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 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 4,387 | 4,355 | 4,418 | 4,321 | 4,351 | 4,260 | 4,373 | 3,901 | 3,581 | 3,545 | 3,690 | 2,785 | 2,413 | 2,242 | 2,256 | 2,007 | 1,719 | 1,760 | 1,563 | 1,565 | 1,295 | 1,175 | 1,024 | 1,002 | 866 | 838 | 707 | 679 | 468 | 454 | 425 | 399.451 | 276 | 228 | 221 | 325.074 | 197 | 218 | 190 | 106.105 | 124 | 122 | 122.9 | 138.6 | 121 |
Kosten van de omzet
| 1,423 | 1,523 | 1,809 | 1,742 | 1,579 | 1,592 | 1,813 | 1,713 | 1,294 | 1,416 | 1,512 | 1,343 | 871 | 886 | 1,010 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,964 | 2,832 | 2,609 | 2,579 | 2,772 | 2,668 | 2,560 | 2,188 | 2,287 | 2,129 | 2,178 | 1,442 | 1,542 | 1,356 | 1,246 | 2,007 | 1,719 | 1,760 | 1,563 | 1,565 | 1,295 | 1,175 | 1,024 | 1,002 | 866 | 838 | 707 | 679 | 468 | 454 | 425 | 399.451 | 276 | 228 | 221 | 325.074 | 197 | 218 | 190 | 106.105 | 124 | 122 | 122.9 | 138.6 | 121 |
Brutowinstmarge
| 0.676 | 0.65 | 0.591 | 0.597 | 0.637 | 0.626 | 0.585 | 0.561 | 0.639 | 0.601 | 0.59 | 0.518 | 0.639 | 0.605 | 0.552 | 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 |
Algemene en administratieve kosten
| 0 | 0 | 152 | 185 | 196 | 153 | 143 | 226 | 170 | 169 | 160 | 129 | 105 | 93 | 87 | 35 | 59 | 70 | 65 | 72 | 37 | 33 | 29 | 34 | 28 | 24 | 20 | 25 | 19 | 27 | 14 | 18.251 | 11 | 12 | 8 | 10.593 | 4 | 11 | 7 | 9.195 | 4 | 7 | 18.2 | 10.8 | 14 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 152 | 185 | 196 | 153 | 143 | 226 | 170 | 169 | 160 | 132 | 105 | 93 | 87 | 35 | 59 | 70 | 65 | 72 | 37 | 33 | 29 | 34 | 28 | 24 | 20 | 25 | 19 | 27 | 14 | 18.251 | 11 | 12 | 8 | 10.593 | 4 | 11 | 7 | 9.195 | 4 | 7 | 18.2 | 10.8 | 14 |
Overige kosten
| -275 | -259 | -291 | -374 | -293 | -245 | -232 | -263 | -258 | -235 | -251 | -2,402 | -126 | -121 | -110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| -275 | -259 | 2,123 | 5,202 | 5,257 | 12,673 | 16,894 | 15,120 | 10,109 | 1,355 | 7,655 | 4,764 | 4,344 | 121 | 110 | 1,385 | 1,704 | 694 | 1,132 | 993 | 1,258 | 684 | 835 | 11 | 118 | 389 | 456 | 411 | 290 | 260 | 214 | 391.938 | 1,245 | 135 | 18 | 234.753 | 73 | 338 | 98 | 5.648 | 10 | 26 | 46.4 | 125.3 | 56 |
Bedrijfsresultaat
| 2,689 | 2,573 | 2,318 | 2,205 | 2,479 | 2,423 | 2,328 | 1,925 | 2,029 | 1,894 | 1,927 | -960 | 1,416 | 1,235 | 1,136 | 975 | 957 | 1,003 | 815 | 799 | 760 | 678 | 493 | 436 | 500 | 471 | 326 | 308 | 261 | 245 | 177 | 161.827 | 156 | 132 | 109 | 225.202 | 117 | 112 | 82 | 40.891 | 78 | 65 | 41.5 | 61.9 | 67 |
Bedrijfsresultaat ratio
| 0.613 | 0.591 | 0.525 | 0.51 | 0.57 | 0.569 | 0.532 | 0.493 | 0.567 | 0.534 | 0.522 | -0.345 | 0.587 | 0.551 | 0.504 | 0.486 | 0.557 | 0.57 | 0.521 | 0.511 | 0.587 | 0.577 | 0.481 | 0.435 | 0.577 | 0.562 | 0.461 | 0.454 | 0.558 | 0.54 | 0.416 | 0.405 | 0.565 | 0.579 | 0.493 | 0.693 | 0.594 | 0.514 | 0.432 | 0.385 | 0.629 | 0.533 | 0.338 | 0.447 | 0.554 |
Totaal overige inkomsten en kosten netto
| 800 | 655 | -1,516 | -4,220 | -4,906 | -12,257 | -16,196 | -14,042 | -9,346 | -382 | 8,590 | 8,030 | 4,950 | 4,446 | 3,616 | 2,135 | 2,109 | 1,092 | 1,555 | 1,551 | 1,440 | 855 | 1,128 | 460 | 294 | 563 | 696 | 621 | 386 | 365 | 378 | 538.842 | 1,323 | 196 | 103 | 304.232 | 121 | 448 | 131 | 41.007 | 7 | -3 | -13.9 | -44.6 | -27 |
Inkomen voor belasting
| 3,489 | 3,228 | 802 | -2,015 | -2,427 | -9,834 | -13,868 | -12,117 | -7,317 | 1,512 | 10,517 | 7,070 | 6,366 | 5,681 | 4,752 | 3,110 | 3,066 | 2,095 | 2,370 | 2,350 | 2,200 | 1,533 | 1,621 | 896 | 794 | 1,034 | 1,022 | 929 | 647 | 610 | 555 | 700.669 | 1,479 | 328 | 212 | 529.434 | 238 | 560 | 213 | 81.898 | 85 | 62 | 27.6 | 17.3 | 40 |
Inkomen voor belasting ratio
| 0.795 | 0.741 | 0.182 | -0.466 | -0.558 | -2.308 | -3.171 | -3.106 | -2.043 | 0.427 | 2.85 | 2.539 | 2.638 | 2.534 | 2.106 | 1.55 | 1.784 | 1.19 | 1.516 | 1.502 | 1.699 | 1.305 | 1.583 | 0.894 | 0.917 | 1.234 | 1.446 | 1.368 | 1.382 | 1.344 | 1.306 | 1.754 | 5.359 | 1.439 | 0.959 | 1.629 | 1.208 | 2.569 | 1.121 | 0.772 | 0.685 | 0.508 | 0.225 | 0.125 | 0.331 |
Belastingkosten
| 919 | 1,093 | 115 | 887 | -1,141 | -2,564 | -890 | -3,402 | -1,082 | 684 | 2,616 | 1,710 | 1,348 | 1,106 | 1,026 | 532 | 703 | 348 | 705 | 553 | 430 | 301 | 418 | 153 | 58 | 193 | 138 | 323 | 157 | 94 | 103 | 71.727 | 362 | 43 | 28 | 1.901 | 82 | 299 | 39 | 75.843 | 9 | 6 | 50.2 | 20.2 | 18 |
Nettowinst
| 1,220 | 819 | 687 | -1,218 | -1,480 | -4,560 | -8,139 | -5,594 | -3,158 | -182 | 4,307 | 2,798 | 2,809 | 2,425 | 2,177 | 1,420 | 1,208 | 946 | 857 | 1,065 | 1,282 | 1,013 | 740 | 612 | 517 | 366 | 484 | 370 | 369 | 412 | 334 | 445.977 | 874 | 285 | 184 | 527.533 | 156 | 859 | 174 | 157.741 | 76 | 56 | -22.6 | 37.5 | 22 |
Nettowinstmarge
| 0.278 | 0.188 | 0.156 | -0.282 | -0.34 | -1.07 | -1.861 | -1.434 | -0.882 | -0.051 | 1.167 | 1.005 | 1.164 | 1.082 | 0.965 | 0.708 | 0.703 | 0.538 | 0.548 | 0.681 | 0.99 | 0.862 | 0.723 | 0.611 | 0.597 | 0.437 | 0.685 | 0.545 | 0.788 | 0.907 | 0.786 | 1.116 | 3.167 | 1.25 | 0.833 | 1.623 | 0.792 | 3.94 | 0.916 | 1.487 | 0.613 | 0.459 | -0.184 | 0.271 | 0.182 |
WPA (Winst Per Aandeel)
| 6.4 | 4.3 | 3.6 | -6.39 | -7.76 | -23.92 | -42.69 | -29.34 | -16.57 | -0.95 | 22.59 | 14.68 | 14.74 | 18.97 | 13.58 | 9.13 | 7.77 | 6.08 | 5.51 | 6.85 | 8.25 | 6.52 | 4.76 | 3.94 | 3.33 | 2.35 | 3.11 | 2.38 | 2.37 | 2.65 | 2.15 | 2.87 | 5.62 | 1.83 | 1.18 | 4 | 1 | 5.975 | 1.32 | 1.19 | 0.58 | 0.424 | -0.171 | 0.28 | 0.167 |
Verwaterde WPA
| 6.4 | 4.3 | 3.6 | -6.39 | -7.76 | -23.92 | -42.69 | -29.34 | -16.57 | -0.95 | 22.59 | 14.68 | 14.74 | 18.97 | 13.58 | 9.13 | 7.77 | 6.08 | 5.51 | 6.85 | 8.25 | 6.52 | 4.76 | 3.94 | 3.33 | 2.35 | 3.11 | 2.38 | 2.37 | 2.65 | 2.15 | 2.87 | 5.62 | 1.83 | 1.18 | 4 | 1 | 5.975 | 1.32 | 1.19 | 0.58 | 0.424 | -0.171 | 0.28 | 0.167 |
EBITDA
| 2,724 | 2,602 | -2,399 | -3,459 | -1,623 | -4,529 | -8,645 | -2,962 | -5,659 | -1,195 | 4,968 | -937 | 1,421 | 1,243 | 1,145 | 977 | 954 | 291 | 747 | 819 | 952 | 636 | 665 | 329 | 75 | 88 | 296 | 385 | 265 | 261 | 260 | 355.877 | 1,080 | 196 | 103 | 304.232 | 121 | 1,046 | 131 | 192.693 | 7 | -3 | -13.9 | -4.2 | -27 |
EBITDA ratio
| 0.621 | 0.597 | -0.543 | -0.801 | -0.373 | -1.063 | -1.977 | -0.759 | -1.58 | -0.337 | 1.346 | -0.336 | 0.589 | 0.554 | 0.508 | 0.487 | 0.555 | 0.165 | 0.478 | 0.523 | 0.735 | 0.541 | 0.649 | 0.328 | 0.087 | 0.105 | 0.419 | 0.567 | 0.566 | 0.575 | 0.612 | 0.891 | 3.913 | 0.86 | 0.466 | 0.936 | 0.614 | 4.798 | 0.689 | 1.816 | 0.056 | -0.025 | -0.113 | -0.03 | -0.223 |