Kindred Group plc
SSE:KIND-SDB.ST
122.55 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 158.1 | 165.1 | 194 | 223 | 93.6 | 142.9 | 141.9 | 83.5 | 83.4 | 67 | 54.623 | 49.633 | 41.806 | 38.495 | 39.764 | 53.383 | 56.047 | 39.986 | 26.037 |
Kortetermijnbeleggingen
| 0 | 1.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 158.1 | 166.2 | 194.1 | 223 | 93.6 | 142.9 | 141.9 | 83.5 | 83.4 | 67 | 54.623 | 49.633 | 41.806 | 38.495 | 39.764 | 53.383 | 56.047 | 39.986 | 26.037 |
Nettovorderingen
| 2.9 | 3 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 0 | -1.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 120.2 | 135.4 | 146.1 | 138.3 | 88.3 | 113.3 | 93.6 | 57 | 34.9 | 22.3 | 36.505 | 29.121 | 20.066 | 22.146 | 20.865 | 8.927 | 7.234 | 5.049 | 4.803 |
Totaal vlottende activa
| 363.4 | 393.3 | 419.4 | 438.8 | 226.1 | 256.2 | 235.5 | 140.5 | 118.3 | 89.3 | 91.128 | 78.754 | 61.872 | 60.641 | 60.629 | 62.31 | 63.281 | 45.035 | 30.84 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 51.9 | 68.8 | 77.4 | 89.7 | 100.7 | 37.4 | 24.7 | 12.7 | 7.6 | 4.3 | 6.891 | 6.83 | 3.82 | 2.572 | 5.904 | 3.993 | 3.819 | 4.695 | 1.268 |
Goodwill
| 433.4 | 438.4 | 428.5 | 273.9 | 275.3 | 282.7 | 279.1 | 184.9 | 172 | 143.5 | 150.434 | 152.633 | 131.251 | 127.197 | 122.369 | 123.165 | 112.176 | 72.711 | 72.711 |
Immateriële activa
| 256.2 | 270.4 | 255.3 | 148.7 | 159.7 | 151.8 | 162.8 | 93.9 | 85.9 | 34.4 | 39.969 | 39.677 | 34.53 | 26.299 | 26.597 | 31.57 | 31.435 | 7.617 | 7.034 |
Goodwill en immateriële activa
| 689.6 | 708.8 | 683.8 | 422.6 | 435 | 434.5 | 441.9 | 278.8 | 257.9 | 177.9 | 190.403 | 192.31 | 165.781 | 153.496 | 148.966 | 154.735 | 143.611 | 80.328 | 79.745 |
Langetermijnbeleggingen
| 0 | 5.7 | 6.3 | 10.5 | 8.3 | 8.7 | 8.9 | 8.2 | 7 | 7.4 | 2.2 | 1.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 55.7 | 40 | 27.4 | 28.4 | 23.5 | 15.8 | 13.4 | 8.8 | 7.1 | 8.7 | 1.685 | 1.167 | 0.556 | 0.293 | 0.169 | 6.226 | 1.013 | 1.178 | 0.636 |
Overige niet-vlottende activa
| 3.8 | 4.6 | 3.2 | 2.3 | 2.2 | 3.2 | 1.6 | 2.2 | 1.6 | 0.8 | 2.177 | 0 | 1.282 | 1.362 | -2.952 | 0.119 | 0.081 | 0.069 | 0.635 |
Totaal niet-vlottende activa
| 801 | 827.9 | 798.1 | 553.5 | 569.7 | 499.6 | 490.5 | 310.7 | 281.2 | 199.1 | 203.356 | 201.582 | 171.439 | 157.723 | 152.087 | 165.073 | 148.524 | 86.27 | 82.284 |
Totaal activa
| 1,164.4 | 1,221.2 | 1,217.5 | 992.3 | 795.8 | 755.8 | 726 | 451.2 | 399.5 | 288.4 | 294.484 | 280.336 | 233.311 | 218.364 | 212.716 | 227.383 | 211.805 | 131.305 | 113.124 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 22.2 | 18.4 | 19 | 12.8 | 27.8 | 24.5 | 21.9 | 12.5 | 9.3 | 7.5 | 6.141 | 6.494 | 31.868 | 26.489 | 24.205 | 24.717 | 31.148 | 18.052 | 15.585 |
Kortlopende schulden
| 15.3 | 13.6 | 11.9 | 12.1 | 11.7 | 45 | 62.6 | 54.6 | 56.7 | 0 | 0 | 13.535 | 0 | 6.885 | 21.403 | 0 | 9.687 | 7.416 | 0 |
Belastingschulden
| 96.8 | 113.1 | 135.9 | 135.1 | 56.7 | 69.1 | 57.6 | 36.3 | 21.7 | 20.9 | 27.396 | 17.956 | 12.576 | 13.685 | 14.021 | 7.076 | 2.152 | 1.423 | 3.129 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 375.5 | 231.8 | 69.1 | 200.2 | 132.2 | 114 | 0 | 0 | 75.524 | 0 | 15.221 | 14.021 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 422.2 | 396.5 | 403.3 | 5.4 | 5.9 | 171.6 | 4.4 | 4.2 | 3 | 76.8 | 84.462 | 1.506 | 41.474 | 27.191 | 28.305 | 32.385 | 2.152 | 1.423 | 25.379 |
Totaal kortlopende verplichtingen
| 459.7 | 428.5 | 434.2 | 405.8 | 277.2 | 310.2 | 289.1 | 203.5 | 183 | 84.3 | 90.603 | 97.059 | 73.342 | 75.786 | 87.934 | 57.102 | 42.987 | 26.891 | 40.964 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 167.7 | 173.3 | 155.1 | 168.5 | 278.7 | 149.3 | 133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.926 | 71.474 | 10.196 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 225.4 | -4.3 | -5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 27.5 | 22.5 | 22.4 | 5.3 | 5.9 | 4.3 | 5.7 | 4.2 | 3.4 | 1.2 | 1.343 | 0.763 | 0.818 | 0.783 | 2.048 | 3.677 | 1.778 | 1.297 | 11.539 |
Overige niet-vlottende verplichtingen
| 1.9 | 1.9 | 40.6 | 0.6 | -225.4 | 4.3 | 5.7 | 0 | 0 | 0 | 3.255 | 3.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 197.1 | 197.7 | 218.1 | 174.4 | 284.6 | 153.6 | 138.7 | 4.2 | 3.4 | 1.2 | 4.598 | 4.316 | 0.818 | 0.783 | 2.048 | 69.603 | 73.252 | 11.493 | 11.539 |
Totaal passiva
| 656.8 | 626.2 | 652.3 | 580.2 | 561.8 | 463.8 | 427.8 | 207.7 | 186.4 | 85.5 | 95.201 | 101.375 | 74.16 | 76.569 | 89.982 | 126.705 | 116.239 | 38.384 | 52.503 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 26.6 | 17.3 | 37.2 | 25.7 | 34.9 | 26.3 | 24.3 | 28.2 | 44.3 | 39.9 | 30.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 | 0.141 |
Ingehouden winsten
| 446.8 | 524.9 | 514.9 | 356.2 | 187.3 | 236.7 | 240.9 | 190.1 | 175.8 | 164.6 | 155.664 | 133.51 | 114.315 | 94.719 | 81.517 | 59.531 | 64.328 | 53.59 | 20.222 |
Overige gereserveerde algehele resultaten
| -26.6 | -17.3 | -37.2 | -25.7 | -34.9 | -26.3 | -24.3 | -28.2 | -44.3 | -39.9 | -30.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 54.9 | 64.2 | 44.3 | 55.8 | 46.6 | 55.2 | 57.2 | 53.3 | 37.2 | 38.2 | 43.478 | 45.31 | 44.695 | 46.935 | 41.076 | 41.006 | 31.097 | 39.19 | 40.258 |
Totaal eigen vermogen van aandeelhouders
| 501.8 | 589.2 | 559.3 | 412.1 | 234 | 292 | 298.2 | 243.5 | 213.1 | 202.9 | 199.283 | 178.961 | 159.151 | 141.795 | 122.734 | 100.678 | 95.566 | 92.921 | 60.621 |
Totaal eigen vermogen
| 507.6 | 595 | 565.2 | 412.1 | 234 | 292 | 298.2 | 243.5 | 213.1 | 202.9 | 199.283 | 178.961 | 159.151 | 141.795 | 122.734 | 100.678 | 95.566 | 92.921 | 60.621 |
Totaal passiva en aandeelhoudersvermogen
| 1,164.4 | 1,221.2 | 1,217.5 | 992.3 | 795.8 | 755.8 | 726 | 451.2 | 399.5 | 288.4 | 294.484 | 280.336 | 233.311 | 218.364 | 212.716 | 227.383 | 211.805 | 131.305 | 113.124 |