Hanza AB (publ)
SSE:HANZA.ST
67.4 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,107 | 1,221 | 1,253 | 1,056 | 955 | 1,068 | 1,065 | 1,000.9 | 838.4 | 885.8 | 823.9 | 716.6 | 597.4 | 633.8 | 567.4 | 493.7 | 503.1 | 559 | 599.1 | 547.9 | 515.5 | 506.6 | 497.7 | 432.8 | 431.2 | 508 | 438.6 | 357.8 | 324.3 | 367.6 | 350 | 328.9 | 295.8 | 342.5 | 338.6 | 331.3 | 308.2 | 300.9 | 266 | 237.8 | 239.3 | 257 | 250.5 | 239.4 | 261.2 | 287.8 | 247 |
Kosten van de omzet
| 656 | 1,165 | 726 | 987 | 513 | 592 | 609 | 572.7 | 481.2 | 500.7 | 463.4 | 397 | 326.2 | 335.8 | 307 | 265.2 | 292.3 | 321.6 | 320.8 | 288.3 | 280 | 280.3 | 272.4 | 246 | 238 | 283.9 | 237.8 | 200.4 | 187.3 | 218.7 | 200.6 | 176.6 | 164.6 | 191.1 | 186 | 185.8 | 182.5 | 185.3 | 157.8 | 135.9 | 149.4 | 157.2 | 153.1 | 143.8 | 162.7 | 178.3 | 149.1 |
Brutowinst
| 451 | 56 | 527 | 69 | 442 | 476 | 456 | 428.2 | 357.2 | 385.1 | 360.5 | 319.6 | 271.2 | 298 | 260.4 | 228.5 | 210.8 | 237.4 | 278.3 | 259.6 | 235.5 | 226.3 | 225.3 | 186.8 | 193.2 | 224.1 | 200.8 | 157.4 | 137 | 148.9 | 149.4 | 152.3 | 131.2 | 151.4 | 152.6 | 145.5 | 125.7 | 115.6 | 108.2 | 101.9 | 89.9 | 99.8 | 97.4 | 95.6 | 98.5 | 109.5 | 97.9 |
Brutowinstmarge
| 0.407 | 0.046 | 0.421 | 0.065 | 0.463 | 0.446 | 0.428 | 0.428 | 0.426 | 0.435 | 0.438 | 0.446 | 0.454 | 0.47 | 0.459 | 0.463 | 0.419 | 0.425 | 0.465 | 0.474 | 0.457 | 0.447 | 0.453 | 0.432 | 0.448 | 0.441 | 0.458 | 0.44 | 0.422 | 0.405 | 0.427 | 0.463 | 0.444 | 0.442 | 0.451 | 0.439 | 0.408 | 0.384 | 0.407 | 0.429 | 0.376 | 0.388 | 0.389 | 0.399 | 0.377 | 0.38 | 0.396 |
Onderzoek- en ontwikkelingskosten
| 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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.3 | 115.8 | 106.1 | 100.8 | 90.4 | 69 | 68.6 | 69.1 | 64.8 | 54.1 | 65.9 | 79.1 | 67.3 | 72 | 60.4 | 62.9 | 75.1 | 55.9 | 60.1 | 57.3 | 50.4 | 45.2 | 49 | 46.5 | 56 | 42.2 | 47.9 | 50.1 | 46.1 | 45.8 | 36.8 | 34.9 | 36.7 | 30.4 | 35.9 | 31.3 | 37.9 | 35.9 | 33.9 | 38.4 |
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
| 0 | 441 | 441 | 363 | 319 | 358 | 348 | 130.3 | 115.8 | 106.1 | 100.8 | 90.4 | 69 | 68.6 | 69.1 | 64.8 | 54.1 | 65.9 | 79.1 | 67.3 | 72 | 60.4 | 62.9 | 75.1 | 55.9 | 60.1 | 57.3 | 50.4 | 45.2 | 49 | 46.5 | 56 | 42.2 | 47.9 | 50.1 | 46.1 | 45.8 | 36.8 | 34.9 | 36.7 | 30.4 | 35.9 | 31.3 | 37.9 | 35.9 | 33.9 | 38.4 |
Overige kosten
| 383 | -1,171 | 0 | 0 | 0 | 0 | 372 | 252.8 | 195.5 | 226.1 | 223.3 | 189.9 | 169.7 | 194.1 | 171.2 | 150.2 | 140.9 | 178.4 | 182.6 | 183 | 150.3 | 148.7 | 144.8 | 115 | 121.6 | 142.1 | 125.2 | 102 | 85.8 | 96.8 | 96.8 | 0.1 | 1.6 | 98.4 | -0.4 | 0.7 | 4.8 | 0.6 | -0.9 | 77.9 | -0.2 | 1.6 | -0.1 | -0.8 | -0.2 | 72.3 | 64.1 |
Bedrijfskosten
| 383 | 485 | 466 | 415 | 357 | 388 | 372 | 383.1 | 311.3 | 332.2 | 324.1 | 280.3 | 238.7 | 262.7 | 240.3 | 215 | 195 | 244.3 | 261.7 | 250.3 | 222.3 | 209.1 | 207.7 | 190.1 | 177.5 | 202.2 | 182.5 | 152.4 | 131 | 145.8 | 143.3 | 153.4 | 129.6 | 146.3 | 144.5 | 145.2 | 125.2 | 115 | 112.8 | 114.6 | 94.9 | 105.9 | 97.2 | 102.9 | 95.8 | 106.2 | 102.5 |
Bedrijfsresultaat
| 68 | 56 | 67 | 69 | 85 | 88 | 84 | 57.1 | 45.9 | 53.1 | 36.9 | 38.9 | 33.4 | 36.2 | 19 | 15.4 | 15.2 | -16.1 | 16.8 | 8.1 | 14.3 | 17.1 | 15.6 | -0.6 | 15 | 18 | 13.9 | 6.4 | 6.9 | 14 | 8.4 | -1 | 3.2 | 10.5 | 12.5 | -0.4 | 55.5 | 0.6 | -4.6 | -12.9 | -4.5 | -6.1 | 0.2 | -6.4 | 2.7 | 3.3 | -4.6 |
Bedrijfsresultaat ratio
| 0.061 | 0.046 | 0.053 | 0.065 | 0.089 | 0.082 | 0.079 | 0.057 | 0.055 | 0.06 | 0.045 | 0.054 | 0.056 | 0.057 | 0.033 | 0.031 | 0.03 | -0.029 | 0.028 | 0.015 | 0.028 | 0.034 | 0.031 | -0.001 | 0.035 | 0.035 | 0.032 | 0.018 | 0.021 | 0.038 | 0.024 | -0.003 | 0.011 | 0.031 | 0.037 | -0.001 | 0.18 | 0.002 | -0.017 | -0.054 | -0.019 | -0.024 | 0.001 | -0.027 | 0.01 | 0.011 | -0.019 |
Totaal overige inkomsten en kosten netto
| -27 | -48 | -67 | -21 | -27 | -16 | -14 | -9.2 | -16.3 | -12.9 | -11.6 | -7.3 | -7.8 | -5.5 | -7.2 | -4.8 | -6.1 | -13.9 | -7.3 | -11.7 | -8.2 | -5.3 | -4.2 | -7.3 | -2.7 | -3.9 | -3.2 | -0.9 | -2.1 | 7.6 | -0.9 | -4.9 | -0.6 | 2.7 | 0.2 | -6 | -7.5 | -4 | -3.7 | -5.3 | -3.7 | -2.9 | -3.8 | -4.2 | -2.8 | -6.7 | -4.1 |
Inkomen voor belasting
| 41 | 8 | 35 | 48 | 58 | 72 | 70 | 47.9 | 29.6 | 40.2 | 25.3 | 31.6 | 25.6 | 30.7 | 11.8 | 10.6 | 9.1 | -20.3 | 9.5 | 3 | 6.1 | 11.8 | 11.4 | -7.9 | 12.3 | 14.1 | 10.7 | 0.8 | 4.8 | 9.1 | 4.7 | -5.4 | -1.6 | 4.3 | 6.2 | -3 | 48 | -3.4 | -7.6 | -18 | -9.2 | -6.1 | -3.6 | -10.8 | 1 | -3.4 | -8.6 |
Inkomen voor belasting ratio
| 0.037 | 0.007 | 0.028 | 0.045 | 0.061 | 0.067 | 0.066 | 0.048 | 0.035 | 0.045 | 0.031 | 0.044 | 0.043 | 0.048 | 0.021 | 0.021 | 0.018 | -0.036 | 0.016 | 0.005 | 0.012 | 0.023 | 0.023 | -0.018 | 0.029 | 0.028 | 0.024 | 0.002 | 0.015 | 0.025 | 0.013 | -0.016 | -0.005 | 0.013 | 0.018 | -0.009 | 0.156 | -0.011 | -0.029 | -0.076 | -0.038 | -0.024 | -0.014 | -0.045 | 0.004 | -0.012 | -0.035 |
Belastingkosten
| 1 | 2 | 1 | 1 | 9 | 12 | 11 | 8.4 | 3.5 | 4 | 6.1 | 6.4 | 5.7 | 4.7 | 2.7 | 5.4 | 2.5 | -0.7 | 3.1 | -2.5 | 5.2 | 3.7 | 2.3 | 1.8 | 1.6 | 3.1 | 1.9 | -0.5 | 1 | 1.1 | 1.4 | -0.8 | 0.6 | 1 | 0.8 | -3.9 | 0.3 | 0.1 | 3.7 | -4.5 | 0.1 | 0.7 | 0.4 | -1.1 | 0.7 | 1.5 | 0.6 |
Nettowinst
| 40 | 6 | 34 | 47 | 49 | 60 | 59 | 39.5 | 26 | 36 | 19 | 25.2 | 19.9 | 26 | 9.1 | 5.2 | 6.6 | -19.6 | 6.4 | 5.5 | 0.9 | 8.1 | 9.1 | -9.7 | 10.7 | 11 | 8.8 | 1.3 | 3.8 | 8 | 3.3 | -4.6 | -2.2 | 3.3 | 5.4 | 0.9 | 44.9 | -3.5 | -7.6 | -13.5 | -9.3 | -6.8 | -4 | -9.7 | 0.3 | -4.9 | -9.2 |
Nettowinstmarge
| 0.036 | 0.005 | 0.027 | 0.045 | 0.051 | 0.056 | 0.055 | 0.039 | 0.031 | 0.041 | 0.023 | 0.035 | 0.033 | 0.041 | 0.016 | 0.011 | 0.013 | -0.035 | 0.011 | 0.01 | 0.002 | 0.016 | 0.018 | -0.022 | 0.025 | 0.022 | 0.02 | 0.004 | 0.012 | 0.022 | 0.009 | -0.014 | -0.007 | 0.01 | 0.016 | 0.003 | 0.146 | -0.012 | -0.029 | -0.057 | -0.039 | -0.026 | -0.016 | -0.041 | 0.001 | -0.017 | -0.037 |
WPA (Winst Per Aandeel)
| 0.91 | 0.14 | 0.77 | 1.15 | 1.22 | 1.52 | 1.5 | 1.06 | 0.73 | 1.01 | 0.53 | 0.71 | 0.56 | 0.73 | 0.27 | 0.15 | 0.2 | -0.58 | 0.19 | 0.17 | 0.03 | 0.26 | 0.3 | -0.33 | 0.37 | 0.38 | 0.36 | 0.057 | 0.16 | 0.33 | 0.14 | -0.22 | -0.1 | 0.16 | 0.25 | 0.071 | 3.55 | -0.43 | -0.96 | -1.7 | -1.24 | -0.93 | -0.53 | -13.17 | 0.41 | -0.76 | -1.43 |
Verwaterde WPA
| 0.9 | 0.14 | 0.77 | 1.14 | 1.22 | 1.5 | 1.48 | 1.04 | 0.72 | 0.99 | 0.52 | 0.71 | 0.55 | 0.73 | 0.27 | 0.15 | 0.2 | -0.58 | 0.19 | 0.17 | 0.03 | 0.26 | 0.3 | -0.33 | 0.36 | 0.38 | 0.36 | 0.057 | 0.16 | 0.33 | 0.14 | -0.22 | -0.096 | 0.15 | 0.25 | 0.071 | 3.55 | -0.42 | -0.93 | -1.7 | -1.2 | -0.93 | -0.53 | -13.17 | 0.41 | -0.76 | -1.43 |
EBITDA
| 121 | 107 | 105 | 106 | 111 | 121 | 115 | 91.4 | 67.9 | 75.4 | 60.7 | 73 | 55 | 61.1 | 39.2 | 44.6 | 36.8 | 28.8 | 38.7 | 42.6 | 33.99 | 36.8 | 37.2 | 14.2 | 30.3 | 33.4 | 27.5 | 12.1 | 18.1 | 12.3 | 17.2 | 12.1 | 10.6 | 13 | 17.9 | 17.2 | 57.6 | 8.8 | 3.5 | -6 | 2.1 | 5 | 8.7 | 0.8 | 11.8 | 11.5 | 3.4 |
EBITDA ratio
| 0.109 | 0.088 | 0.084 | 0.1 | 0.116 | 0.113 | 0.108 | 0.091 | 0.081 | 0.085 | 0.074 | 0.102 | 0.092 | 0.096 | 0.069 | 0.09 | 0.073 | 0.052 | 0.065 | 0.078 | 0.066 | 0.073 | 0.075 | 0.033 | 0.07 | 0.066 | 0.063 | 0.034 | 0.056 | 0.033 | 0.049 | 0.037 | 0.036 | 0.038 | 0.053 | 0.052 | 0.187 | 0.029 | 0.013 | -0.025 | 0.009 | 0.019 | 0.035 | 0.003 | 0.045 | 0.04 | 0.014 |