Indutrade AB (publ)
SSE:INDT.ST
277.3 (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 | 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 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 1,015 | 729 | 880 | 709 | 1,031 | 1,061 | 1,079 | 951 | 912 | 908 | 849 | 735 | 716 | 751 | 623 | 624 | 599 | 515 | 528 | 546 | 505 | 496 | 469 | 500 | 459 | 475 | 391 | 239 | 390 | 400 | 351 | 335 | 322 | 353 | 262 | 349 | 339 | 312 | 235 | 293 | 255 | 244 | 189 | 306 | 213 | 208 | 129 | 202 | 182 | 182 | 110 | 223 | 145 | 139 | 101 | 86 | 118 | 115 | 86 | 86 | 84 | 76 | 95 |
Afschrijvingen & Amortisatie
| 427 | 423 | 399 | 409 | 402 | 387 | 368 | 340 | 321 | 302 | 295 | 273 | 264 | 268 | 253 | 228 | 243 | 249 | 247 | 215 | 234 | 220 | 204 | 112 | 134 | 131 | 125 | 101 | 119 | 115 | 110 | 97 | 104 | 101 | 94 | 82 | 91 | 93 | 87 | 116 | 76 | 74 | 69 | 60 | 65 | 74 | 63 | 50 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -43 | 0 | 0 | 0 | -372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 43 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -15 | -78 | -360 | 536 | 133 | -12 | -458 | -154 | -399 | -411 | -594 | 52 | -133 | -97 | -164 | 45 | 110 | 181 | -138 | 106 | -64 | -59 | -332 | 83 | -30 | -164 | -350 | 222 | -43 | -74 | -65 | 93 | -44 | -10 | -150 | 92 | 2 | -211 | -122 | 58 | -31 | -14 | -79 | 167 | -55 | 55 | -98 | 70 | -73 | -137 | -81 | 58 | -30 | -57 | -26 | 133 | 5 | -40 | -58 | 0 | 79 | 57 | -133 |
Vorderingen
| 0 | 0 | 0 | 190 | 0 | 0 | 0 | -611 | 0 | 0 | 0 | -149 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | -269 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | -71 | 0 | 0 | 0 | -160 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 417 | 0 | 0 | 0 | -1,012 | 0 | 0 | 0 | -374 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | -291 | 0 | 0 | 0 | -216 | 0 | 0 | 0 | -38 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | -149 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | -183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -15 | -78 | -360 | 112 | 133 | -12 | -458 | 1,469 | -399 | -411 | -594 | 287 | -133 | -97 | -164 | 2 | 110 | 181 | -138 | 317 | -64 | -59 | -332 | 530 | -30 | -164 | -350 | 211 | -43 | -74 | -65 | 199 | -44 | -10 | -150 | 381 | 2 | -211 | -122 | 11 | -31 | -14 | -79 | 110 | -55 | 55 | -98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 19 | 801 | 371 | -134 | -339 | -324 | -357 | 53 | -210 | -177 | 21 | 114 | 88 | 138 | 30 | 123 | 52 | 110 | 31 | 80 | 93 | 51 | 31 | 11 | 43 | -21 | -37 | 52 | 36 | 8 | 38 | 28 | 31 | -8 | -5 | 52 | 15 | 26 | -13 | 27 | -14 | -4 | -20 | -66 | 48 | 52 | 44 | 20 | -75 | 0 | 44 | 0 | 86 | 48 | 22 | 45 | 103 | 34 | 29 | 161 | 28 | 24 | 1 |
Kasstroom uit Operationele Activiteiten
| 1,019 | 1,029 | 487 | 1,520 | 1,227 | 1,112 | 632 | 850 | 624 | 622 | 276 | 901 | 671 | 792 | 489 | 792 | 761 | 806 | 421 | 732 | 534 | 488 | 168 | 594 | 472 | 290 | 4 | 513 | 383 | 334 | 324 | 456 | 309 | 335 | 107 | 493 | 356 | 127 | 100 | 378 | 210 | 226 | 90 | 407 | 158 | 263 | 31 | 292 | 109 | 45 | 73 | 281 | 201 | 130 | 97 | 264 | 226 | 109 | 57 | 247 | 191 | 157 | -37 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -80 | -149 | -106 | -152 | -109 | -118 | -140 | -210 | -103 | -104 | -130 | -146 | -79 | -70 | -79 | -101 | -108 | -98 | -120 | -163 | -76 | -105 | -79 | -112 | -69 | -70 | -70 | -101 | -46 | -54 | -50 | -70 | -99 | -91 | -74 | -108 | -36 | -37 | -51 | -31 | -38 | -36 | -38 | -78 | -61 | -36 | -55 | -62 | -21 | -28 | -35 | -52 | -31 | -41 | -40 | -60 | -23 | -32 | -16 | -39 | -23 | -24 | -19 |
Netto Overnames
| -208 | -659 | -603 | -285 | -90 | -319 | -882 | -1,506 | -605 | -557 | -158 | -948 | -132 | -131 | -449 | -339 | -229 | -49 | -361 | -121 | -237 | -788 | -338 | -85 | -173 | -108 | -220 | -326 | -370 | -162 | -149 | -119 | -333 | -430 | -282 | -70 | -60 | -364 | -384 | -171 | -86 | -258 | -70 | -106 | -57 | -131 | -150 | -212 | -80 | -144 | -136 | -18 | -11 | -52 | -386 | -35 | -256 | -28 | -365 | -62 | -7 | -40 | -79 |
Aankoop van Beleggingen
| 0 | 0 | 0 | -3 | -2 | 5 | -11 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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/verval van Beleggingen
| 12 | 6 | 0 | 0 | 2 | -5 | 11 | 1 | 0 | 0 | 6 | -3 | 1 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| -68 | 6 | 0 | -22 | -2 | 5 | -11 | 50 | 0 | 0 | 6 | 14 | 1 | 9 | 10 | 32 | 0 | 2 | 5 | 23 | 1 | -1 | 20 | 19 | 1 | 1 | 1 | 20 | -46 | -2 | 0 | 13 | 8 | 1 | 0 | 11 | 0 | -1 | 0 | 19 | 3 | 0 | 0 | 24 | 2 | 0 | -1 | 16 | -1 | 0 | -1 | 24 | 0 | 0 | 0 | 20 | -1 | 1 | 0 | 15 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -276 | -802 | -709 | -462 | -201 | -432 | -1,033 | -1,666 | -708 | -661 | -282 | -1,080 | -210 | -192 | -518 | -408 | -337 | -145 | -476 | -261 | -312 | -894 | -417 | -178 | -241 | -177 | -289 | -407 | -418 | -218 | -199 | -176 | -424 | -520 | -356 | -167 | -96 | -402 | -435 | -183 | -121 | -294 | -108 | -160 | -116 | -167 | -206 | -258 | -102 | -172 | -172 | -46 | -42 | -93 | -412 | -75 | -280 | -59 | -381 | -86 | -30 | -64 | -98 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -755 | -8 | -32 | -702 | -665 | -433 | -905 | -1,778 | -184 | -911 | -280 | -1,036 | -973 | -585 | -110 | -3,443 | -312 | -848 | -260 | -4,092 | -352 | -1,145 | -21 | -5,688 | -496 | -362 | -351 | -4,898 | -61 | -17 | -85 | -3,834 | -135 | -476 | -279 | -3,490 | -106 | -532 | -305 | -2,298 | -101 | -416 | -28 | -1,345 | -87 | -259 | -148 | -7 | -35 | 0 | 0 | -211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 8 | 0 | 40 | 0 | 82 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 6 | 0 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -1,037 | -5 | 0 | 0 | -946 | 0 | 0 | 0 | -837 | 0 | 0 | 0 | -655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -544 | 0 | 0 | 0 | -453 | 0 | 0 | 0 | -384 | 0 | 0 | 0 | -360 | 0 | 0 | 0 | -310 | 0 | 0 | 0 | -282 | 0 | 0 | 0 | -282 | 0 | 0 | 0 | -270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -136 | -135 | 0 | 909 | -665 | -433 | 905 | 3,148 | -184 | 911 | -280 | 685 | -973 | 585 | 110 | -507 | -312 | -848 | 260 | -449 | -176 | 1,145 | 21 | -240 | -248 | 362 | 351 | -13 | 61 | 114 | 85 | -270 | 135 | 476 | 279 | -428 | 106 | 532 | 305 | -122 | 101 | 416 | 0 | -232 | 87 | 259 | 148 | -7 | -35 | 399 | 85 | 0 | -129 | -148 | 418 | -210 | 99 | -84 | 344 | -148 | -118 | -167 | 165 |
Kasstroom uit Financieringsactiviteiten
| -891 | -1,180 | -166 | 207 | -665 | -1,379 | 905 | 1,370 | -184 | 85 | -280 | 693 | -973 | -30 | 110 | -425 | -312 | -843 | 260 | -449 | -176 | 601 | 21 | -240 | -248 | -84 | 351 | -7 | 61 | -304 | 85 | -270 | 135 | 116 | 279 | -428 | -106 | 222 | 305 | -122 | -101 | 134 | -28 | -232 | -87 | -23 | 148 | -7 | -35 | 129 | 85 | -211 | -129 | -148 | 418 | -210 | 99 | -84 | 344 | -148 | -118 | -167 | 165 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -3 | -9 | 35 | -41 | -19 | 43 | 9 | 11 | 27 | 30 | 15 | 16 | 9 | -9 | 33 | -33 | -2 | 7 | -27 | -3 | -25 | 19 | -15 | 1 | 14 | -6 | -19 | -10 | -2 | -7 | 4 | 4 | -4 | 3 | -1 | 10 | -16 | 2 | 17 | 5 | 4 | 7 | -1 | 2 | 3 | 3 | -6 | 2 | -3 | -2 | -5 | -5 | 3 | 4 | -3 | -2 | -11 | 1 | -8 | 4 | -12 | -2 | 4 |
Netto Kasstroomverandering
| -151 | -962 | -353 | 1,224 | 342 | -656 | 513 | 565 | -241 | 76 | -271 | 530 | -503 | 561 | 114 | -74 | 110 | -175 | 178 | 19 | 21 | 214 | -243 | 177 | -3 | 23 | 47 | 89 | 24 | -195 | 214 | 14 | 16 | -66 | 29 | -92 | 138 | -51 | -13 | 78 | -8 | 73 | -47 | 17 | -42 | 76 | -33 | 29 | -31 | 0 | -19 | 19 | 33 | -107 | 100 | -23 | 34 | -33 | 12 | 17 | 31 | -76 | 34 |
Kaspositie aan het Einde van de Periode
| 1,546 | 1,697 | 2,659 | 3,012 | 1,788 | 1,446 | 2,102 | 1,589 | 1,024 | 1,265 | 1,189 | 1,460 | 930 | 1,433 | 872 | 758 | 832 | 722 | 897 | 719 | 700 | 679 | 465 | 708 | 531 | 534 | 511 | 464 | 375 | 351 | 546 | 332 | 318 | 302 | 368 | 339 | 431 | 293 | 344 | 357 | 279 | 287 | 214 | 261 | 244 | 286 | 210 | 243 | 214 | 245 | 245 | 264 | 245 | 212 | 319 | 219 | 242 | 208 | 241 | 229 | 212 | 181 | 257 |