Garo Aktiebolag (publ)
SSE:GARO.ST
26.6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||
Nettowinst
| -8.9 | -6.7 | 0.1 | -9.4 | 20 | 20.7 | 6.9 | 26.6 | 33.3 | 53.7 | 46.4 | 39.4 | 42.6 | 38.3 | 65.4 | 30.3 | 28.3 | 12.1 | 34.5 | 28.9 | 25.2 | 24 | 50.5 | 24.6 | 21 | 17.7 | 40.4 | 21.4 | 20.2 | 16.1 | 38.6 | 23.6 | 14.2 | -2.6 | 20.9 | 19.1 | 13.6 | 8.8 | 4.2 |
Afschrijvingen & Amortisatie
| 14.6 | 14.2 | 13 | 13.2 | 13 | 9.4 | 10.9 | 8.2 | 8.4 | 8.6 | 10.3 | 8.7 | 8.8 | 7.9 | 2.4 | 7.1 | 6.8 | 6.3 | 3.8 | 5.9 | 5.6 | 4.4 | 3.8 | 3.8 | 3.7 | 3.7 | 3.4 | 3.2 | 3 | 2.6 | 2.7 | 2.7 | 2.8 | 2.8 | 2.8 | 2.6 | 2.6 | 2.6 | 2.7 |
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 |
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 |
Verandering in Werkkapitaal
| -9.5 | -52.2 | 26 | 62.4 | -29.4 | -72 | 0.8 | -12.4 | -11.6 | -47.5 | -22.4 | 4.9 | -48 | -30.3 | 33.6 | -27.9 | -17.7 | -20.9 | 44.5 | -13.6 | -1.9 | -14.8 | -8.5 | 4.9 | -15.4 | -7 | -13.9 | -12.9 | -7.7 | -0.9 | 3.7 | -10.9 | -8.4 | -0.8 | 16 | -10.6 | -12.6 | 2 | -0.6 |
Vorderingen
| -21.8 | -13.4 | 68.1 | 0 | 0 | -66.8 | 14.8 | 0 | 0 | 0 | -97.4 | 0 | 0 | 0 | -25.8 | 0 | 0 | 0 | 5.9 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | -21.9 | 0 | 0 | 0 | -35.8 | 0 | 0 | 0 | -28.2 | 0 | 0 | 0 | 0 |
Voorraden
| -12.3 | 9.8 | -43.2 | 0 | -25.3 | -6.3 | -102.8 | 0 | 0 | 0 | -59.6 | 0 | 0 | 0 | -12 | 0 | 0 | 0 | -8.6 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -40.1 | 0 | 0 | 0 | -4.9 | 0 | 0 | 0 | -3.5 | 0 | 0 | 0 | 0 |
Crediteuren
| 24.6 | -48.6 | 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 |
Overig Werkkapitaal
| 26.5 | -48.6 | 8.9 | 62.4 | -29.4 | -72 | 88.8 | -12.4 | -11.6 | -47.5 | 92.2 | 4.9 | -48 | -30.3 | 65.7 | -27.9 | -17.7 | -20.9 | 26.7 | -11.2 | 0.1 | -14.8 | 22.8 | 4.9 | -15.4 | -7 | 29.6 | -12.9 | -7.7 | -0.9 | 37.5 | -10.9 | -8.4 | -0.8 | 31.4 | -10.6 | -12.6 | 2 | -0.6 |
Overige Niet-Contante Posten
| 33.3 | 82.9 | -4.2 | -25.3 | -7.1 | -4.7 | -5.6 | 9.4 | 3.8 | -2.6 | 23.7 | -1.1 | 2.1 | 0.7 | -16.4 | -7.1 | -6.8 | -6.3 | -4.9 | -5.9 | -5.6 | -4.4 | -17.7 | -3.8 | -3.7 | -3.7 | -14.6 | -3.2 | -3 | -2.6 | -11.7 | -2.7 | -2.8 | -2.8 | -6 | -2.6 | -2.6 | -2.6 | 9.2 |
Kasstroom uit Operationele Activiteiten
| -9.2 | -43.8 | 34.9 | 40.9 | -3.5 | -46.6 | 13 | 31.8 | 33.9 | 12.2 | 47.7 | 51.9 | 5.5 | 16.6 | 82.6 | 2.4 | 10.6 | -8.8 | 74.1 | 15.3 | 23.3 | 9.2 | 28.1 | 29.5 | 5.6 | 10.7 | 15.3 | 8.5 | 12.5 | 15.2 | 33.3 | 12.7 | 5.8 | -3.4 | 33.7 | 8.5 | 1 | 10.8 | 15.5 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -6.4 | -4.2 | -17.9 | -14.1 | -26.1 | -50.1 | -66.5 | -21.3 | -15.6 | -16.7 | -11.4 | -10.6 | -15.1 | -8.3 | -9.4 | -9.5 | -11.5 | -9.1 | -5.8 | -10.8 | -8.5 | -6.6 | -5.7 | -4 | -5.4 | -8.1 | -5.8 | -18.5 | -9.2 | -17.9 | -4.8 | -2.8 | -3.1 | -2.1 | -5.1 | -0.4 | -2.1 | -6.2 | -0.5 |
Netto Overnames
| 0 | 0 | 58.3 | 0 | 0 | -1.1 | 1.9 | 0 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.7 | 0 | -2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.3 | 0 | -0.1 | -29.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 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 | 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
| -3.3 | -4.2 | 46 | -5.6 | -8.3 | -9.7 | -6.2 | -6.7 | 0.1 | -8.1 | 1 | -4.9 | -6 | -7 | -7.9 | -6.3 | -4.7 | -5.7 | 1.3 | -2.6 | 0.7 | -2.4 | 0.7 | -1.5 | 0.3 | 0.3 | 0.3 | -1.8 | 0.9 | 0.3 | 0.6 | 0.5 | -0.7 | -0.5 | 0.3 | 0 | 0.2 | 0.2 | -0.7 |
Kasstroom uit Investeringsactiviteiten
| -6.4 | -4.2 | 40.4 | -14.1 | -26.1 | -51.2 | -64.6 | -21.3 | -16.4 | -16.7 | -10.4 | -10.6 | -15.1 | -8.3 | -9.4 | -9.5 | -17.2 | -9.1 | -6.9 | -10.8 | -7.8 | -6.6 | -5 | -4 | -5.1 | -7.8 | -20.8 | -18.5 | -8.4 | -47.4 | -4.2 | -2.3 | -3.1 | -2.1 | -4.8 | -0.4 | -1.9 | -6 | -1.2 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -29.8 | -12.4 | -103.4 | -27.4 | -54.9 | -84.3 | -47.8 | -12.6 | -0.4 | -0.7 | -0.8 | -3.6 | -3.2 | -6.5 | -4.7 | -3.8 | -2.3 | -3.4 | -11.9 | -9.5 | -21.9 | -3.9 | -4.2 | -28.5 | -27.9 | -11.1 | -5.2 | -9.3 | -16.7 | -14.7 | 0 | -22.6 | -1 | -15.1 | -17.2 | -10 | -13.6 | -8.2 | -9.8 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 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 | 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 | -20 | 0 | -20 | 0 | 0 | 0 | -70 | 0 | 0 | 0 | -47.5 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.3 | -40 | 0 | -0.4 | 0 | -40.4 | 0 | -0.4 | 0 | -28.9 | 0 | -0.3 | 0 | 0 | -20 | 0 | -10 | 0 | -10 | 0 |
Overige Financieringsactiviteiten
| -4.5 | -0 | -4.3 | -2.1 | 105.6 | 164.4 | 90.7 | 22.6 | -3.2 | -3.6 | -2.2 | -6.6 | 0.2 | -9.3 | -8.1 | -3.4 | 2.3 | -3.4 | -34.1 | -3.6 | 23.9 | -3.9 | -19.8 | -28.5 | 27.9 | 0 | 18.6 | 9.3 | 16.7 | 14.7 | -3 | -11.3 | -0.5 | 15.1 | -18.1 | 5 | -13.6 | 8.2 | 0 |
Kasstroom uit Financieringsactiviteiten
| 25.3 | 8.2 | -36.2 | -29.5 | 30.7 | 80.1 | 42.9 | 10 | -71.7 | -3.6 | -2.2 | -6.6 | -47.3 | -9.3 | -8.1 | -3.4 | 2.3 | -3.4 | -34.1 | -3.9 | -16.1 | -3.9 | -19.8 | -28.5 | -12.5 | -11.1 | 18.6 | 9.3 | -12.2 | 14.7 | -3.3 | -11.3 | -0.5 | -4.9 | -18.1 | -5 | -13.6 | -1.8 | -9.8 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.4 | 1.1 | 0.2 | -0.4 | 0.8 | 29.5 | -0.5 | -0.7 | -0.2 | -0.2 | 0.1 | 0 | -0.3 | 0.5 | -0.2 | 0.1 | -0.4 | 0.1 | 0.3 | -0.2 | -0.6 | 0.1 | -0.2 | 0 | 0.2 | 0.1 | 0.2 | -0.1 | -0.2 | -0.1 | 1.2 | -0.1 | 0.5 | 0.1 | -1.2 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 10.1 | -38.7 | 39.3 | -3.1 | 1.9 | 11.8 | -9.2 | 19.8 | -54.4 | -8.3 | 35.2 | 34.7 | -57.2 | -0.5 | 64.9 | -10.4 | -4.7 | -21.2 | 33.4 | 0.4 | -1.3 | -1.2 | 3.1 | -3 | -11.8 | -8.1 | 13.3 | -0.8 | -8.3 | -17.6 | 27 | -1 | 2.7 | -10.3 | 9.6 | 3.1 | -14.5 | 3 | 4.5 |
Kaspositie aan het Einde van de Periode
| 21.4 | 11.3 | 50 | 10.7 | 13.8 | 11.9 | 29.5 | 38.7 | 18.9 | 73.3 | 81.6 | 46.4 | 11.7 | 68.9 | 69.4 | 4.5 | 14.9 | 19.6 | 40.8 | 7.4 | 7.1 | 7.2 | 8.4 | 5.3 | 8.3 | 20.1 | 28.2 | 14.9 | 15.7 | 24 | 41.6 | 14.6 | 15.6 | 12.9 | 23.2 | 13.6 | 10.5 | 25 | 22 |