Malmbergs Elektriska AB (publ)
SSE:MEAB-B.ST
43 (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
| 87.674 | 51.553 | 72.959 | 118.207 | 78.72 | 89.082 | 93.854 | 113.929 | 118.044 | 114.291 | 87.57 | 70.957 | 78.726 | 64.533 | 71.049 | 45.12 | 0 | 0 | 0 | 43.733 | 34.217 | 24.858 |
Kortetermijnbeleggingen
| 0 | -1.954 | -1.79 | 0 | 0 | 0 | 0 | 0 | -1.064 | 0 | 0 | 0 | 0 | 6.279 | 6.55 | 6.774 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 87.674 | 51.553 | 72.959 | 118.207 | 78.72 | 89.082 | 93.854 | 113.929 | 118.044 | 114.291 | 87.57 | 70.957 | 78.726 | 64.533 | 71.049 | 45.12 | 0 | 0 | 0 | 43.733 | 34.217 | 24.858 |
Nettovorderingen
| 62.543 | 71.057 | 63.042 | 67.541 | 62.63 | 70.904 | 71.233 | 66.667 | 67.239 | 57.045 | 55.413 | 52.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 237.628 | 293.68 | 236.755 | 186.666 | 214.46 | 174.116 | 201.012 | 213.482 | 183.943 | 165.193 | 179.103 | 174.143 | 162.393 | 137.34 | 135.281 | 154.733 | 132.302 | 131.321 | 99.898 | 0 | 0 | 0 |
Overige vlottende activa
| 4.109 | 3.111 | 3.765 | 0.158 | 0.185 | 77.107 | 71.233 | 75.887 | 76.215 | 65.998 | 65.767 | 68.289 | 67.675 | 71.058 | 66.354 | 64.729 | 60.12 | 43.384 | 77.847 | 103.709 | 80.758 | 85.858 |
Totaal vlottende activa
| 391.954 | 419.401 | 376.521 | 372.572 | 355.995 | 340.305 | 366.099 | 403.298 | 378.202 | 345.482 | 332.44 | 313.389 | 308.794 | 272.931 | 272.684 | 264.582 | 268.422 | 247.229 | 236.248 | 199.134 | 171.752 | 165.156 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 148.636 | 156.098 | 149.645 | 157.148 | 180.652 | 41.086 | 43.054 | 47.297 | 49.102 | 51.424 | 53.091 | 54.527 | 58.49 | 62.999 | 70.45 | 77.041 | 73.442 | 72.469 | 62.807 | 58.301 | 55.022 | 54.308 |
Goodwill
| 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 5.402 | 0 | 0 | 0 | 5.402 | 5.402 | 5.402 | 3.92 | 5.402 | 6.685 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0.557 | 1.131 | 1.734 | 2.342 | 0.174 | 0.173 | 0.124 | 0.225 | 0.382 | 0 | 0 | 0 | 1.216 | 1.271 | 1.086 | 1.077 | 1.078 | 0.848 |
Goodwill en immateriële activa
| 5.402 | 5.402 | 5.402 | 5.402 | 5.959 | 6.533 | 7.136 | 7.744 | 5.576 | 5.575 | 5.526 | 5.627 | 5.784 | 5.979 | 6.25 | 6.474 | 6.618 | 6.673 | 6.488 | 4.997 | 6.48 | 7.533 |
Langetermijnbeleggingen
| 13.003 | 11.214 | 13.166 | 1.643 | 1.172 | 1.227 | 1.177 | 1.13 | 1.364 | 0.3 | 0.3 | 0.3 | 0 | -5.979 | -6.25 | -6.474 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.865 | 0.976 | 0.85 | 0.778 | 0.729 | 0.565 | 0.379 | 0.301 | 0.371 | 0.51 | 0.594 | 0.705 | 0.772 | 0.529 | 0.427 | 0.139 | 0.053 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.11 | 0.623 | 0.6 | 0.785 | 6.83 | 7.18 | 7.496 | 3.021 | 2.524 | 2.512 | 1.902 | 0.374 | 0.003 |
Totaal niet-vlottende activa
| 167.906 | 173.69 | 169.063 | 164.971 | 188.512 | 49.411 | 51.746 | 56.472 | 56.413 | 58.919 | 60.134 | 61.759 | 65.831 | 70.358 | 78.057 | 84.676 | 83.134 | 81.666 | 71.807 | 65.2 | 61.876 | 61.844 |
Totaal activa
| 559.86 | 593.091 | 545.584 | 537.543 | 544.507 | 389.716 | 417.845 | 459.77 | 434.615 | 404.401 | 392.574 | 375.148 | 374.625 | 343.289 | 350.741 | 349.258 | 351.556 | 328.895 | 308.055 | 264.334 | 233.628 | 227 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 51.452 | 65.35 | 50.056 | 34.348 | 50.29 | 35.247 | 47.645 | 48.456 | 37.162 | 44.33 | 48.459 | 44.188 | 44.728 | 47.851 | 51.68 | 55.431 | 58.823 | 66.455 | 48.178 | 0 | 43.298 | 42.385 |
Kortlopende schulden
| 33.973 | 32.569 | 28.311 | 35.101 | 37.548 | 11.923 | 11.839 | 11.773 | 11.696 | 6.305 | 11.044 | 11.278 | 4.761 | 12.234 | 11.943 | 11.943 | 11.835 | 1.933 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.421 | 17.04 | 16.106 | 26.289 | 15.287 | 14.676 | 20.343 | 27.726 | 13.567 | 20.037 | 13.419 | 11.073 | 12.46 | 2.998 | 3.274 | 5.953 | 7.267 | 5.204 | 14.767 | 4.465 | 3.169 | 3.515 |
Uitgestelde opbrengsten
| 0.421 | 0 | 36.895 | 46.916 | 32.504 | 14.676 | 35.684 | 45.828 | 28.221 | 34.227 | 26.427 | 23.716 | 24.49 | 16.803 | 16.536 | 19.87 | 20.689 | 17.167 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 31.822 | 40.265 | 2.37 | 2.404 | 6.519 | 18.478 | 1.962 | 1.293 | 14.566 | 1.153 | 2.203 | 1.245 | 10.523 | 8.874 | 7.58 | 7.887 | 8.411 | 6.391 | 34.556 | 69.371 | 20.306 | 19.627 |
Totaal kortlopende verplichtingen
| 117.668 | 138.184 | 117.632 | 118.769 | 126.861 | 80.324 | 97.13 | 107.35 | 91.645 | 86.015 | 88.133 | 80.427 | 84.502 | 85.762 | 87.739 | 95.131 | 99.758 | 91.946 | 82.734 | 69.371 | 63.604 | 62.012 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 70.905 | 74.554 | 71.917 | 87.674 | 111.326 | 18.24 | 30.004 | 41.713 | 53.218 | 20.177 | 26.05 | 36.834 | 28.977 | 33.767 | 47.474 | 60 | 70.305 | 39.121 | 0 | 0 | 28.91 | 36.265 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.428 | 0.691 | 0.825 | 0.793 | 0.833 | 0.971 | 1.035 | 0.93 | 0.695 | 0.708 | 0.577 | 0.799 | 0.766 | 0.966 | 1.087 | 1.187 | 1.066 | 1.275 | 1.257 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.566 | 0.555 | 0.495 | 0.472 | 0.488 | 0.324 | 0.302 | 0.285 | 0.264 | 0.275 | 0.258 | 0.248 | 0.259 | 0.26 | 0.291 | 0.306 | 2.347 | 2.158 | 43.472 | 36.93 | 8.684 | 7.615 |
Totaal niet-vlottende verplichtingen
| 71.899 | 75.8 | 73.237 | 88.939 | 112.647 | 19.535 | 31.341 | 42.928 | 54.177 | 21.16 | 26.885 | 37.881 | 30.002 | 34.993 | 48.852 | 61.493 | 73.718 | 42.554 | 44.729 | 36.93 | 37.594 | 43.88 |
Totaal passiva
| 189.567 | 213.984 | 190.869 | 207.708 | 239.508 | 99.859 | 128.471 | 150.278 | 145.822 | 107.175 | 115.018 | 118.308 | 114.504 | 120.755 | 136.591 | 156.624 | 173.476 | 134.5 | 127.463 | 106.301 | 101.198 | 105.892 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 2.525 | 3.619 | 1.259 | 1.719 | 2.838 | 2.353 | 5.893 | 2.656 | 3.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
Ingehouden winsten
| 351.945 | 358.296 | 337.24 | 313.454 | 286.258 | 271.576 | 272.212 | 291.845 | 274.686 | 279.882 | 260.841 | 237.792 | 240.743 | 202.912 | 190.825 | 171.51 | 157.509 | 176.547 | 160.971 | 0 | 17.927 | 14.448 |
Overige gereserveerde algehele resultaten
| -1.652 | 0.811 | -2.525 | -3.619 | -1.259 | -1.719 | -2.838 | -2.353 | -5.893 | -2.656 | -3.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -0 | 0 | -2.525 | -3.619 | -1.259 | -1.719 | -2.838 | -2.353 | -5.893 | -5.312 | -6.57 | -0.952 | -0.622 | -0.378 | 3.325 | 1.124 | 0.571 | -2.152 | -0.379 | 138.033 | 94.503 | 86.66 |
Totaal eigen vermogen van aandeelhouders
| 370.293 | 379.107 | 354.715 | 329.835 | 304.999 | 289.857 | 289.374 | 309.492 | 288.793 | 297.226 | 277.556 | 256.84 | 260.121 | 222.534 | 214.15 | 192.634 | 178.08 | 194.395 | 180.592 | 158.033 | 132.43 | 121.108 |
Totaal eigen vermogen
| 370.293 | 379.107 | 354.715 | 329.835 | 304.999 | 289.857 | 289.374 | 309.492 | 288.793 | 297.226 | 277.556 | 256.84 | 260.121 | 222.534 | 214.15 | 192.634 | 178.08 | 194.395 | 180.592 | 158.033 | 132.43 | 121.108 |
Totaal passiva en aandeelhoudersvermogen
| 559.86 | 593.091 | 545.584 | 537.543 | 544.507 | 389.716 | 417.845 | 459.77 | 434.615 | 404.401 | 392.574 | 375.148 | 374.625 | 343.289 | 350.741 | 349.258 | 351.556 | 328.895 | 308.055 | 264.334 | 233.628 | 227 |