Essity AB (publ)
SSE:ESSITY-B.ST
241 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||
Vlottende activa: | |||||||||||
Liquide middelen & kasequivalenten
| 5,159 | 4,288 | 3,904 | 4,982 | 2,928 | 3,008 | 4,107 | 4,244 | 4,828 | 3,806 | 3,800 |
Kortetermijnbeleggingen
| 1,782 | 207 | 183 | 165 | 155 | 22 | 19 | 19 | -730 | 2 | 534 |
Liquide middelen en kortetermijnbeleggingen
| 6,941 | 4,495 | 4,087 | 5,147 | 3,083 | 3,030 | 4,126 | 4,263 | 4,828 | 3,808 | 4,334 |
Nettovorderingen
| 30,077 | 36,155 | 27,047 | 20,824 | 23,090 | 23,843 | 21,800 | 20,635 | 30,826 | 31,767 | 0 |
Voorraad
| 17,546 | 28,852 | 19,327 | 16,379 | 15,752 | 15,229 | 13,736 | 10,941 | 11,220 | 10,332 | 9,415 |
Overige vlottende activa
| 42,239 | 37,673 | 530 | 762 | 56 | 43 | 256 | 155 | 228 | 190 | 30,906 |
Totaal vlottende activa
| 54,564 | 71,020 | 51,003 | 43,116 | 41,981 | 42,145 | 39,918 | 35,994 | 47,102 | 46,097 | 44,655 |
Niet-vlottende activa: | |||||||||||
Materiële vaste activa, netto
| 48,843 | 62,898 | 58,918 | 53,631 | 56,900 | 51,673 | 48,482 | 47,494 | 42,402 | 43,599 | 39,909 |
Goodwill
| 39,337 | 44,786 | 37,803 | 32,324 | 34,581 | 33,553 | 31,697 | 19,253 | 15,412 | 15,660 | 13,748 |
Immateriële activa
| 21,344 | 25,346 | 21,806 | 18,574 | 21,182 | 21,475 | 21,424 | 7,665 | 7,351 | 7,895 | 8,027 |
Goodwill en immateriële activa
| 60,681 | 70,132 | 59,609 | 50,898 | 55,763 | 55,028 | 53,121 | 26,918 | 22,763 | 23,555 | 21,775 |
Langetermijnbeleggingen
| 417 | 182 | 162 | 785 | 814 | 871 | 1,162 | 1,191 | 1,879 | 2,892 | 2,981 |
Belastingvorderingen
| 2,343 | 2,545 | 2,012 | 1,823 | 2,539 | 2,158 | 2,232 | 1,457 | 1,056 | 1,151 | 918 |
Overige niet-vlottende activa
| 36,145 | 3,823 | 3,346 | 4,392 | 4,298 | 2,391 | 2,101 | 1,230 | 149 | 1,171 | 1,236 |
Totaal niet-vlottende activa
| 148,429 | 139,580 | 124,047 | 111,529 | 120,314 | 112,121 | 107,098 | 78,290 | 68,249 | 72,368 | 66,819 |
Totaal activa
| 202,993 | 210,600 | 175,050 | 154,645 | 162,295 | 154,266 | 147,016 | 114,284 | 115,351 | 118,465 | 111,474 |
Passiva en Eigen Vermogen: | |||||||||||
Kortlopende verplichtingen: | |||||||||||
Crediteuren
| 15,119 | 25,644 | 18,030 | 14,791 | 15,802 | 15,911 | 14,748 | 13,072 | 11,975 | 11,888 | 10,640 |
Kortlopende schulden
| 15,648 | 12,488 | 9,775 | 7,677 | 7,988 | 9,953 | 6,251 | 4,132 | 11,345 | 13,444 | 10,158 |
Belastingschulden
| 2,165 | 2,977 | 2,724 | 3,376 | 3,474 | 1,443 | 553 | 915 | 808 | 729 | 803 |
Uitgestelde opbrengsten
| 7,782 | 8,016 | 17,198 | 16,835 | 17,536 | 14,014 | 12,667 | 12,807 | 11,967 | 12,537 | 2,769 |
Overige kortlopende verplichtingen
| 14,934 | 16,570 | 1,892 | 1,770 | 1,954 | 1,694 | 2,952 | 2,722 | 2,619 | 2,603 | 9,188 |
Totaal kortlopende verplichtingen
| 53,483 | 62,718 | 46,895 | 41,073 | 43,280 | 41,572 | 36,618 | 32,733 | 37,906 | 40,472 | 32,755 |
Langlopende verplichtingen: | |||||||||||
Langetermijnschulden
| 42,010 | 54,090 | 47,057 | 38,200 | 42,984 | 43,442 | 47,604 | 31,276 | 21,340 | 24,168 | 28,651 |
Uitgestelde opbrengsten niet-vlottend
| 3,326 | 0 | 4,958 | 5,781 | 6,544 | -24,850 | 6,060 | 6,753 | 4,036 | 5,629 | 4,045 |
Uitgestelde belastingverplichtingen niet-vlottend
| 6,935 | 8,718 | 7,574 | 6,150 | 6,545 | 7,272 | 7,090 | 3,872 | 3,756 | 3,231 | 3,517 |
Overige niet-vlottende verplichtingen
| 17,834 | 8,510 | 59 | 99 | 141 | 31,931 | 74 | 70 | 38 | 40 | 75 |
Totaal niet-vlottende verplichtingen
| 70,105 | 71,318 | 59,648 | 50,230 | 56,214 | 57,795 | 60,828 | 41,971 | 29,170 | 33,068 | 36,288 |
Totaal passiva
| 123,588 | 134,036 | 106,543 | 91,303 | 99,494 | 99,367 | 97,446 | 74,704 | 67,076 | 73,540 | 69,043 |
Eigen vermogen: | |||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,350 | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 | 2,350 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 59,075 | 53,519 | 51,108 | 51,421 | 45,491 | 39,788 | 36,785 | 29,143 | 41,485 | 35,660 | 37,323 |
Overige gereserveerde algehele resultaten
| 9,421 | 11,477 | 6,416 | 581 | 6,284 | 5,003 | 3,154 | 4,061 | 1,501 | 4,015 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 568 |
Totaal eigen vermogen van aandeelhouders
| 70,846 | 67,346 | 59,874 | 54,352 | 54,125 | 47,141 | 42,289 | 33,204 | 42,986 | 39,675 | 37,891 |
Totaal eigen vermogen
| 79,405 | 76,564 | 68,507 | 63,342 | 62,801 | 54,899 | 49,570 | 39,580 | 48,275 | 44,925 | 42,431 |
Totaal passiva en aandeelhoudersvermogen
| 202,993 | 210,600 | 175,050 | 154,645 | 162,295 | 154,266 | 147,016 | 114,284 | 115,351 | 118,465 | 111,474 |