Ecoclime Group AB (publ)
SSE:ECC-B.ST
4.74 (SEK) • At close February 19, 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 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 25.688 | 31.473 | 38.526 | 41.588 | 56.837 | 71.443 | 75.839 | 97.184 | 122.088 | 102.108 | 152.655 | 165.508 | 180.804 | 184.898 | 46.252 | 13.526 | 14.254 | 9.378 | 29.027 | 45.567 | -56.799 | 56.799 | 11.799 | 14.254 | -17.104 | 17.104 | 4.067 | 5.55 | -4.924 | 4.924 | 7.786 | 0.172 | 0.172 | 0.908 | -0.623 | 0.623 | 0.623 | 2.872 | -2.329 | 2.329 | 2.329 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | -0.715 | 0 | 26.29 | 224.222 | -2.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.598 | 0 | 0 | 0 | 34.208 | 0 | 0 | 0 | 9.849 | 0 | 0 | 0 | 0 | 0 | 1.246 | 0 | 0 | 0 | 4.657 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 25.688 | 31.473 | 38.526 | 41.588 | 56.837 | 71.443 | 75.839 | 97.184 | 122.088 | 102.108 | 152.655 | 165.508 | 180.804 | 184.898 | 46.252 | 13.526 | 14.254 | 9.378 | 29.027 | 45.567 | 56.799 | 56.799 | 11.799 | 14.254 | 17.104 | 17.104 | 4.067 | 5.55 | 4.924 | 4.924 | 7.786 | 0.172 | 0.172 | 0.908 | 0.623 | 0.623 | 0.623 | 2.872 | 2.329 | 2.329 | 2.329 |
Nettovorderingen
| 50.578 | 49.164 | 62.691 | 48.696 | 62.761 | 62.97 | 58.857 | 42.494 | 38.927 | 0 | 35.829 | 23.207 | 27.2 | 22.977 | 30.861 | 61.922 | 25.144 | 28.898 | 11.249 | 16.148 | 0 | 9.535 | 12.288 | 14.737 | 0 | 6.291 | 13.978 | 8.044 | 0 | 0.802 | 3.242 | 0.411 | 0.411 | 2.234 | 0 | 0.489 | 0.489 | 3.889 | 0 | 0.038 | 5.113 |
Voorraad
| 12.148 | 32.61 | 32.389 | 44.536 | 32.556 | 30.006 | 27.335 | 28.596 | 18.327 | 0.234 | 10.773 | 9.046 | 8.052 | 9.455 | 7.316 | 10.477 | 10.259 | 7.804 | 8.226 | 7.186 | 0 | 5.677 | 5.726 | 6.415 | 0 | 6.509 | 5.858 | 6.158 | 0 | 6.263 | 6.502 | 0.306 | 0.306 | 0.196 | 0 | 0.947 | 0.947 | 1.245 | 0 | 2.532 | 2.532 |
Overige vlottende activa
| 35.912 | 0 | 12.569 | 0 | -0.001 | 0 | 13.631 | 0 | 0 | 0.001 | 9.009 | 0 | 0 | 0 | 4.973 | 0.001 | 0 | -0.001 | 7.884 | 0 | 0 | 9.723 | 2.244 | 0.001 | 0 | 1.659 | 0 | 0 | 0 | 1.751 | 0 | 1.085 | 1.085 | 0 | 0 | 1.69 | 1.69 | 0 | 0 | 5.075 | 0 |
Totaal vlottende activa
| 124.326 | 113.247 | 137.164 | 134.82 | 152.153 | 164.419 | 165.335 | 168.274 | 179.342 | 106.021 | 201.294 | 197.761 | 216.056 | 217.33 | 86.314 | 85.926 | 49.657 | 46.079 | 56.386 | 68.901 | 56.799 | 81.734 | 32.057 | 35.407 | 17.104 | 31.563 | 23.903 | 19.752 | 4.924 | 13.739 | 17.53 | 1.973 | 1.973 | 3.338 | 0.623 | 3.748 | 3.748 | 8.006 | 2.329 | 9.973 | 9.973 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 37.405 | 39.768 | 41.167 | 43.224 | 44.273 | 43.259 | 42.465 | 45.364 | 36.018 | 5.999 | 34.252 | 41.772 | 40.907 | 38.566 | 33.066 | 37.665 | 36.834 | 36.423 | 32.929 | 29.802 | 0 | 29.867 | 29.084 | 30.692 | 0 | 31.499 | 1.508 | 28.028 | 0 | 0.62 | 11.912 | 0.058 | 0.058 | 7.502 | 0 | 0.054 | 0.054 | 2.062 | 0 | 0.002 | 0.002 |
Goodwill
| 21.472 | 0 | 67.779 | 0 | 67.779 | 80.628 | 80.628 | 80.628 | 80.628 | 80.547 | 34.449 | 0 | 0 | 0 | 34.449 | 0 | 0 | 0 | 21.439 | 0 | 0 | 12.337 | 12.69 | 0 | 0 | 9.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 64.248 | 136.672 | 70.533 | 138.916 | 71.779 | 72.166 | 70.274 | 69.911 | 74.406 | 12.489 | 68.055 | 95.914 | 93.495 | 92.673 | 54.875 | 87.049 | 80.81 | 78.737 | 41.713 | 48.086 | 0 | 32.904 | 0.922 | 38.089 | 0 | 21.121 | 27.152 | 0 | 0 | 0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 85.721 | 136.672 | 138.312 | 138.916 | 139.558 | 152.794 | 150.902 | 150.539 | 155.034 | 12.489 | 102.504 | 95.914 | 93.495 | 92.673 | 89.324 | 87.049 | 80.81 | 78.737 | 63.152 | 48.086 | 0 | 45.242 | 13.612 | 38.089 | 0 | 31.066 | 27.152 | 0 | 0 | 0.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 12.141 | 12.405 | 9.814 | 9.811 | 9.421 | 10.845 | 9.861 | 0.908 | -9.018 | -9.018 | 12.165 | 13.46 | 15.004 | 15.533 | 10 | 12.922 | 16.757 | 18.416 | 10 | 0.946 | 0 | 0.482 | 0 | 1.574 | 0 | 0.482 | 0.394 | 0 | 0 | 0 | 0 | 2.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 9.018 | 9.018 | 9.018 | 9.018 | 9.018 | 9.018 | 9.018 | -0.908 | 9.018 | 9.018 | 9.018 | -13.46 | -15.004 | -15.533 | 4.14 | -12.922 | -16.757 | -18.416 | 4.832 | -0.946 | 0 | 0.092 | 0 | 1.574 | 0 | 1.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0.001 | 0.001 | 0 | 0 | 0.001 | 0.001 | -0.002 | 0.908 | 26.29 | 224.223 | -0.001 | 13.461 | 15.004 | 15.532 | 5.672 | 12.923 | 16.756 | 18.415 | 2.889 | 0.946 | -56.799 | -0.474 | 28.085 | -1.574 | -17.104 | -0 | 0 | 0 | -4.924 | 14.941 | 0 | 5.517 | 8.409 | 0 | -0.623 | 6.557 | 6.557 | 0 | -2.329 | 0 | 0 |
Totaal niet-vlottende activa
| 144.286 | 197.864 | 198.311 | 200.969 | 202.271 | 215.917 | 212.244 | 196.811 | 217.342 | 242.711 | 157.938 | 151.147 | 149.406 | 146.771 | 142.202 | 137.637 | 134.4 | 133.575 | 113.802 | 78.834 | -56.799 | 75.209 | 70.781 | 70.355 | -17.104 | 64.139 | 29.054 | 28.028 | -4.924 | 16.336 | 11.912 | 8.467 | 8.467 | 7.502 | -0.623 | 6.611 | 6.611 | 2.062 | -2.329 | 0.002 | 0.002 |
Totaal activa
| 268.612 | 311.111 | 335.475 | 335.789 | 354.425 | 380.336 | 377.58 | 365.085 | 396.685 | 348.715 | 359.232 | 348.908 | 365.462 | 364.101 | 228.515 | 223.563 | 184.058 | 179.654 | 170.188 | 147.736 | 0 | 157.517 | 102.838 | 105.762 | 0 | 95.701 | 52.957 | 47.78 | 0 | 30.075 | 29.442 | 10.44 | 10.44 | 10.84 | 0 | 10.359 | 10.359 | 10.068 | 0 | 9.975 | 9.975 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 26.231 | 66.273 | 67.85 | 0 | 24.653 | 54.995 | 51.521 | 0 | 13.833 | 0 | 0 | 0 | 10.009 | 0 | 0 | 0 | 7.925 | 0 | 0 | 11.116 | 4.066 | 0 | 0 | 2.644 | 0 | 0 | 0 | 0.971 | 0 | 0.716 | 0.716 | 0 | 0 | 0.63 | 0.63 | 0 | 0 | 0.276 | 0 |
Kortlopende schulden
| 0 | 0 | 6.873 | 0 | 0 | 0 | 7.138 | 0 | 0 | 6.2 | -10.41 | 0 | 0 | 0 | 4.379 | 0 | 0 | 0 | 2.863 | 0 | 0 | 2.494 | 1.2 | 0 | 0 | 1.553 | 0 | 0 | 0 | 0 | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 1.827 | 0 | 0 | 0 | 0.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.723 | 0 | 0 | 0.277 | 0 | 0 | 0 | 0.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -10.086 | 0 | -74.75 | 0 | 0 | -62.195 | -58.521 | 0 | 14.614 | 0 | 0 | 0 | 13.712 | 0 | 0 | 0 | 5.28 | 0 | 0 | 14.9 | 0 | 0 | 0 | 4.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 42.13 | 48.174 | 31.565 | 6.4 | 6.9 | 86.399 | 41.397 | 7.2 | 7 | 1.772 | 9.692 | 34.248 | 45.533 | 41.262 | 30.06 | 33.091 | 33.732 | 31.564 | 12.929 | 19.531 | 0 | 21.424 | 11.295 | 19.808 | 0 | 5.996 | 11.157 | 7.182 | 0 | 1.398 | 2.138 | 1.057 | 1.057 | 2.13 | 0 | 1.188 | 1.188 | 1.774 | 0 | 3.381 | 3.657 |
Totaal kortlopende verplichtingen
| 42.13 | 48.174 | 66.496 | 72.673 | 74.75 | 86.399 | 74.185 | 62.195 | 58.521 | 7.972 | 42.343 | 34.248 | 45.533 | 41.262 | 47.532 | 33.091 | 33.732 | 31.564 | 29.72 | 19.531 | 0 | 35.312 | 16.561 | 19.808 | 0 | 15.168 | 11.157 | 7.182 | 0 | 2.369 | 2.381 | 1.773 | 1.773 | 2.13 | 0 | 1.818 | 1.818 | 1.774 | 0 | 3.657 | 3.657 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 2.057 | 0 | 0 | 0 | 4.168 | 0 | 0 | 6.2 | -5.788 | 0 | 2.267 | 6.786 | 5.558 | 9.862 | 12.567 | 13.478 | 5.55 | 2.7 | 0 | 4.246 | 3.6 | 0 | 0 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | -10.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | -4.075 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 10.262 | 0 | 0 | 0 | 10.117 | 0 | 0 | 0 | 6.911 | 0 | 0 | 0 | 6.798 | 0 | 0 | 0 | 7.225 | 0 | 0 | 7.104 | 0 | 6.56 | 0 | 7.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 28.926 | 36.255 | 20.985 | 34.511 | 42.128 | 41.42 | 27.999 | 40.539 | 40.107 | 21.8 | -0.002 | 8.921 | 6.966 | 6.828 | -0.001 | 8.265 | 8.298 | 8.307 | 7.224 | 6.765 | 0 | 7.393 | 6.225 | 10.636 | 0 | 7.161 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 28.926 | 36.255 | 33.306 | 34.511 | 42.128 | 41.42 | 42.284 | 40.539 | 40.107 | 28 | 8.035 | 8.921 | 9.233 | 13.614 | 12.355 | 18.127 | 20.865 | 21.785 | 12.774 | 9.465 | 0 | 10.404 | 9.825 | 10.636 | 0 | 11.661 | 0 | 8 | 0 | 0 | 0.243 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 71.056 | 84.429 | 99.802 | 107.184 | 116.878 | 127.819 | 116.469 | 102.734 | 98.628 | 35.972 | 50.378 | 43.169 | 54.766 | 54.876 | 59.887 | 51.218 | 54.597 | 53.349 | 42.494 | 28.996 | 0 | 45.716 | 26.386 | 30.444 | 0 | 26.829 | 11.157 | 15.182 | 0 | 2.369 | 2.381 | 1.773 | 1.773 | 2.13 | 0 | 1.818 | 1.818 | 1.774 | 0 | 3.657 | 3.657 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 197.722 | 226.899 | 4.623 | 228.363 | 237.555 | 252.673 | 4.623 | 262.586 | 298.3 | 312.727 | 4.53 | 305.739 | 310.696 | 309.225 | 3.303 | 172.345 | 129.461 | 126.305 | 2.858 | 2.778 | 0 | 1.886 | 1.886 | 75.318 | 0 | 1.754 | 1.118 | 32.599 | 0 | 1.078 | 27.061 | 0.649 | 0.649 | 8.71 | 0 | 0.649 | 0.649 | 8.295 | 0 | 0.5 | 6.318 |
Ingehouden winsten
| 0 | 0 | -48.084 | 0 | 0 | 0 | -23.374 | 0 | 0 | 0 | 37.054 | 0 | 0 | 0 | 49.285 | 0 | 0 | 0 | 44.704 | 0 | 0 | 46.993 | 74.566 | 0 | 0 | 42.181 | 0 | 0 | 0 | 0 | 0 | -0.353 | -0.353 | 0 | 0 | -0.481 | -0.481 | 0 | 0 | -0.005 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | -0.001 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.001 | 115.962 | 118.443 | 0 | 0 | 0 | 68.873 | 40.517 | 34.296 | 0 | 27.706 | 0.027 | 0 | 0 | 0 | 0 | 8.541 | 0 | 0 | 0 | 6.318 | 5.823 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 279.297 | 0 | 0 | 0 | 280.021 | 0 | 0 | 0.016 | 268.753 | 0 | 0 | 0 | 116.039 | 0 | 0 | 0 | 80.131 | 0 | 0 | 69.564 | 0 | 0 | 0 | -15.579 | 0 | 0 | 0 | 26.602 | 0 | 8.371 | 8.371 | 0 | 0 | 9.851 | 8.373 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 197.722 | 226.899 | 235.835 | 228.363 | 237.555 | 252.673 | 261.271 | 262.586 | 298.3 | 312.743 | 308.838 | 305.739 | 310.696 | 309.225 | 168.628 | 172.345 | 129.461 | 126.305 | 127.694 | 118.74 | 118.443 | 111.801 | 76.452 | 75.318 | 68.873 | 68.873 | 35.414 | 32.599 | 27.706 | 27.706 | 27.061 | 8.667 | 8.667 | 8.71 | 8.541 | 8.541 | 8.541 | 8.295 | 6.318 | 6.318 | 6.318 |
Totaal eigen vermogen
| 197.556 | 226.682 | 235.674 | 228.605 | 237.547 | 252.517 | 261.111 | 262.351 | 298.057 | 312.768 | 308.854 | 305.739 | 310.696 | 309.225 | 168.628 | 172.345 | 129.461 | 126.305 | 127.694 | 118.74 | 118.443 | 111.801 | 76.452 | 75.318 | 68.873 | 68.873 | 35.414 | 32.599 | 27.706 | 27.706 | 27.061 | 8.667 | 8.667 | 8.71 | 8.541 | 8.541 | 8.541 | 8.295 | 6.318 | 6.318 | 6.318 |
Totaal passiva en aandeelhoudersvermogen
| 268.612 | 311.111 | 335.475 | 335.789 | 354.425 | 380.336 | 377.58 | 365.085 | 396.685 | 348.715 | 359.232 | 348.908 | 365.462 | 364.101 | 228.515 | 223.563 | 184.058 | 179.654 | 170.188 | 147.736 | 118.443 | 157.517 | 102.838 | 105.762 | 68.873 | 95.701 | 46.571 | 47.78 | 27.706 | 30.075 | 29.442 | 10.44 | 10.44 | 10.84 | 8.541 | 10.359 | 10.359 | 10.068 | 6.318 | 9.975 | 9.975 |