Intrum AB (publ)
SSE:INTRUM.ST
36.93 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 3,769 | 3,430 | 4,463 | 2,038 | 1,811 | 1,315 | 857 | 378 | 248 | 237 | 319 | 336 | 624.8 | 507.1 | 491.4 | 294.3 | 259.8 | 217.4 | 198.5 | 338.3 | 243.2 | 123.4 |
Kortetermijnbeleggingen
| 0 | -253 | -90 | 401 | -204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 3,769 | 3,430 | 4,463 | 2,038 | 1,811 | 1,315 | 857 | 378 | 248 | 237 | 319 | 336 | 624.8 | 507.1 | 491.4 | 294.3 | 259.8 | 217.4 | 198.5 | 338.3 | 243.2 | 123.4 |
Nettovorderingen
| 2,802 | 5,131 | 4,525 | 2,594 | 5,016 | 3,468 | 11,108 | 955 | 522 | 514 | 469 | 0 | 0 | 0 | 0 | 0 | 1,253.5 | 1,125.8 | 0 | 0 | 0 | 0 |
Voorraad
| 329 | 302 | 315 | 379 | 382 | 2,429 | 93 | 179 | 511 | 660 | 497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| -6,900 | 1,131 | 1,063 | -5,107 | 1,060 | 917 | 902 | 588 | 569 | 568 | 525 | 473 | 580.1 | 599.4 | 526.9 | 618.7 | 0 | 0 | 464.2 | 416.1 | 515.8 | 447.2 |
Totaal vlottende activa
| 11,026 | 9,994 | 10,366 | 7,794 | 8,269 | 8,129 | 12,960 | 2,100 | 1,850 | 1,979 | 1,810 | 1,519 | 1,884.5 | 1,871.7 | 1,762 | 1,762.7 | 1,513.3 | 1,343.2 | 1,392.5 | 1,468.5 | 1,479.2 | 1,287.2 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 864 | 900 | 973 | 1,041 | 1,100 | 237 | 245 | 104 | 118 | 127 | 105 | 91 | 65.8 | 83.9 | 94.3 | 106.1 | 99.3 | 80.7 | 81.2 | 86.7 | 97.3 | 115.1 |
Goodwill
| 35,543 | 35,143 | 32,758 | 31,650 | 33,358 | 33,055 | 29,565 | 3,120 | 2,810 | 2,719 | 2,542 | 2,369 | 0 | 2,152.5 | 1,825.3 | 1,895.9 | 1,614.6 | 1,524.4 | 1,573.4 | 1,401 | 1,528.1 | 1,791.7 |
Immateriële activa
| 39,829 | 3,910 | 5,052 | 5,797 | 6,881 | 4,126 | 3,125 | 303 | 288 | 267 | 279 | 329 | 0 | 488 | 435.8 | 395.6 | 174 | 130.8 | 123.5 | 104.2 | 117.8 | 113.4 |
Goodwill en immateriële activa
| 39,828 | 39,053 | 37,810 | 37,447 | 40,239 | 37,181 | 32,690 | 3,423 | 3,098 | 2,986 | 2,821 | 2,698 | 2,612.9 | 2,640.5 | 2,261.1 | 2,291.5 | 1,788.6 | 1,655.2 | 1,696.9 | 1,505.2 | 1,645.9 | 1,905.1 |
Langetermijnbeleggingen
| 36,616 | 37,072 | 38,006 | 33,219 | 35,251 | 29,577 | 21,152 | 8,746 | 7,034 | 6,197 | 5,411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2,197 | 1,891 | 1,748 | 1,438 | 1,300 | 620 | 692 | 25 | 33 | 35 | 69 | 64 | 71.1 | 75.9 | 117.2 | 132.8 | 86.3 | 39.4 | 24.9 | 84.7 | 107.3 | 93.1 |
Overige niet-vlottende activa
| -324 | -200 | 2 | -169 | -21 | 289 | 36 | 6 | 11 | 17 | 6 | 4,103 | 3,273 | 2,443 | 2,389.5 | 2,447.9 | 1,905.9 | 1,343 | 940.5 | 402.4 | 350.9 | 336.8 |
Totaal niet-vlottende activa
| 79,181 | 78,716 | 78,539 | 72,976 | 77,869 | 67,904 | 54,815 | 12,304 | 10,294 | 9,362 | 8,412 | 6,956 | 6,022.8 | 5,243.3 | 4,862.1 | 4,978.3 | 3,880.1 | 3,118.3 | 2,743.5 | 2,079 | 2,201.4 | 2,450.1 |
Totaal activa
| 90,208 | 88,711 | 88,905 | 80,768 | 86,136 | 76,033 | 67,775 | 14,404 | 12,145 | 11,341 | 10,222 | 8,475 | 7,907.3 | 7,115 | 6,624.1 | 6,741 | 5,393.4 | 4,461.5 | 4,136 | 3,547.5 | 3,680.6 | 3,737.3 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 332 | 440 | 504 | 493 | 512 | 488 | 572 | 140 | 139 | 159 | 145 | 142 | 132.8 | 740.8 | 669.9 | 830.5 | 159.1 | 118.6 | 662.5 | 592.5 | 643.6 | 588.9 |
Kortlopende schulden
| 8,146 | 6,039 | 4,971 | 4,236 | 4,237 | 3,419 | 3,269 | 2,257 | 652 | 813 | 649 | 849 | 621.2 | 0.4 | 2,432 | 161.7 | 72.4 | 27.8 | 0 | 0 | 0 | 0 |
Belastingschulden
| 572 | 665 | 1,198 | 926 | 422 | 241 | 364 | 136 | 128 | 142 | 78 | 155 | 203.5 | 201.6 | 155.9 | 130.9 | 93.6 | 78.1 | 100 | 37.2 | 39.2 | 52.9 |
Uitgestelde opbrengsten
| 100 | 6,017 | 6,523 | 5,063 | 4,734 | 3,422 | 4,435 | 1,515 | 1,409 | 1,515 | 1,251 | 1,166 | 1,324 | 742.7 | 847.1 | 756.3 | 513.9 | 466.1 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 8,065 | 1,968 | 1,932 | 1,515 | 810 | 852 | 541 | 325 | 613 | 325 | 300 | 241 | 228.7 | 260.5 | 33.2 | 33.3 | 1,044.3 | 675 | 732.7 | 681.6 | 861.3 | 916.1 |
Totaal kortlopende verplichtingen
| 16,643 | 14,464 | 13,930 | 11,307 | 10,293 | 8,181 | 8,817 | 4,237 | 2,813 | 2,812 | 2,345 | 2,398 | 2,306.7 | 1,744.4 | 3,982.2 | 1,781.8 | 1,789.7 | 1,287.5 | 1,395.2 | 1,274.1 | 1,504.9 | 1,505 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 52,540 | 51,191 | 48,335 | 45,338 | 47,304 | 39,788 | 34,755 | 5,226 | 5,464 | 4,958 | 3,903 | 2,637 | 2,588.1 | 2,588.6 | 0.1 | 2,440.9 | 1,678.3 | 1,618.6 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 100 | 569 | 801 | 621 | 406 | 268 | 184 | 157 | 177 | 136 | 105 | 49 | 48.7 | 47.2 | 57.9 | 62.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1,411 | 1,279 | 1,103 | 1,110 | 1,938 | 1,729 | 1,206 | 638 | 522 | 390 | 383 | 153 | 89.7 | 79.3 | 35 | 60.5 | 44.5 | 25.4 | 26.2 | 21.8 | 13.6 | 20.5 |
Overige niet-vlottende verplichtingen
| 584 | 9 | 49 | 429 | 1,302 | 395 | 374 | 16 | 3 | 4 | 170 | 217 | 60.8 | 78.9 | -0.2 | 0.1 | 38.4 | 37.4 | 1,398.5 | 787.7 | 904 | 673.1 |
Totaal niet-vlottende verplichtingen
| 54,635 | 53,048 | 50,288 | 47,498 | 50,950 | 42,180 | 36,519 | 6,037 | 6,166 | 5,488 | 4,561 | 3,056 | 2,787.3 | 2,794 | 92.8 | 2,563.9 | 1,761.2 | 1,681.4 | 1,424.7 | 809.5 | 917.6 | 693.6 |
Totaal passiva
| 72,031 | 67,512 | 64,218 | 58,805 | 61,243 | 50,361 | 45,336 | 10,274 | 8,979 | 8,300 | 6,906 | 5,454 | 5,094 | 4,538.4 | 4,075 | 4,345.7 | 3,550.9 | 2,968.9 | 2,819.9 | 2,083.6 | 2,422.5 | 2,198.6 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 925 | 609 | 2,299 | 4,251 | 3,566 | 2,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 |
Ingehouden winsten
| -6,671 | -4,868 | 925 | 1,485 | 2,299 | 4,251 | 3,566 | 2,731 | 1,843 | 1,620 | 2,024 | 1,838 | 1,613.6 | 1,389.2 | 1,236.1 | 1,074 | 915.2 | 670 | 448.4 | 200.4 | 180.2 | 173.3 |
Overige gereserveerde algehele resultaten
| 5,977 | 5,963 | 3,328 | -609 | 1,475 | 25,672 | 22,439 | 4,130 | 335 | 420 | 303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 17,444 | 17,442 | 16,517 | 17,630 | 15,938 | -10,511 | -7,138 | -5,551 | 906 | 906 | 906 | 1,179 | 1,196.4 | 1,185.6 | 1,311 | 1,319.6 | 925.6 | 788.2 | 834.5 | 1,234.2 | 1,041.6 | 1,361.9 |
Totaal eigen vermogen van aandeelhouders
| 16,753 | 18,540 | 21,698 | 19,118 | 22,014 | 23,666 | 22,436 | 4,043 | 3,086 | 2,948 | 3,235 | 3,019 | 2,811.6 | 2,576.4 | 2,548.7 | 2,395.2 | 1,842.4 | 1,459.8 | 1,284.5 | 1,436.3 | 1,223.5 | 1,536.9 |
Totaal eigen vermogen
| 18,929 | 21,199 | 24,687 | 21,963 | 24,893 | 25,672 | 22,439 | 4,130 | 3,166 | 3,041 | 3,316 | 3,021 | 2,813.3 | 2,576.6 | 2,548.9 | 2,395.3 | 1,842.5 | 1,492.6 | 1,316.1 | 1,463.9 | 1,240.8 | 1,537.8 |
Totaal passiva en aandeelhoudersvermogen
| 90,208 | 88,711 | 88,905 | 80,768 | 86,136 | 76,033 | 67,775 | 14,404 | 12,145 | 11,341 | 10,222 | 8,475 | 7,907.3 | 7,115 | 6,624.1 | 6,741 | 5,393.4 | 4,461.5 | 4,136 | 3,547.5 | 3,680.6 | 3,737.3 |