Havsfrun Investment AB (publ)
SSE:HAV-B.ST
14.12 (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 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2.633 | 0.794 | 0.479 | 1.039 | -1.195 | -0.219 | 4.848 | 11.345 | -1.222 | -4.254 | 2.325 | -5.396 | -0.971 | 2.057 | 5.826 | 6.061 | 4.581 | 5.865 | -25.837 | 3.374 | 1.574 | 3.42 | 2.871 | -9.198 | 0.754 | 1.161 | -1.692 | 2.946 | 3.668 | -1.162 | 1.662 | 4.224 | 5.65 | 6.239 | -11.845 | 2.678 | -9.517 | -4.104 | 24.14 | 11.716 | 7.918 | 4.474 | 0.778 | 13.16 | 7.781 | 1.223 | 12.237 | 3.178 | 9.788 | -7.633 | 10.04 | -5.805 | -13.398 | -4.469 | 4.477 | 8.812 | 10.629 | -12.204 | 5.9 |
Kosten van de omzet
| 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.127 | -0.063 | 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 |
Brutowinst
| 2.153 | 0.794 | 0.479 | 1.039 | -1.195 | -0.219 | 4.848 | 11.345 | -1.222 | -4.254 | 2.325 | -5.396 | -0.971 | 2.184 | 5.889 | 6.061 | 4.581 | 5.865 | -25.837 | 3.374 | 1.574 | 3.42 | 2.871 | -9.198 | 0.754 | 1.161 | -1.692 | 2.946 | 3.668 | -1.162 | 1.662 | 4.224 | 5.65 | 6.239 | -11.845 | 2.678 | -9.517 | -4.104 | 24.14 | 11.716 | 7.918 | 4.474 | 0.778 | 13.16 | 7.781 | 1.223 | 12.237 | 3.178 | 9.788 | -7.633 | 10.04 | -5.805 | -13.398 | -4.469 | 4.477 | 8.812 | 10.629 | -12.204 | 5.9 |
Brutowinstmarge
| 0.818 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1.062 | 1.011 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 1.657 | 1.473 | 1.689 | 4.705 | 1.469 | 1.565 | 1.673 | -2.059 | 1.537 | 1.575 | 1.627 | -2.037 | 1.431 | 1.588 | 1.73 | 5.858 | 1.824 | 2.05 | 1.984 | -3.314 | 1.666 | 1.948 | 1.883 | -3.746 | 1.921 | 2.166 | 2.039 | -4.278 | 1.878 | 2.15 | 2.592 | 2.843 | 2.528 | 2.744 | 2.657 | 2.71 | 2.594 | 2.67 | 2.719 | 2.405 | 2.74 | 2.602 | 2.626 | 2.372 | 2.327 | 2.628 | 2.43 | 2.324 | 2.096 | 2.394 | 2.082 | 2.012 | 2.074 | 2.485 | 2.348 | 2.242 | 2.16 | 2.306 | 2.425 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | -4.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.253 | 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
| 1.657 | 1.473 | 1.689 | 0.236 | 1.469 | 1.565 | 1.673 | -2.059 | 1.537 | 1.575 | 1.627 | -2.037 | 1.431 | 1.588 | 1.73 | 0.605 | 1.824 | 2.05 | 1.984 | -3.314 | 1.666 | 1.948 | 1.883 | -3.746 | 1.921 | 2.166 | 2.039 | -4.278 | 1.878 | 2.15 | 2.592 | 2.843 | 2.528 | 2.744 | 2.657 | 2.71 | 2.594 | 2.67 | 2.719 | 2.405 | 2.74 | 2.602 | 2.626 | 2.372 | 2.327 | 2.628 | 2.43 | 2.324 | 2.096 | 2.394 | 2.082 | 2.012 | 2.074 | 2.485 | 2.348 | 2.242 | 2.16 | 2.306 | 2.425 |
Overige kosten
| -1.657 | -1.473 | -1.686 | -1.59 | -1.466 | -1.562 | -4.848 | 7.994 | 1.222 | 5.829 | -2.325 | 0 | 0.902 | -0.596 | -5.889 | -7.442 | -2.757 | -5.865 | 25.837 | -2.194 | -1.574 | 0 | 0 | 1.197 | 0 | 0 | 0 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.382 | 0.205 | -4.715 | -2.41 | 0.335 | -0.221 | -0.017 | 0.082 | 1.033 | -0.249 |
Bedrijfskosten
| 1.657 | 1.473 | 1.686 | 1.59 | 2.664 | 1.784 | -3.175 | 5.935 | 2.759 | 5.829 | -0.698 | -11.734 | 2.333 | -0.596 | -4.159 | -7.442 | -2.757 | -3.815 | 27.821 | -5.508 | 0.092 | 1.948 | 1.883 | -2.549 | 1.921 | 2.166 | 2.039 | -3.28 | 1.878 | 2.15 | 2.592 | 2.843 | 2.528 | 2.744 | 2.657 | 2.71 | 2.594 | 2.67 | 2.719 | 2.405 | 2.74 | 2.602 | 2.626 | 2.372 | 2.327 | 2.628 | 2.43 | 2.324 | 2.096 | 2.394 | 2.082 | 2.012 | 2.074 | 2.485 | 2.348 | 2.242 | 2.16 | 2.306 | 2.425 |
Bedrijfsresultaat
| 0.496 | -0.679 | -1.21 | -0.554 | -2.663 | -1.784 | 3.175 | 2.865 | -2.759 | -5.829 | 0.697 | 0.962 | -2.333 | 0.596 | 4.159 | 4.024 | 2.757 | 3.815 | -27.821 | 1.683 | -0.092 | 1.472 | 0.988 | -11.498 | -1.166 | -1.004 | -3.731 | 0.327 | 1.834 | -2.96 | -0.782 | 1.628 | 2.804 | 3.713 | -14.131 | 0.023 | -11.897 | -6.664 | 21.996 | 9.141 | 5.904 | 1.765 | -1.97 | 12.5 | 5.454 | -1.405 | 9.807 | 0.854 | 7.692 | -10.027 | 7.958 | -7.817 | -15.472 | -6.954 | 2.129 | 6.57 | 8.469 | -14.51 | 3.475 |
Bedrijfsresultaat ratio
| 0.188 | -0.855 | -2.526 | -0.533 | 2.228 | 8.146 | 0.655 | 0.253 | 2.258 | 1.37 | 0.3 | -0.178 | 2.403 | 0.29 | 0.714 | 0.664 | 0.602 | 0.65 | 1.077 | 0.499 | -0.058 | 0.43 | 0.344 | 1.25 | -1.546 | -0.865 | 2.205 | 0.111 | 0.5 | 2.547 | -0.471 | 0.385 | 0.496 | 0.595 | 1.193 | 0.009 | 1.25 | 1.624 | 0.911 | 0.78 | 0.746 | 0.395 | -2.532 | 0.95 | 0.701 | -1.149 | 0.801 | 0.269 | 0.786 | 1.314 | 0.793 | 1.347 | 1.155 | 1.556 | 0.476 | 0.746 | 0.797 | 1.189 | 0.589 |
Totaal overige inkomsten en kosten netto
| 0.479 | 0.55 | 0.721 | 0.893 | 0.716 | 0.671 | 0.526 | 0.68 | 0 | 0 | -0.001 | 0.001 | 0.069 | 0.127 | 0.011 | -0.01 | -0.038 | -0.039 | -0.042 | -0.048 | -0.037 | 3.443 | 2.847 | -9.042 | 0.903 | 1.317 | -1.51 | -0.203 | 0.015 | 0.324 | 0.118 | 0.108 | -0.472 | 0.029 | 0.242 | -0.067 | 0.071 | -0.041 | 0.382 | -0.296 | 0.59 | -0.299 | -0.269 | 1.235 | -0.074 | 0.146 | -0.175 | -1.053 | 0.298 | 2.382 | 0.205 | -4.715 | -2.41 | 0.335 | -0.221 | -0.017 | 0.082 | 1.033 | -0.249 |
Inkomen voor belasting
| 0.975 | -0.129 | -0.489 | 0.339 | -1.947 | -1.113 | 3.701 | 2.865 | -2.759 | -5.829 | 0.697 | 0.963 | -2.333 | 0.596 | 4.17 | 3.999 | 2.719 | 3.776 | -27.863 | 1.635 | -0.129 | 1.495 | 0.964 | -11.342 | -1.018 | -0.849 | -3.549 | 0.673 | 1.805 | -2.988 | -0.812 | 1.489 | 2.65 | 3.524 | -14.26 | -0.099 | -12.04 | -6.815 | 21.803 | 9.015 | 5.768 | 1.573 | -2.117 | 12.023 | 5.38 | -1.259 | 9.632 | -0.199 | 7.99 | -7.645 | 8.163 | -12.532 | -17.882 | -6.619 | 1.908 | 6.553 | 8.551 | -13.477 | 3.226 |
Inkomen voor belasting ratio
| 0.37 | -0.162 | -1.021 | 0.326 | 1.629 | 5.082 | 0.763 | 0.253 | 2.258 | 1.37 | 0.3 | -0.178 | 2.403 | 0.29 | 0.716 | 0.66 | 0.594 | 0.644 | 1.078 | 0.485 | -0.082 | 0.437 | 0.336 | 1.233 | -1.35 | -0.731 | 2.098 | 0.228 | 0.492 | 2.571 | -0.489 | 0.353 | 0.469 | 0.565 | 1.204 | -0.037 | 1.265 | 1.661 | 0.903 | 0.769 | 0.728 | 0.352 | -2.721 | 0.914 | 0.691 | -1.029 | 0.787 | -0.063 | 0.816 | 1.002 | 0.813 | 2.159 | 1.335 | 1.481 | 0.426 | 0.744 | 0.804 | 1.104 | 0.547 |
Belastingkosten
| 0.479 | 0 | -0.04 | -0.041 | 2.182 | 2.233 | -0.526 | 0.681 | -0.024 | 1.572 | -0.001 | 0.001 | 0.069 | 1.585 | -0.003 | 0.025 | 1.465 | 0.001 | -0.001 | 0 | 0.006 | 0.067 | 0.022 | -9.198 | 0.755 | 1.162 | -1.692 | -0.549 | 0.044 | 0.352 | 0.148 | 0.247 | -0.318 | 0.218 | 0.371 | 0.055 | 0.214 | 0.11 | 0.575 | 0.01 | 0.726 | -0.107 | -0.122 | 0.081 | 0 | 0 | 0 | -0.001 | -0.298 | 0.014 | 0.001 | 0 | 0.014 | 0 | 0.001 | 0 | 0 | 0.044 | 0.002 |
Nettowinst
| 0.975 | -0.129 | -0.489 | 0.339 | -1.947 | -1.113 | 3.701 | 2.184 | -2.759 | -7.401 | 0.697 | 0.963 | -2.333 | 0.596 | 4.17 | 3.999 | 2.719 | 3.776 | -27.863 | 1.635 | -0.129 | 1.495 | 0.964 | -11.342 | -1.018 | -0.849 | -3.549 | 0.673 | 1.805 | -2.988 | -0.812 | 1.489 | 2.65 | 3.524 | -14.26 | -0.099 | -12.04 | -6.815 | 21.803 | 9.015 | 5.768 | 1.573 | -2.117 | 12.023 | 5.38 | -1.259 | 9.632 | -0.198 | 7.99 | -7.659 | 8.162 | -12.532 | -17.896 | -6.619 | 1.907 | 6.553 | 8.551 | -13.521 | 3.224 |
Nettowinstmarge
| 0.37 | -0.162 | -1.021 | 0.326 | 1.629 | 5.082 | 0.763 | 0.193 | 2.258 | 1.74 | 0.3 | -0.178 | 2.403 | 0.29 | 0.716 | 0.66 | 0.594 | 0.644 | 1.078 | 0.485 | -0.082 | 0.437 | 0.336 | 1.233 | -1.35 | -0.731 | 2.098 | 0.228 | 0.492 | 2.571 | -0.489 | 0.353 | 0.469 | 0.565 | 1.204 | -0.037 | 1.265 | 1.661 | 0.903 | 0.769 | 0.728 | 0.352 | -2.721 | 0.914 | 0.691 | -1.029 | 0.787 | -0.062 | 0.816 | 1.003 | 0.813 | 2.159 | 1.336 | 1.481 | 0.426 | 0.744 | 0.804 | 1.108 | 0.546 |
WPA (Winst Per Aandeel)
| 0.08 | -0.011 | -0.04 | 0.028 | -0.16 | -0.092 | 0.31 | 0.18 | -0.23 | -0.61 | 0.058 | 0.08 | -0.19 | 0.05 | 0.34 | 0.33 | 0.22 | 0.31 | -2.3 | 0.14 | -0.011 | 0.12 | 0.08 | -0.94 | -0.084 | -0.07 | -0.29 | 0.056 | 0.15 | -0.25 | -0.067 | 0.12 | 0.22 | 0.29 | -1.18 | -0.008 | -0.99 | -0.56 | 1.8 | 0.74 | 0.48 | 0.13 | -0.17 | 0.99 | 0.44 | -0.1 | 0.8 | -0.016 | 0.66 | -0.63 | 0.67 | -1.04 | -1.48 | -0.55 | 0.16 | 0.53 | 0.69 | -1.08 | 0.25 |
Verwaterde WPA
| 0.08 | -0.011 | -0.04 | 0.028 | -0.16 | -0.092 | 0.31 | 0.18 | -0.23 | -0.61 | 0.058 | 0.08 | -0.19 | 0.05 | 0.34 | 0.33 | 0.22 | 0.31 | -2.3 | 0.14 | -0.011 | 0.12 | 0.08 | -0.94 | -0.084 | -0.07 | -0.29 | 0.056 | 0.15 | -0.25 | -0.067 | 0.12 | 0.22 | 0.29 | -1.18 | -0.008 | -0.99 | -0.56 | 1.8 | 0.74 | 0.48 | 0.13 | -0.17 | 0.99 | 0.44 | -0.1 | 0.8 | -0.016 | 0.66 | -0.63 | 0.67 | -1.04 | -1.48 | -0.55 | 0.16 | 0.53 | 0.69 | -1.08 | 0.25 |
EBITDA
| 0.978 | -0.676 | -1.207 | -0.551 | -0.478 | 0.452 | 3.704 | 2.868 | -2.756 | -4.254 | 0.7 | 0.966 | -2.33 | 2.184 | 4.159 | 4.393 | 4.581 | 4.175 | -27.463 | 2.099 | 0.215 | -1.519 | -1.499 | -2.109 | -1.738 | -1.976 | -1.823 | 1.251 | 1.79 | -3.312 | -0.93 | 1.393 | 3.122 | 3.495 | -14.502 | -0.028 | -12.111 | -6.774 | 21.421 | 9.332 | 5.178 | 1.885 | -1.848 | 10.874 | 5.46 | -1.4 | 9.813 | 3.739 | 7.413 | -10.009 | 7.958 | -7.817 | -15.472 | -6.954 | 2.129 | 6.57 | 8.469 | -14.51 | 3.475 |
EBITDA ratio
| 0.371 | -0.851 | -2.52 | -0.53 | 0.4 | -2.064 | 0.764 | 0.253 | 2.255 | 1 | 0.301 | -0.179 | 2.4 | 1.062 | 0.714 | 0.725 | 1 | 0.712 | 1.063 | 0.622 | 0.137 | -0.444 | -0.522 | 0.229 | -2.305 | -1.702 | 1.077 | 0.425 | 0.488 | 2.85 | -0.56 | 0.33 | 0.553 | 0.56 | 1.224 | -0.01 | 1.273 | 1.651 | 0.887 | 0.797 | 0.654 | 0.421 | -2.375 | 0.826 | 0.702 | -1.145 | 0.802 | 1.177 | 0.757 | 1.311 | 0.793 | 1.347 | 1.155 | 1.556 | 0.476 | 0.746 | 0.797 | 1.189 | 0.589 |