Heimstaden AB (publ)
SSE:HEIM-PREF.ST
14.3 (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 Q1 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,283 | 4,448 | 3,765 | 12,492 | 7,342 | 9,669 | 12,556 | 11,322 | 7,325 | 9,165 | 19,109 | 20,488 | 20,630 | 14,012 | 17,342 | 10,906 | 9,602 | 8,877 | 7,527 | 10,687 | 3,841 | 3,295 | 6,265 | 4,775 | 5,699 | 6,801 | 2,538 | 1,393 | 839 | 1,174 | 1,832 | 1,610.927 | 3,361 | 647 | 1,215 | 782.955 | 1,020 | 1,485 | 196.8 | 369.185 | 1,463 | 0 | 358.6 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 15,283 | 4,448 | 3,765 | 12,492 | 7,342 | 9,669 | 12,556 | 11,322 | 7,325 | 9,165 | 19,109 | 20,488 | 20,630 | 14,012 | 17,342 | 10,906 | 9,602 | 8,877 | 7,527 | 10,687 | 3,841 | 3,295 | 6,265 | 4,775 | 5,699 | 6,801 | 2,538 | 1,393 | 839 | 1,174 | 1,832 | 1,610.927 | 3,361 | 647 | 1,215 | 782.955 | 1,020 | 1,485 | 196.8 | 369.185 | 1,463 | 0 | 358.6 |
Nettovorderingen
| 2,297 | 2,082 | 2,543 | 2,464 | 3,132 | 447 | 1,822 | 10,273 | 1,774 | 2,266 | 1,866 | 4,430 | 8,785 | 3,130 | 865 | 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 |
Voorraad
| 0 | 0 | 534 | 538 | 538 | 493 | 475 | 573 | 826 | 835 | 864 | 846 | 786 | 1,054 | 1,344 | 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 vlottende activa
| -17,580 | -6,530 | -6,308 | -14,956 | -10,474 | -10,116 | -14,378 | -21,595 | -9,099 | -11,431 | -20,975 | -24,918 | -29,415 | -18,196 | -19,551 | 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 |
Totaal vlottende activa
| 0 | 0 | 3,765 | 12,492 | 7,342 | 9,669 | 12,556 | 11,322 | 7,325 | 9,165 | 19,109 | 20,488 | 20,630 | 14,012 | 17,342 | 10,906 | 9,602 | 8,877 | 7,527 | 10,687 | 3,841 | 3,295 | 6,265 | 4,775 | 5,699 | 6,801 | 2,538 | 1,393 | 839 | 1,174 | 1,832 | 1,610.927 | 3,361 | 647 | 1,215 | 782.955 | 1,020 | 1,485 | 196.8 | 369.185 | 1,463 | 0 | 358.6 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 330 | 331 | 332 | 346 | 389 | 432 | 447 | 359 | 350 | 334 | 307 | 228 | 218 | 226 | 850 | 145,237 | 140,090 | 136,257 | 132,952 | 114,644 | 108,935 | 104,043 | 83,488 | 76,271 | 70,023 | 66,587 | 54,847 | 50,291 | 36,455 | 30,846 | 27,819 | 26,335.377 | 23,218 | 14,841 | 13,044 | 11,147.874 | 10,654 | 10,015 | 8,642.4 | 10,382.057 | 7,228 | 0 | 7,044.5 |
Goodwill
| 15,860 | 15,899 | 16,032 | 15,710 | 16,080 | 16,273 | 15,738 | 16,788 | 17,195 | 17,035 | 16,642 | 16,555 | 0 | 0 | 0 | 66 | 70 | 69 | 73 | 72 | 72 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.68 | 0 | 0 | 0 |
Immateriële activa
| 213 | 0 | 191 | 183 | 164 | 67 | 245 | 126 | 102 | 102 | 81 | 49 | 80 | 79 | 80 | 9 | 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 |
Goodwill en immateriële activa
| 16,073 | 15,899 | 16,223 | 15,893 | 16,244 | 16,340 | 15,983 | 16,915 | 17,297 | 17,137 | 16,723 | 16,604 | 80 | 79 | 80 | 75 | 70 | 69 | 73 | 72 | 72 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.68 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 11,086 | 12,117 | 12,605 | 14,443 | 13,901 | 11,327 | 15,229 | 13,493 | 13,298 | 6,965 | 3,229 | 2,859 | 1,299 | 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 |
Belastingvorderingen
| 1,119 | 1,199 | 1,497 | 1,081 | 1,529 | 1,706 | 1,231 | 1,297 | 346,056 | 345,177 | 307,925 | 298,703 | 199,982 | 190,863 | 181,729 | 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 niet-vlottende activa
| -17,522 | -17,429 | 337,326 | 325,079 | 343,808 | 351,913 | 345,365 | 362,883 | 1,032 | 1,016 | 17,101 | 12,736 | 13,268 | 337 | 397 | 5,092 | 4,146 | 3,594 | 3,904 | 3,203 | 2,307 | 2,270 | 2,139 | 2,240 | 2,347 | 2,566 | 1,094 | 959 | 411 | 335 | 295 | 259.306 | 152 | 1,142 | 1,099 | 1,639.471 | 1,236 | 1,088 | 2,938.1 | 538.712 | 493 | 0 | 436.2 |
Totaal niet-vlottende activa
| 0 | 2 | 366,464 | 354,516 | 374,575 | 384,834 | 376,927 | 392,781 | 379,964 | 377,157 | 355,354 | 335,236 | 216,777 | 194,364 | 184,355 | 150,404 | 144,306 | 139,920 | 136,929 | 117,919 | 111,314 | 106,385 | 85,627 | 78,511 | 72,370 | 69,153 | 55,941 | 51,250 | 36,866 | 31,181 | 28,114 | 26,594.683 | 23,370 | 15,983 | 14,143 | 12,787.345 | 11,890 | 11,103 | 11,580.5 | 10,944.449 | 7,721 | 0 | 7,480.7 |
Totaal activa
| 380,079 | 368,597 | 370,229 | 367,008 | 381,917 | 394,503 | 389,483 | 404,103 | 387,289 | 386,322 | 374,463 | 355,724 | 237,407 | 208,376 | 201,697 | 161,310 | 153,908 | 148,797 | 144,456 | 128,606 | 115,155 | 109,680 | 91,892 | 83,286 | 78,069 | 75,954 | 58,479 | 52,643 | 37,705 | 32,355 | 29,946 | 28,205.61 | 26,731 | 16,630 | 15,358 | 13,570.3 | 12,910 | 12,588 | 11,777.3 | 11,313.634 | 9,184 | 0 | 7,839.3 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0 | 0 | 0 | -17,535 | 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 |
Kortlopende schulden
| 24,460 | 17,743 | 16,195 | 19,986 | 13,232 | 16,141 | 16,180 | 14,508 | 11,791 | 7,633 | 7,284 | 28,351 | 9,070 | 4,198 | 6,822 | 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 |
Belastingschulden
| 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 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 481 | 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 kortlopende verplichtingen
| -24,460 | -17,743 | -16,195 | -481 | -13,232 | -16,141 | -16,180 | -14,508 | -11,791 | -7,633 | -7,284 | -28,351 | -9,070 | -4,198 | -6,822 | 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 |
Totaal kortlopende verplichtingen
| 0 | 17,743 | 2,540 | 2,451 | 2,839 | 2,836 | 3,075 | 2,471 | 2,574 | 2,520 | 2,297 | 4,265 | 9,070 | 4,198 | 6,822 | 1,323 | 822 | 745 | 785 | 646 | 516 | 449 | 512 | 71 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 34.97 | 0 | 0 | 0 | 22.618 | 0 | 0 | 0 | 32.502 | 0 | 0 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 189,628 | 187,463 | 191,461 | 188,909 | 197,843 | 199,336 | 191,539 | 192,456 | 182,279 | 181,690 | 175,216 | 155,567 | 108,657 | 91,061 | 92,179 | 67,549 | 70,110 | 64,775 | 65,538 | 56,874 | 64,448 | 63,813 | 49,416 | 38,195 | 36,918 | 37,184 | 30,169 | 27,913 | 20,195 | 19,113 | 16,074 | 14,350.534 | 14,327 | 8,332 | 7,940 | 6,561.004 | 6,026 | 5,617 | 4,467.9 | 5,376.253 | 4,694 | 0 | 4,006.6 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 7,402 | 481 | 4,235 | 7,344 | 7,137 | 6,068 | 3,209 | -1,174 | -827 | 17,565 | -16,988 | -15,761 | -14,174 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 21,264 | 20,656 | 20,321 | 19,729 | 19,899 | 21,796 | 23,371 | 24,463 | 26,128 | 26,699 | 25,667 | 23,252 | 8,536 | 7,310 | 6,395 | 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 niet-vlottende verplichtingen
| -210,892 | 6,406 | 6,297 | 17,508 | 8,305 | 8,463 | 9,397 | 9,836 | 8,526 | 8,774 | 8,752 | 7,982 | 4,257 | 4,320 | 4,255 | 16,272 | 12,617 | 14,356 | 12,538 | 11,144 | 5,889 | 5,753 | 5,934 | 11,084 | 0 | 0 | 0 | 5,821 | 0 | 0 | 0 | 4,844.708 | 0 | 0 | 0 | 1,122.22 | 0 | 0 | 0 | 2,424.924 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 243,563 | 214,525 | 225,481 | 226,627 | 230,282 | 236,939 | 231,444 | 232,823 | 220,142 | 215,989 | 208,808 | 204,366 | 104,462 | 86,930 | 88,655 | 83,821 | 82,727 | 79,131 | 78,076 | 68,018 | 70,337 | 69,566 | 55,350 | 49,279 | 36,918 | 37,184 | 30,169 | 33,734 | 20,195 | 19,113 | 16,074 | 19,195.242 | 14,327 | 8,332 | 7,940 | 7,683.224 | 6,026 | 5,617 | 4,467.9 | 7,801.177 | 4,694 | 0 | 4,006.6 |
Totaal passiva
| 243,563 | 233,492 | 235,395 | 236,453 | 240,494 | 247,149 | 241,892 | 242,668 | 230,090 | 225,883 | 218,479 | 216,005 | 131,295 | 107,629 | 110,428 | 85,144 | 83,549 | 79,876 | 78,861 | 68,664 | 70,853 | 70,015 | 55,862 | 49,350 | 36,918 | 37,184 | 30,169 | 33,836 | 20,195 | 19,113 | 16,074 | 19,230.212 | 14,327 | 8,332 | 7,940 | 7,705.842 | 6,026 | 5,617 | 4,467.9 | 7,833.679 | 4,694 | 0 | 4,006.6 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 28.98 | 0 | 0 | 0 | 28.98 | 0 | 0 | 0 | 28.98 | 0 | 0 | 0 | 11.98 | 0 | 0 | 0 | 11.98 | 0 | 0 | 0 | 11.98 | 0 | 0 | 0 | 11.98 | 0 | 0 | 0 | 11.719 | 0 | 0 | 0 | 11.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 95 | 1,185 | 96 | 78 | 66.02 | 78 | 78 | 78 | 66.02 | 78 | 78 | 78 | 66.02 | 78 | 78 | 78 | 66.02 | 78 | 78 | 78 | 66.02 | 78 | 78 | 78 | 66.02 | 78 | 78 | 66 | 66.02 | 66 | 0 | 3,213.2 |
Ingehouden winsten
| 6,361 | 5,346 | 4,519 | 3,992 | 5,595 | 7,203 | 12,261 | 21,125 | 26,891 | 30,455 | 30,963 | 27,013 | 24,349 | 21,637 | 20,274 | 18,166 | 15,544 | 14,922 | 14,616 | 13,963 | 40,520 | 36,876 | 35,223 | 9,951 | 33,282 | 32,740 | 21,075 | 8,018 | 9,360 | 8,859 | 8,604 | 6,680.319 | 7,643 | 5,453 | 5,226 | 5,058.069 | 4,548 | 4,398 | 3,588.4 | 3,413.935 | 3,257 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 7,789 | 8,312 | 9,206 | 6,805 | 10,925 | 12,836 | 8,525 | 8,000 | 5,133 | 3,854 | 1,041 | -221 | -1,234 | -1,483 | -863 | 1,487 | 3,867 | 3,867 | 3,945 | 3,301 | 2,975 | 1,982 | 0 | 5 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 14.997 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 3,213.2 | 0 |
Overige totale aandeelhoudersvermogen
| 7,504 | 7,505 | 7,504 | 7,475.02 | 7,504 | 7,503 | 7,501 | 7,475.02 | 7,504 | 7,504 | 7,504 | 7,511.02 | 6,484 | 7,573 | 6,467 | 6,466 | 6,466 | 6,466 | 6,466 | 6,466 | 729 | 729 | 729 | 6,466 | 729 | 729 | 729 | 729 | 729 | 729 | 729 | 728.65 | 729 | 729 | 729 | 728.65 | 729 | 729 | 0 | 0 | 0 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 21,749 | 21,258 | 21,324 | 18,396 | 24,119 | 27,637 | 28,382 | 36,724 | 39,623 | 41,908 | 39,603 | 34,427 | 30,784 | 27,823 | 25,956 | 26,197 | 25,955 | 25,333 | 25,105 | 23,808 | 44,302 | 39,665 | 36,030 | 16,500 | 34,089 | 33,547 | 21,882 | 8,928 | 10,167 | 9,666 | 9,411 | 7,501.705 | 8,450 | 6,260 | 6,033 | 5,864.458 | 5,355 | 5,205 | 3,654.4 | 3,479.955 | 3,323 | 3,213.2 | 3,213.2 |
Totaal eigen vermogen
| 136,516 | 135,105 | 134,836 | 130,555 | 141,422 | 147,354 | 147,591 | 161,435 | 157,199 | 160,440 | 155,984 | 139,719 | 106,111 | 100,747 | 91,270 | 76,166 | 70,359 | 68,921 | 65,595 | 59,942 | 44,302 | 39,665 | 36,030 | 33,936 | 34,089 | 33,547 | 21,882 | 18,807 | 10,167 | 9,666 | 9,411 | 8,975.398 | 8,450 | 6,260 | 6,033 | 5,864.458 | 5,355 | 5,205 | 3,654.4 | 3,479.955 | 3,323 | 3,213.2 | 3,213.2 |
Totaal passiva en aandeelhoudersvermogen
| 380,079 | 368,597 | 370,231 | 367,008 | 381,916 | 394,503 | 389,483 | 404,103 | 387,289 | 386,323 | 374,463 | 355,724 | 237,406 | 208,376 | 201,698 | 161,310 | 153,908 | 148,797 | 144,456 | 128,606 | 115,155 | 109,680 | 91,892 | 83,286 | 71,007 | 70,731 | 52,051 | 52,643 | 30,362 | 28,779 | 25,485 | 28,205.61 | 22,777 | 14,592 | 13,973 | 13,570.3 | 11,381 | 10,822 | 8,122.3 | 11,313.634 | 8,017 | 3,213.2 | 7,219.8 |