Dometic Group AB (publ)
SSE:DOM.ST
79.58 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -1,673 | 443 | 273 | 51 | 788 | 985 | 667 | 236 | 575 | 1,166 | 812 | 470 | 762 | 898 | 725 | 514 | 676 | 300 | 389 | 237 | 583 | 900 | 618 | 328 | 702 | 919 | 638 | 192 | 648 | 650 | 418 | 173 | 426 | 573 | 400 | 183 | 367 | 463 | 423 | 100 | 257 | -441 | -1 | -97 | 273 | 200 | 16 | -214 |
Afschrijvingen & Amortisatie
| 2,372 | 382 | 382 | 393 | 383 | 384 | 365 | 401 | 384 | 358 | 335 | 301 | 226 | 201 | 192 | 188 | 191 | 203 | 208 | 208 | 209 | 200 | 200 | 141 | 133 | 129 | 123 | 88 | 76 | 79 | 77 | 77 | 75 | 73 | 73 | 72 | 74 | 73 | 72 | 67 | 48 | 48 | 43 | 30 | 45 | 44 | 43 | 161 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 873 | 801 | -799 | 315 | 1,118 | 864 | -661 | 887 | -366 | -876 | -1,470 | 35 | -474 | -79 | -892 | 237 | 190 | 14 | -298 | 617 | 546 | 397 | -606 | 484 | 78 | -75 | -682 | 290 | 177 | -86 | -476 | 147 | 82 | -115 | -533 | 393 | -8 | -122 | -294 | 213 | 177 | -99 | -453 | 126 | 246 | -75 | -547 | 353 |
Vorderingen
| 1,139 | -249 | -1,188 | 630 | 1,080 | -33 | -1,233 | 788 | 904 | -173 | -1,288 | 623 | 266 | -24 | -724 | 263 | -88 | 48 | -531 | 423 | 465 | -117 | -690 | 365 | 433 | -286 | -623 | 391 | 351 | -255 | -638 | 376 | 241 | -211 | -489 | 331 | 161 | -73 | -466 | 252 | 232 | -193 | -272 | 155 | 156 | -135 | -268 | 207 |
Voorraden
| 168 | 902 | 39 | -38 | 551 | 1,005 | 307 | 310 | -62 | -611 | -884 | -1,012 | -492 | -203 | -569 | -404 | 252 | -61 | -272 | 333 | 224 | 387 | 25 | 35 | 22 | 157 | -254 | -173 | -71 | 14 | -131 | -139 | 10 | -73 | -162 | -16 | -1 | -21 | -165 | 109 | 47 | 65 | -166 | 94 | 80 | 3 | -279 | 146 |
Crediteuren
| -409 | -39 | 251 | -26 | -319 | -57 | 74 | -71 | -1,136 | -1 | 599 | 518 | -276 | 120 | 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 |
Overig Werkkapitaal
| -434 | 187 | 99 | -251 | -194 | -51 | 191 | -140 | -72 | -91 | -586 | 1,047 | 18 | 124 | -323 | 641 | -62 | 75 | -26 | 284 | 322 | 10 | -631 | 449 | 56 | -232 | -428 | 463 | 248 | -100 | -345 | 286 | 72 | -42 | -371 | 409 | -7 | -101 | -129 | 104 | 130 | 29 | -15 | -123 | 10 | 57 | 0 | 0 |
Overige Niet-Contante Posten
| -431 | 87 | 1,745 | -491 | -222 | -21 | -166 | -601 | 171 | -48 | -95 | -237 | -167 | -160 | -650 | -258 | -73 | -214 | -206 | -137 | -61 | -181 | -179 | -33 | 9 | -42 | -125 | 18 | -181 | -46 | 5 | 6 | -14 | -16 | -14 | 16 | -30 | -29 | -112 | -6 | -83 | 789 | 281 | 218 | -214 | 141 | -299 | 112 |
Kasstroom uit Operationele Activiteiten
| 1,141 | 1,563 | -61 | 268 | 2,067 | 2,212 | 205 | 923 | 764 | 600 | -418 | 569 | 347 | 860 | -625 | 681 | 984 | 303 | 93 | 925 | 1,277 | 1,316 | 33 | 920 | 922 | 931 | -46 | 588 | 720 | 597 | 24 | 403 | 569 | 515 | -74 | 664 | 403 | 385 | 89 | 374 | 399 | 297 | -130 | 277 | 350 | 310 | -240 | 59 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -110 | -85 | -66 | -278 | -118 | -122 | -110 | -222 | -141 | -114 | -115 | -155 | -98 | -80 | -81 | -76 | -53 | -44 | -74 | -114 | -71 | -90 | -86 | -117 | -100 | -127 | -78 | -88 | -84 | -71 | -63 | -68 | -60 | -44 | -53 | -52 | -58 | -74 | -56 | -66 | -39 | -34 | -52 | -14 | -49 | -47 | -35 | -22 |
Netto Overnames
| -56 | 1 | -103 | -9 | -107 | -418 | 0 | -194 | -29 | 3 | -628 | -5,883 | -549 | -1,618 | -505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -508 | 0 | 16 | 0 | -7,285 | -10 | 0 | -187 | 0 | 0 | 0 | 0 | -1 | -3 | -15 | 663 | -2,152 | -58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -233 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 147 | 147 | 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
| 2 | 10 | -1 | -1 | 1 | 1 | -4 | 6 | 6 | -4 | 6 | 23 | 10 | 18 | 1 | 536 | -1 | -2 | 1 | -61 | 2 | 11 | -1 | 6 | -1 | -2 | 64 | -1 | 137 | -1 | -1 | 111 | 21 | 0 | 1 | -4 | 4 | -1 | 2 | 3 | 8 | 1 | 0 | -11 | 6 | 1 | 2 | -49 |
Kasstroom uit Investeringsactiviteiten
| -164 | -74 | -170 | -288 | -224 | -539 | -114 | -410 | -164 | -115 | -737 | -6,015 | -626 | -1,680 | -437 | 460 | -54 | -46 | -73 | -114 | -69 | -79 | -87 | -619 | -100 | -111 | -247 | -7,374 | 43 | -71 | -251 | 43 | -39 | -44 | -52 | -57 | -57 | -90 | 609 | -2,215 | -89 | -33 | -52 | -25 | -43 | -46 | -33 | -71 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,126 | -177 | -701 | -5,754 | -3,582 | -2,172 | -88 | -98 | -85 | -1,000 | -78 | -324 | -126 | -50 | -1,000 | -48 | -38 | -1,959 | -44 | -46 | -5,073 | -4,419 | -54 | -1,132 | -1,483 | -208 | -233 | -6,260 | -113 | -5 | -112 | -31 | -101 | -132 | -193 | -9,249 | -97 | -723 | -48 | -56 | -177 | -197 | -117 | -669 | -300 | -144 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | 3,349 | 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 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | 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 |
Uitgekeerde Dividenden
| 0 | -607 | 0 | 0 | 0 | -415 | 0 | 0 | 0 | -783 | 0 | 0 | 0 | -680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -636 | 0 | 0 | 0 | -606 | 0 | 0 | 0 | -547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -358 | 24 | -37 | -199 | -221 | 3,135 | -41 | -84 | -127 | 656 | -149 | 178 | 3,000 | -205 | -119 | -124 | -200 | 1,774 | -132 | -132 | 4,855 | 3,076 | 1,341 | -74 | 2,602 | -211 | 410 | 6,172 | -40 | -3 | -45 | -12 | -6 | -30 | -96 | 8,957 | -185 | -122 | -240 | 1,985 | -140 | -406 | -68 | 326 | 145 | 5 | 150 | 8 |
Kasstroom uit Financieringsactiviteiten
| -1,484 | -498 | -823 | -199 | -3,803 | 548 | -129 | -182 | -212 | -127 | -149 | -146 | 2,830 | 2,464 | -1,119 | -124 | -200 | 1,774 | -132 | -132 | -218 | -1,979 | 1,287 | -1,206 | 1,119 | -817 | 177 | 6,172 | -153 | -555 | -157 | -12 | -107 | -162 | -289 | -292 | -282 | -845 | -288 | 1,929 | -317 | -209 | 49 | -343 | -155 | -139 | 150 | 8 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -16 | -10 | 53 | -65 | -21 | 37 | -6 | -26 | 19 | 89 | 35 | 42 | 16 | -13 | 29 | -25 | 1 | -37 | 19 | -13 | 15 | -3 | 17 | -2 | -10 | 20 | 23 | 10 | -16 | -15 | -2 | 5 | 7 | 8 | -5 | -4 | -4 | -12 | 23 | 27 | 9 | 15 | -1 | 8 | -9 | 8 | -7 | -3 |
Netto Kasstroomverandering
| -522 | 979 | -1,001 | -285 | -1,981 | 2,258 | -43 | 306 | 407 | 447 | -1,270 | -5,551 | 2,567 | 1,631 | -2,152 | 992 | 731 | 1,994 | -93 | 666 | 1,005 | -745 | 1,250 | -907 | 1,931 | 23 | -93 | -604 | 594 | -44 | -386 | 439 | 430 | 317 | -420 | 311 | 60 | -562 | 433 | 115 | 2 | 70 | -134 | -83 | 143 | 133 | -130 | -7 |
Kaspositie aan het Einde van de Periode
| 3,804 | 4,326 | 3,347 | 4,348 | 4,633 | 6,614 | 4,356 | 4,399 | 4,093 | 3,585 | 3,138 | 4,408 | 9,959 | 7,392 | 5,761 | 7,913 | 6,921 | 6,190 | 4,196 | 4,289 | 3,623 | 2,618 | 3,363 | 2,113 | 3,020 | 1,089 | 1,066 | 1,159 | 1,763 | 1,169 | 1,213 | 1,599 | 1,160 | 730 | 413 | 833 | 522 | 462 | 1,025 | 592 | 477 | 475 | 405 | 539 | 622 | 479 | 346 | 476 |