Hoist Finance AB (publ)
SSE:HOFI.ST
43.25 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 969 | 1,372 | 1,102 | 1,054 | 872 | 779 | 702 | 717 | 553 | 684 | 609 | 677 | 672 | 603 | 641 | 697 | 678 | 745 | 707 | 747 | 686 | 762 | 723 | 705 | 680 | 602 | 581 | 643.162 | 589.436 | 529.777 | 603.036 | 571.515 | 534.947 | 533.877 | 499.825 | 527.243 | 486.295 | 418.333 | 375.955 | 359.572 | 344.717 | 312.126 | 274.361 | 348.772 |
Kosten van de omzet
| 376 | 334 | 304 | 267 | 225 | 198 | 195 | 197 | 156 | 158 | 160 | 171 | 189 | 175 | 170 | 0 | 0 | 0 | 0 | 0 | 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
| 593 | 1,038 | 798 | 787 | 647 | 581 | 507 | 520 | 397 | 526 | 449 | 506 | 483 | 428 | 471 | 697 | 678 | 745 | 707 | 747 | 686 | 762 | 723 | 705 | 680 | 602 | 581 | 643.162 | 589.436 | 529.777 | 603.036 | 571.515 | 534.947 | 533.877 | 499.825 | 527.243 | 486.295 | 418.333 | 375.955 | 359.572 | 344.717 | 312.126 | 274.361 | 348.772 |
Brutowinstmarge
| 0.612 | 0.757 | 0.724 | 0.747 | 0.742 | 0.746 | 0.722 | 0.725 | 0.718 | 0.769 | 0.737 | 0.747 | 0.719 | 0.71 | 0.735 | 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 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 161 | 219 | 158 | -305 | 189 | 181 | 149 | -187 | 132 | 143 | 109 | 106 | 118 | 148 | 160 | -283 | 138 | 170 | 153 | -184 | 123 | 131 | 134 | -156 | 112 | 135 | 112 | -39.997 | 90 | 100 | 94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 161 | 219 | 158 | -301 | 189 | 181 | 149 | -183 | 132 | 143 | 109 | 307 | 118 | 148 | 160 | -274 | 138 | 170 | 153 | -173 | 123 | 131 | 134 | -146 | 112 | 135 | 112 | -34.983 | 90 | 100 | 94 | 242.065 | 157.894 | 167.241 | 169.232 | 251.34 | 165.959 | 153.016 | 145.666 | 183.384 | 122.225 | 110.255 | 108.422 | 137.635 |
Overige kosten
| 563 | -786 | -674 | -673 | -611 | -643 | -608 | -646 | -495 | -501 | 0 | 0 | 0 | -558 | -550 | 0 | 0 | 0 | 0 | 0 | 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
| 724 | 823 | 674 | 673 | 693 | 743 | 633 | 677 | 522 | 527 | 489 | 608 | 580 | 588 | 579 | 593 | 549 | 594 | 607 | 620 | 568 | 571 | 561 | 604 | 499 | 529 | 514 | 550.603 | 418.552 | 441.903 | 445.55 | 430.503 | 432.155 | 423.664 | 405.42 | 407.354 | 402.874 | 375.639 | 384.161 | 316.857 | 295.148 | 269.365 | 236.472 | 278.688 |
Bedrijfsresultaat
| 368 | 252 | 124 | 114 | 282 | 178 | 144 | 241 | 172 | 258 | 211 | 73 | 82 | 52 | -246 | 68 | 140 | -64 | -61 | 146 | 146 | 230 | 226 | 186 | 243 | 141 | 185 | 109.726 | 182.21 | 104.062 | 185.148 | 154.868 | 130.271 | 124.849 | 123.11 | 131.55 | 94.095 | 52.342 | 7.144 | 47.527 | 65.239 | 55.964 | 49.759 | 61.815 |
Bedrijfsresultaat ratio
| 0.38 | 0.184 | 0.113 | 0.108 | 0.323 | 0.228 | 0.205 | 0.336 | 0.311 | 0.377 | 0.346 | 0.108 | 0.122 | 0.086 | -0.384 | 0.098 | 0.206 | -0.086 | -0.086 | 0.195 | 0.213 | 0.302 | 0.313 | 0.264 | 0.357 | 0.234 | 0.318 | 0.171 | 0.309 | 0.196 | 0.307 | 0.271 | 0.244 | 0.234 | 0.246 | 0.25 | 0.193 | 0.125 | 0.019 | 0.132 | 0.189 | 0.179 | 0.181 | 0.177 |
Totaal overige inkomsten en kosten netto
| 369 | 138 | 153 | 125 | -13 | 49 | 46 | -237 | -56 | -40 | -56 | -8 | -30 | 22 | 14 | 57 | 10 | 11 | 17 | -77 | 16 | 3 | 13 | -2 | 11 | 22 | 15 | -11 | 11 | 16 | 28 | -56.344 | 27.479 | 14.636 | 28.705 | -18.19 | 10.674 | 14.946 | 15.35 | 3.731 | 15.671 | 13.203 | 11.87 | 8.269 |
Inkomen voor belasting
| 369 | 390 | 277 | 239 | 282 | 178 | 144 | 4 | 116 | 218 | 155 | 73 | 82 | 52 | -246 | 68 | 140 | -64 | -61 | 146 | 146 | 230 | 226 | 186 | 243 | 141 | 185 | 109.726 | 182.21 | 104.062 | 185.148 | 154.868 | 130.271 | 124.849 | 123.11 | 131.55 | 94.095 | 52.342 | 7.144 | 47.527 | 65.239 | 55.964 | 49.759 | 70.084 |
Inkomen voor belasting ratio
| 0.381 | 0.284 | 0.251 | 0.227 | 0.323 | 0.228 | 0.205 | 0.006 | 0.21 | 0.319 | 0.255 | 0.108 | 0.122 | 0.086 | -0.384 | 0.098 | 0.206 | -0.086 | -0.086 | 0.195 | 0.213 | 0.302 | 0.313 | 0.264 | 0.357 | 0.234 | 0.318 | 0.171 | 0.309 | 0.196 | 0.307 | 0.271 | 0.244 | 0.234 | 0.246 | 0.25 | 0.193 | 0.125 | 0.019 | 0.132 | 0.189 | 0.179 | 0.181 | 0.201 |
Belastingkosten
| 112 | 109 | 10 | 78 | 12 | 17 | 51 | -13 | 19 | 41 | 32 | -4 | 7 | 100 | -25 | 19 | 30 | 9 | -17 | 36 | 6 | 51 | 50 | 21 | 61 | 38 | 45 | 24.5 | 36.819 | 26.729 | 40.338 | 36.758 | 26.906 | 23.934 | 28.351 | 24.6 | 18.327 | 8.178 | 3.504 | -1.035 | 15.899 | 12.266 | 11.255 | 4.751 |
Nettowinst
| 257 | 274 | 213 | 187 | 208 | 161 | 93 | 254 | 119 | 189 | 146 | 77 | 75 | -48 | -221 | 49 | 87 | -73 | -44 | 110 | 124 | 163 | 176 | 165 | 182 | 103 | 140 | 85.226 | 145 | 77 | 145 | 118.11 | 103.365 | 100.915 | 94.759 | 106.95 | 75.768 | 44.164 | 3.64 | 48.562 | 49.34 | 43.698 | 38.504 | 65.333 |
Nettowinstmarge
| 0.265 | 0.2 | 0.193 | 0.177 | 0.239 | 0.207 | 0.132 | 0.354 | 0.215 | 0.276 | 0.24 | 0.114 | 0.112 | -0.08 | -0.345 | 0.07 | 0.128 | -0.098 | -0.062 | 0.147 | 0.181 | 0.214 | 0.243 | 0.234 | 0.268 | 0.171 | 0.241 | 0.133 | 0.246 | 0.145 | 0.24 | 0.207 | 0.193 | 0.189 | 0.19 | 0.203 | 0.156 | 0.106 | 0.01 | 0.135 | 0.143 | 0.14 | 0.14 | 0.187 |
WPA (Winst Per Aandeel)
| 2.67 | 2.87 | 2.39 | 1.81 | 2.33 | 1.46 | 1.04 | 0.17 | 1.33 | 2.12 | 1.63 | 0.86 | 0.84 | -0.54 | -2.47 | 0.55 | 0.98 | -0.82 | -0.49 | 0.92 | 1.39 | 1.83 | 1.79 | 1.07 | 1.87 | 1.12 | 1.59 | 0.49 | 1.68 | 0.84 | 1.66 | 1.22 | 1.27 | 1.25 | 1.17 | 1.18 | 0.93 | 0.53 | 0.01 | 0.38 | 0.62 | 0.79 | 0.71 | 0.95 |
Verwaterde WPA
| 2.67 | 2.87 | 2.39 | 1.81 | 2.33 | 1.46 | 1.04 | 0.17 | 1.33 | 2.11 | 1.63 | 0.86 | 0.84 | -0.54 | -2.47 | 0.55 | 0.98 | -0.82 | -0.49 | 0.92 | 1.39 | 1.83 | 1.79 | 1.07 | 1.87 | 1.12 | 1.59 | 0.48 | 1.68 | 0.83 | 1.66 | 1.19 | 1.25 | 1.22 | 1.14 | 1.15 | 0.91 | 0.51 | 0.01 | 0.14 | 0.62 | 0.66 | 0.62 | 0.95 |
EBITDA
| 389 | 289 | 146 | 135 | 307 | 203 | 169 | 271 | 199 | 284 | 237 | 104 | 121 | 82 | -217 | 104 | 169 | -26 | -31 | 176 | 177 | 263 | 255 | 203 | 258 | 156 | 199 | 123.319 | 196.468 | 118.235 | 199.067 | 168.759 | 143.083 | 137.971 | 136.081 | 143.254 | 107.645 | 63.201 | 17.897 | 57.15 | 72.119 | 63.231 | 56.269 | 8.269 |
EBITDA ratio
| 0.401 | 0.211 | 0.132 | 0.128 | 0.352 | 0.261 | 0.241 | 0.378 | 0.36 | 0.415 | 0.389 | 0.154 | 0.18 | 0.136 | -0.339 | 0.149 | 0.249 | -0.035 | -0.044 | 0.236 | 0.258 | 0.345 | 0.353 | 0.288 | 0.379 | 0.259 | 0.343 | 0.192 | 0.333 | 0.223 | 0.33 | 0.295 | 0.267 | 0.258 | 0.272 | 0.272 | 0.221 | 0.151 | 0.048 | 0.159 | 0.209 | 0.203 | 0.205 | 0.024 |