ITAB Shop Concept AB (publ)
SSE:ITAB.ST
16.1 (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 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,553 | 1,685 | 1,576 | 1,601 | 1,529 | 1,504 | 1,505 | 1,702 | 1,750 | 1,745 | 1,773 | 1,770 | 1,464 | 1,488 | 1,523 | 1,507 | 1,258 | 1,142 | 1,416 | 1,517 | 1,413 | 1,531 | 1,603 | 1,521 | 1,475 | 1,554 | 1,481 | 1,641 | 1,668 | 1,552 | 1,520 | 1,766 | 1,353 | 1,209 | 1,089 | 1,354 | 1,389 | 1,299 | 1,151 | 1,151.3 | 1,024.7 | 898.5 | 863.1 | 1,000.159 | 935.1 | 853.2 | 785.5 | 977.346 | 933.6 | 800.2 | 800.4 | 1,096.28 | 881.5 | 657 | 706.5 | 788.072 | 736.9 | 619.5 | 603 | 748.605 | 682.8 | 673.2 | 671.2 | 833.1 |
Kosten van de omzet
| 1,137 | 1,187 | 1,100 | 1,122 | 1,089 | 1,103 | 1,106 | 1,535 | 1,239 | 1,300 | 1,298 | 1,310 | 1,090 | 1,087 | 1,078 | 1,182 | 888 | 809 | 1,027 | 1,155 | 1,029 | 1,119 | 1,138 | 1,186 | 1,077 | 1,113 | 1,047 | 1,198 | 1,176 | 1,110 | 1,068 | 1,327 | 958 | 866 | 772 | 985 | 986 | 935 | 823 | 839.6 | 732 | 637.2 | 618.1 | 732.293 | 672.1 | 628.8 | 594.5 | 720.232 | 700.6 | 595.7 | 598.1 | 805.914 | 656.1 | 486.6 | 529 | 614.439 | 556.7 | 462.8 | 451.7 | 563.931 | 498.5 | 491.4 | 501.4 | 614.6 |
Brutowinst
| 416 | 498 | 476 | 479 | 440 | 401 | 399 | 167 | 511 | 445 | 475 | 460 | 374 | 401 | 445 | 325 | 370 | 333 | 389 | 362 | 384 | 412 | 465 | 335 | 398 | 441 | 434 | 443 | 492 | 442 | 452 | 439 | 395 | 343 | 317 | 369 | 403 | 364 | 328 | 311.7 | 292.7 | 261.3 | 245 | 267.866 | 263 | 224.4 | 191 | 257.114 | 233 | 204.5 | 202.3 | 290.366 | 225.4 | 170.4 | 177.5 | 173.633 | 180.2 | 156.7 | 151.3 | 184.674 | 184.3 | 181.8 | 169.8 | 218.5 |
Brutowinstmarge
| 0.268 | 0.296 | 0.302 | 0.299 | 0.288 | 0.267 | 0.265 | 0.098 | 0.292 | 0.255 | 0.268 | 0.26 | 0.255 | 0.269 | 0.292 | 0.216 | 0.294 | 0.292 | 0.275 | 0.239 | 0.272 | 0.269 | 0.29 | 0.22 | 0.27 | 0.284 | 0.293 | 0.27 | 0.295 | 0.285 | 0.297 | 0.249 | 0.292 | 0.284 | 0.291 | 0.273 | 0.29 | 0.28 | 0.285 | 0.271 | 0.286 | 0.291 | 0.284 | 0.268 | 0.281 | 0.263 | 0.243 | 0.263 | 0.25 | 0.256 | 0.253 | 0.265 | 0.256 | 0.259 | 0.251 | 0.22 | 0.245 | 0.253 | 0.251 | 0.247 | 0.27 | 0.27 | 0.253 | 0.262 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 102 | 91 | 84 | 83 | 81 | 81 | 82 | 87 | 81 | 95 | 85 | 102 | 78 | 86 | 72 | 82 | 63 | 67 | 73 | 75 | 65 | 74 | 72 | 66 | 75 | 79 | 74 | 78 | 67 | 83 | 77 | 89 | 55 | 56 | 55 | 57 | 54 | 54 | 56 | 63.9 | 47.9 | 47.5 | 47.8 | 44.48 | 39.7 | 42.1 | 39.4 | 43.159 | 36 | 37.3 | 35.5 | 47.989 | 34.5 | 29 | 31 | 27.062 | 37.1 | 29.5 | 32.6 | 34.69 | 29.8 | 37.7 | 39.6 | 35.3 |
Verkoop- en marketingkosten
| 243 | 253 | 235 | 239 | 217 | 236 | 243 | -3 | 277 | 312 | 298 | 308 | 250 | 277 | 266 | 281 | 225 | 230 | 279 | 326 | 278 | 290 | 289 | 297 | 265 | 295 | 283 | 290 | 256 | 263 | 262 | 294 | 195 | 193 | 179 | 195 | 184 | 194 | 184 | 181.1 | 141.3 | 139.8 | 133.1 | 148.018 | 133.3 | 126.9 | 117.1 | 147.375 | 120.1 | 131 | 122.6 | 159.097 | 137 | 118.5 | 122.4 | 139.729 | 126.4 | 112.6 | 115.4 | 124.066 | 112.7 | 114.7 | 114.8 | 130 |
Verkoop-, algemene en administratieve kosten
| 345 | 344 | 319 | 322 | 298 | 317 | 325 | 84 | 358 | 407 | 383 | 410 | 328 | 363 | 338 | 363 | 288 | 297 | 352 | 401 | 343 | 364 | 361 | 363 | 340 | 374 | 357 | 368 | 323 | 346 | 339 | 383 | 250 | 249 | 234 | 252 | 238 | 248 | 240 | 245 | 189.2 | 187.3 | 180.9 | 192.498 | 173 | 169 | 156.5 | 190.534 | 156.1 | 168.3 | 158.1 | 207.086 | 171.5 | 147.5 | 153.4 | 166.791 | 163.5 | 142.1 | 148 | 158.756 | 142.5 | 152.4 | 154.4 | 165.3 |
Overige kosten
| 2 | 4 | 0 | 0 | 0 | -7 | 4 | 21 | -10 | -17 | 0 | -10 | 1 | 0 | 5 | -3 | -1 | 2 | -4 | 87 | -4 | -45 | -54 | 18 | -6 | -16 | -13 | -2 | -3 | -3 | 2 | -7 | -2 | 4 | 2 | 16 | -3 | -7 | -7 | -12.6 | 8.4 | 6 | 5.7 | -11.543 | 5.5 | 5.4 | -0.4 | 3.049 | -1.6 | -6.8 | 0.4 | -6.387 | 0 | 1 | -2.9 | -6.251 | 5.7 | -4.3 | -15.4 | -2.21 | 3.1 | -3.5 | 0.9 | 0.3 |
Bedrijfskosten
| 347 | 348 | 319 | 322 | 311 | 310 | 329 | 105 | 348 | 390 | 383 | 400 | 329 | 363 | 343 | 360 | 287 | 299 | 348 | 488 | 339 | 319 | 307 | 381 | 334 | 358 | 344 | 366 | 320 | 343 | 341 | 376 | 248 | 253 | 236 | 268 | 235 | 241 | 233 | 232.4 | 197.6 | 193.3 | 186.6 | 180.955 | 178.5 | 174.4 | 156.1 | 193.583 | 154.5 | 161.5 | 158.5 | 200.699 | 171.5 | 148.5 | 150.5 | 160.54 | 169.2 | 137.8 | 132.6 | 156.546 | 145.6 | 148.9 | 155.3 | 165.6 |
Bedrijfsresultaat
| 69 | 150 | 157 | 157 | 129 | 91 | 70 | 91 | 97 | 55 | 92 | 39 | 45 | 38 | 102 | -46 | 83 | 34 | 41 | -39 | 45 | 93 | 158 | -7 | 64 | 83 | 90 | 118 | 172 | 99 | 111 | 53 | 147 | 90 | 81 | 122 | 168 | 123 | 95 | 103.9 | 95.1 | 68 | 58.4 | 76.291 | 84.5 | 50 | 34.9 | 69.784 | 78.5 | 43 | 43.8 | 86.967 | 54.7 | 21.9 | 27 | 13.093 | 11 | 18.9 | 18.7 | 28.128 | 38.7 | 32.9 | 14.5 | 52.9 |
Bedrijfsresultaat ratio
| 0.044 | 0.089 | 0.1 | 0.098 | 0.084 | 0.061 | 0.047 | 0.053 | 0.055 | 0.032 | 0.052 | 0.022 | 0.031 | 0.026 | 0.067 | -0.031 | 0.066 | 0.03 | 0.029 | -0.026 | 0.032 | 0.061 | 0.099 | -0.005 | 0.043 | 0.053 | 0.061 | 0.072 | 0.103 | 0.064 | 0.073 | 0.03 | 0.109 | 0.074 | 0.074 | 0.09 | 0.121 | 0.095 | 0.083 | 0.09 | 0.093 | 0.076 | 0.068 | 0.076 | 0.09 | 0.059 | 0.044 | 0.071 | 0.084 | 0.054 | 0.055 | 0.079 | 0.062 | 0.033 | 0.038 | 0.017 | 0.015 | 0.031 | 0.031 | 0.038 | 0.057 | 0.049 | 0.022 | 0.063 |
Totaal overige inkomsten en kosten netto
| 4 | -7 | -16 | -20 | -16 | -13 | -13 | -15 | 51 | -19 | -5 | -5 | -8 | -22 | -33 | -50 | -32 | -27 | -14 | 63 | -16 | -21 | -22 | 18 | -18 | -19 | -15 | 22 | -22 | -15 | -12 | -5 | -4 | -6 | -5 | 13 | -11 | -8 | -5 | 13.2 | -11.2 | -6.5 | -8.2 | -20.329 | -10.2 | -4.2 | -4.6 | -2.195 | -7.6 | -8.3 | -8.2 | -11.744 | -10.2 | -8.7 | -9.7 | -7.604 | -8.1 | -8.5 | -8.4 | -8.966 | -8.1 | -10.3 | 3.1 | -11.8 |
Inkomen voor belasting
| 73 | 143 | 141 | 137 | 113 | 78 | 57 | 76 | 148 | 36 | 87 | 34 | 37 | 16 | 69 | -85 | 51 | 7 | 27 | -63 | 29 | 72 | 136 | -28 | 46 | 64 | 75 | 99 | 150 | 84 | 99 | 58 | 143 | 84 | 76 | 114 | 157 | 115 | 90 | 92.5 | 83.9 | 61.5 | 50.2 | 66.582 | 74.3 | 45.8 | 30.3 | 61.336 | 70.9 | 34.7 | 35.6 | 77.923 | 43.7 | 13.2 | 17.3 | 5.489 | 2.9 | 10.4 | 10.3 | 19.162 | 30.6 | 22.6 | 17.6 | 41.1 |
Inkomen voor belasting ratio
| 0.047 | 0.085 | 0.089 | 0.086 | 0.074 | 0.052 | 0.038 | 0.045 | 0.085 | 0.021 | 0.049 | 0.019 | 0.025 | 0.011 | 0.045 | -0.056 | 0.041 | 0.006 | 0.019 | -0.042 | 0.021 | 0.047 | 0.085 | -0.018 | 0.031 | 0.041 | 0.051 | 0.06 | 0.09 | 0.054 | 0.065 | 0.033 | 0.106 | 0.069 | 0.07 | 0.084 | 0.113 | 0.089 | 0.078 | 0.08 | 0.082 | 0.068 | 0.058 | 0.067 | 0.079 | 0.054 | 0.039 | 0.063 | 0.076 | 0.043 | 0.044 | 0.071 | 0.05 | 0.02 | 0.024 | 0.007 | 0.004 | 0.017 | 0.017 | 0.026 | 0.045 | 0.034 | 0.026 | 0.049 |
Belastingkosten
| 23 | 46 | 38 | 18 | 34 | 25 | 16 | 18 | 47 | 13 | 26 | 10 | 17 | 7 | 19 | -8 | 18 | 3 | 9 | -5 | 7 | 18 | 34 | 11 | 11 | 19 | 19 | 19 | 39 | 20 | 25 | 28 | 35 | 20 | 18 | 15 | 38 | 27 | 22 | 23.3 | 20.2 | 14.8 | 12 | 18.809 | 19.3 | 10.1 | 6.6 | 9.618 | 15.9 | 7.6 | 7.6 | 12.413 | 9.6 | 2.9 | 3.8 | 1.335 | 0.6 | 2.3 | 2.3 | -2.59 | 8.2 | 6.1 | 4.8 | 11.5 |
Nettowinst
| 43 | 95 | 100 | 111 | 70 | 56 | 33 | 66 | 101 | 23 | 54 | 18 | 20 | 8 | 49 | -76 | 32 | 3 | 20 | -58 | 22 | 54 | 102 | -39 | 33 | 44 | 52 | 79 | 109 | 60 | 71 | 21 | 104 | 60 | 56 | 95 | 112 | 80 | 63 | 67.5 | 60 | 42 | 34 | 47.78 | 52.6 | 31.5 | 20.4 | 49.098 | 52.4 | 26.7 | 24.6 | 62.109 | 32.9 | 10.3 | 13.5 | 4.165 | 2.3 | 8.1 | 8 | 21.633 | 22.4 | 16.5 | 12.8 | 29.4 |
Nettowinstmarge
| 0.028 | 0.056 | 0.063 | 0.069 | 0.046 | 0.037 | 0.022 | 0.039 | 0.058 | 0.013 | 0.03 | 0.01 | 0.014 | 0.005 | 0.032 | -0.05 | 0.025 | 0.003 | 0.014 | -0.038 | 0.016 | 0.035 | 0.064 | -0.026 | 0.022 | 0.028 | 0.035 | 0.048 | 0.065 | 0.039 | 0.047 | 0.012 | 0.077 | 0.05 | 0.051 | 0.07 | 0.081 | 0.062 | 0.055 | 0.059 | 0.059 | 0.047 | 0.039 | 0.048 | 0.056 | 0.037 | 0.026 | 0.05 | 0.056 | 0.033 | 0.031 | 0.057 | 0.037 | 0.016 | 0.019 | 0.005 | 0.003 | 0.013 | 0.013 | 0.029 | 0.033 | 0.025 | 0.019 | 0.035 |
WPA (Winst Per Aandeel)
| 0.19 | 0.44 | 0.46 | 0.51 | 0.32 | 0.26 | 0.15 | 0.3 | 0.46 | 0.11 | 0.25 | 0.11 | 0.09 | 0.03 | 0.38 | -0.48 | 0.3 | 0.029 | 0.2 | -0.36 | 0.14 | 0.34 | 0.64 | -0.25 | 0.21 | 0.28 | 0.33 | 0.5 | 0.68 | 0.38 | 0.45 | 0.13 | 0.65 | 0.38 | 0.35 | 0.2 | 0.71 | 0.51 | 0.13 | 0.14 | 0.12 | 0.089 | 0.072 | 0.05 | 0.11 | 0.066 | 0.021 | 0.31 | 0.055 | 0.17 | 0.18 | 0.49 | 0.25 | 0.077 | 0.1 | 0.031 | 0.016 | 0.061 | 0.06 | 0.16 | 0.17 | 0.12 | 0.097 | 0.23 |
Verwaterde WPA
| 0.19 | 0.44 | 0.45 | 0.51 | 0.32 | 0.26 | 0.15 | 0.3 | 0.46 | 0.11 | 0.25 | 0.11 | 0.09 | 0.03 | 0.38 | -0.48 | 0.3 | 0.029 | 0.19 | -0.36 | 0.14 | 0.34 | 0.64 | -0.25 | 0.21 | 0.28 | 0.33 | 0.5 | 0.68 | 0.37 | 0.44 | 0.13 | 0.64 | 0.38 | 0.35 | 0.2 | 0.7 | 0.5 | 0.13 | 0.14 | 0.12 | 0.087 | 0.072 | 0.05 | 0.11 | 0.065 | 0.021 | 0.31 | 0.054 | 0.15 | 0.16 | 0.49 | 0.22 | 0.075 | 0.096 | 0.031 | 0.016 | 0.058 | 0.057 | 0.16 | 0.15 | 0.11 | 0.092 | 0.22 |
EBITDA
| 75 | 212 | 219 | 224 | 137 | 102 | 80 | 77 | 163 | 57 | 99 | 27 | 47 | 38 | 106 | -75 | 83 | 34 | 49 | -46 | 48 | 95 | 160 | -12 | 64 | 83 | 91 | 108 | 172 | 102 | 111 | 70 | 152 | 92 | 83 | 117 | 168 | 123 | 98 | 95 | 95.9 | 69.6 | 58.7 | 74.024 | 84.5 | 53.7 | 38.3 | 71.222 | 78.5 | 43 | 46.7 | 90.706 | 55.6 | 22.3 | 27 | 12.935 | 12.3 | 19.3 | 18.7 | 28.15 | 39.7 | 32.9 | 14.5 | 52.9 |
EBITDA ratio
| 0.048 | 0.126 | 0.139 | 0.14 | 0.09 | 0.068 | 0.053 | 0.045 | 0.093 | 0.033 | 0.056 | 0.015 | 0.032 | 0.026 | 0.07 | -0.05 | 0.066 | 0.03 | 0.035 | -0.03 | 0.034 | 0.062 | 0.1 | -0.008 | 0.043 | 0.053 | 0.061 | 0.066 | 0.103 | 0.066 | 0.073 | 0.04 | 0.112 | 0.076 | 0.076 | 0.086 | 0.121 | 0.095 | 0.085 | 0.083 | 0.094 | 0.077 | 0.068 | 0.074 | 0.09 | 0.063 | 0.049 | 0.073 | 0.084 | 0.054 | 0.058 | 0.083 | 0.063 | 0.034 | 0.038 | 0.016 | 0.017 | 0.031 | 0.031 | 0.038 | 0.058 | 0.049 | 0.022 | 0.063 |