 | 34.615 | 34.762 | 31.808 | 28.993 | 32.626 | 34.756 | 37.336 |
Kosten van de omzet
| 65.011 | 66.096 | 65.855 | 34.744 | 47.723 | 52.183 | 52.181 | 41.921 | 51.792 | 53.823 | 48.466 | 35.266 | 42.173 | 52.729 | 57.748 | 51.436 | 55.088 | 44.967 | 36.44 | 31.36 | 34.498 | 40.202 | 41.399 | 36.768 | 38.765 | 40.975 | 39.896 | 31.812 | 37.207 | 52.123 | 47.798 | 44.168 | 19.932 | 17.732 | 19.418 | 16.961 | 18.743 | 19.078 | 16.712 | 17.328 | 19.639 | 17.952 | 11.091 | 16.469 | 19.057 | 17.946 | 18.766 |
Brutowinst
| 1.806 | 1.178 | 3.684 | 22.385 | 25.753 | 26.571 | 25.634 | 22.039 | 24.185 | 27.629 | 26.938 | 21.563 | 32.344 | 42.053 | 37.89 | 38.452 | 41.003 | 32.549 | 24.984 | 22.806 | 27.231 | 29.359 | 25.719 | 22.734 | 28.906 | 32.893 | 32.202 | 28.299 | 35.192 | 42.855 | 41.841 | 29.343 | 20.6 | 12.504 | 11.852 | 11.352 | 14.312 | 15.887 | 15.771 | 12.471 | 14.976 | 16.81 | 20.717 | 12.524 | 13.569 | 16.81 | 18.57 |
Brutowinstmarge
| 0.027 | 0.018 | 0.053 | 0.392 | 0.35 | 0.337 | 0.329 | 0.345 | 0.318 | 0.339 | 0.357 | 0.379 | 0.434 | 0.444 | 0.396 | 0.428 | 0.427 | 0.42 | 0.407 | 0.421 | 0.441 | 0.422 | 0.383 | 0.382 | 0.427 | 0.445 | 0.447 | 0.471 | 0.486 | 0.451 | 0.467 | 0.399 | 0.508 | 0.414 | 0.379 | 0.401 | 0.433 | 0.454 | 0.486 | 0.419 | 0.433 | 0.484 | 0.651 | 0.432 | 0.416 | 0.484 | 0.497 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0.005 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.295 | 0 | 0 | 0 | 0.297 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.464 | 6.773 | 6.633 | 6.162 | 9.809 | 7.242 | 0 | 7.932 | 7.084 | 5.517 | 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- en marketingkosten
| 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 | 0 |
Verkoop-, algemene en administratieve kosten
| 19.688 | 18.567 | 18.316 | 15.542 | 19.047 | 18.043 | 18.397 | 16.602 | 7.464 | 6.773 | 6.633 | 6.162 | 9.809 | 7.242 | 24.743 | 7.932 | 7.084 | 5.517 | 37.36 | 10.841 | 13.696 | 15.008 | 72.973 | 15.19 | 20.027 | 19.229 | 67.015 | 15.963 | 19.154 | 19.675 | 88.246 | 20.134 | 12.309 | 9.036 | 34.127 | 8.624 | 9.998 | 10.203 | 30.771 | 7.666 | 9.341 | 8.777 | 26.971 | 6.488 | 8.021 | 7.356 | 15.243 |
Overige kosten
| 3.732 | 0 | 0 | 0 | 0 | 20.678 | 24.044 | 20.52 | 16.291 | 18.521 | 17.511 | 14.325 | 19.132 | 19.677 | 17.376 | 27.361 | 27.665 | 26.666 | 22.81 | 22.662 | 27.997 | 28.862 | 35.192 | 30.203 | 42.88 | 36.194 | 34.212 | 31.629 | 35.35 | 36.796 | 51.985 | 49.083 | 22.67 | 16.097 | 19.765 | 15.067 | 16.246 | 16.575 | 19.121 | 13.566 | 14.566 | 16.56 | 18.884 | 11.171 | 13.308 | 15.569 | 0 |
Bedrijfskosten
| 23.419 | 21.616 | 23.826 | 19.89 | 21.713 | 20.678 | 24.044 | 20.52 | 23.755 | 25.294 | 24.144 | 20.487 | 28.941 | 26.919 | 17.376 | 27.361 | 27.665 | 26.666 | 22.81 | 22.662 | 27.997 | 28.862 | 35.192 | 30.203 | 42.88 | 36.194 | 34.212 | 31.629 | 35.35 | 36.796 | 51.985 | 49.083 | 22.67 | 16.097 | 19.765 | 15.067 | 16.246 | 16.575 | 19.121 | 13.566 | 14.566 | 16.56 | 18.884 | 11.171 | 13.308 | 15.569 | 17.349 |
Bedrijfsresultaat
| 1.806 | 1.178 | 3.684 | 2.496 | 4.04 | 5.893 | 0.345 | 1.519 | 0.43 | 2.334 | 3.83 | 1.077 | 3.404 | 15.133 | 21.978 | 11.092 | 13.338 | 5.883 | 2.175 | 0.143 | -0.767 | 0.497 | -9.615 | -7.47 | -13.975 | -3.302 | -2.015 | -3.33 | -0.158 | 6.059 | -13.021 | -19.74 | -2.07 | -3.593 | -8.073 | -3.715 | -1.934 | -0.688 | -3.35 | -1.095 | 0.41 | 0.249 | 1.842 | 1.353 | 0.261 | 1.241 | 1.543 |
Bedrijfsresultaat ratio
| 0.027 | 0.018 | 0.053 | 0.044 | 0.055 | 0.075 | 0.004 | 0.024 | 0.006 | 0.029 | 0.051 | 0.019 | 0.046 | 0.16 | 0.23 | 0.123 | 0.139 | 0.076 | 0.035 | 0.003 | -0.012 | 0.007 | -0.143 | -0.126 | -0.207 | -0.045 | -0.028 | -0.055 | -0.002 | 0.064 | -0.145 | -0.269 | -0.051 | -0.119 | -0.258 | -0.131 | -0.059 | -0.02 | -0.103 | -0.037 | 0.012 | 0.007 | 0.058 | 0.047 | 0.008 | 0.036 | 0.041 |
Totaal overige inkomsten en kosten netto
| -0.258 | 0.317 | 0.438 | -0.297 | -1.67 | -1.421 | 1.7 | -0.6 | -0.868 | -0.156 | 1.431 | -0.337 | -0.168 | -1.112 | -1.507 | -0.935 | -0.479 | -0.891 | -0.189 | -1.179 | -1.12 | -1.149 | -1.143 | -1.195 | -1.65 | -1.437 | -1.262 | -1.281 | -1.369 | -1.311 | -4.545 | -1.683 | -0.669 | -0.482 | -0.569 | -0.799 | -0.323 | -0.285 | -0.368 | -0.327 | -0.473 | -0.301 | -0.309 | -0.682 | -0.368 | -0.273 | -0.407 |
Inkomen voor belasting
| 1.548 | 1.495 | 4.122 | 2.199 | 2.37 | 4.472 | 2.045 | 0.919 | -0.438 | 2.178 | 3.403 | 0.74 | 3.236 | 14.021 | 20.471 | 10.157 | 12.859 | 4.992 | 1.258 | -1.036 | -1.886 | -0.652 | -10.616 | -8.664 | -15.624 | -4.739 | -3.269 | -4.611 | -1.527 | 4.748 | -14.689 | -21.423 | -2.739 | -4.075 | -8.482 | -4.514 | -2.257 | -0.973 | -3.718 | -1.422 | -0.063 | -0.052 | 1.533 | 0.671 | -0.107 | 0.968 | 1.136 |
Inkomen voor belasting ratio
| 0.023 | 0.022 | 0.059 | 0.038 | 0.032 | 0.057 | 0.026 | 0.014 | -0.006 | 0.027 | 0.045 | 0.013 | 0.043 | 0.148 | 0.214 | 0.113 | 0.134 | 0.064 | 0.02 | -0.019 | -0.031 | -0.009 | -0.158 | -0.146 | -0.231 | -0.064 | -0.045 | -0.077 | -0.021 | 0.05 | -0.164 | -0.291 | -0.068 | -0.135 | -0.271 | -0.159 | -0.068 | -0.028 | -0.114 | -0.048 | -0.002 | -0.001 | 0.048 | 0.023 | -0.003 | 0.028 | 0.03 |
Belastingkosten
| 0.672 | 0.386 | 1.14 | 0.524 | 0.556 | 0.986 | 0.44 | 0.177 | -0.106 | 0.43 | 0.727 | 0.137 | 0.648 | 2.871 | 2.849 | 2.694 | 3.272 | 1.589 | 0.807 | 0.264 | 0.083 | 0.346 | -2.555 | -1.348 | -2.715 | 0.404 | 0.19 | 1.135 | 0.351 | 1.732 | -1.758 | -3.995 | -0.685 | -0.814 | -2.714 | 0.002 | 0.001 | 0.017 | -0.452 | -0.016 | 0.284 | 0.305 | -0.18 | 0.5 | 0.328 | 0.531 | 0.714 |
Nettowinst
| 0.875 | 1.109 | 2.982 | 1.675 | 1.815 | 3.486 | 1.606 | 0.742 | -0.332 | 1.748 | 2.676 | 0.603 | 2.588 | 11.15 | 17.622 | 7.463 | 9.587 | 3.403 | 0.452 | -1.301 | -1.969 | -0.998 | -8.06 | -7.316 | -12.909 | -4.336 | -3.459 | -5.746 | -1.878 | 3.017 | -12.931 | -17.428 | -2.054 | -3.261 | -5.768 | -4.516 | -2.258 | -0.99 | -3.266 | -1.406 | -0.347 | -0.357 | 1.713 | 0.171 | -0.435 | 0.437 | 0.422 |
Nettowinstmarge
| 0.013 | 0.016 | 0.043 | 0.029 | 0.025 | 0.044 | 0.021 | 0.012 | -0.004 | 0.021 | 0.035 | 0.011 | 0.035 | 0.118 | 0.184 | 0.083 | 0.1 | 0.044 | 0.007 | -0.024 | -0.032 | -0.014 | -0.12 | -0.123 | -0.191 | -0.059 | -0.048 | -0.096 | -0.026 | 0.032 | -0.144 | -0.237 | -0.051 | -0.108 | -0.184 | -0.16 | -0.068 | -0.028 | -0.101 | -0.047 | -0.01 | -0.01 | 0.054 | 0.006 | -0.013 | 0.013 | 0.011 |
WPA (Winst Per Aandeel)
| 0.006 | 0.008 | 0.022 | 0.012 | 0.013 | 0.025 | 0.012 | 0.005 | -0.002 | 0.013 | 0.025 | 0.005 | 0.02 | 0.08 | 0.13 | 0.056 | 0.072 | 0.026 | 0.003 | -0.01 | -0.015 | -0.008 | -0.061 | -0.081 | -0.25 | -0.085 | -0.054 | -0.11 | -0.032 | 0.049 | -0.21 | -0.31 | -0.14 | -0.21 | -0.37 | -0.29 | -0.14 | -0.063 | -0.21 | -0.087 | -0.024 | -0.024 | 0.11 | 13.48 | -0.28 | 0.032 | 0.042 |
Verwaterde WPA
| 0.006 | 0.008 | 0.022 | 0.012 | 0.01 | 0.025 | 0.01 | 0.005 | -0.002 | 0.013 | 0.025 | 0.005 | 0.02 | 0.08 | 0.13 | 0.055 | 0.071 | 0.025 | 0.003 | -0.01 | -0.015 | -0.007 | -0.061 | -0.079 | -0.24 | -0.081 | -0.054 | -0.11 | -0.032 | 0.049 | -0.21 | -0.31 | -0.14 | -0.21 | -0.36 | -0.29 | -0.14 | -0.063 | -0.21 | -0.087 | -0.024 | -0.024 | 0.11 | 13.48 | -0.28 | 0.032 | 0.042 |
EBITDA
| 5.529 | 4.97 | 7.598 | 6.878 | 7.945 | 10.11 | 4.629 | 5.873 | 4.682 | 7.107 | 6.203 | 5.499 | 7.69 | 19.29 | 26.463 | 14.524 | 16.737 | 9.652 | 4.992 | 3.98 | 3.098 | 4.425 | -6.993 | -3.458 | -9.365 | 1.169 | 2.353 | 1.09 | 4.223 | 10.389 | -11.856 | -12.051 | -1.201 | -2.94 | -7.803 | -2.43 | -0.484 | 0.755 | -1.883 | 0.868 | 2.221 | 2.055 | 3.227 | 3.491 | 2.414 | 3.411 | 2.329 |
EBITDA ratio
| 0.083 | 0.074 | 0.109 | 0.12 | 0.108 | 0.128 | 0.059 | 0.092 | 0.062 | 0.087 | 0.082 | 0.097 | 0.103 | 0.204 | 0.277 | 0.162 | 0.174 | 0.125 | 0.081 | 0.073 | 0.05 | 0.064 | -0.104 | -0.058 | -0.138 | 0.016 | 0.033 | 0.018 | 0.058 | 0.109 | -0.132 | -0.164 | -0.03 | -0.097 | -0.25 | -0.086 | -0.015 | 0.022 | -0.058 | 0.029 | 0.064 | 0.059 | 0.101 | 0.12 | 0.074 | 0.098 | 0.062 |