Net Insight AB (publ)
SSE:NETI-B.ST
6.145 (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
| 266.404 | 307.147 | 353.663 | 281.984 | 52.28 | 92.893 | 177.745 | 214.943 | 193.616 | 294.318 | 203.731 | 185.855 | 196.21 | 235.857 | 151.999 | 151.744 | 128.233 | 77.682 | 92.919 | 74.9 | 78.244 | 60.18 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 266.404 | 307.147 | 353.663 | 281.984 | 52.28 | 92.893 | 177.745 | 214.943 | 193.616 | 294.318 | 203.731 | 185.855 | 196.21 | 235.857 | 151.999 | 151.744 | 128.233 | 77.682 | 92.919 | 74.9 | 78.244 | 60.18 |
Nettovorderingen
| 161.857 | 147.909 | 138.493 | 143.906 | 112.481 | 120.769 | 113.072 | 125.237 | 91.784 | 66.169 | 70.653 | 85.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.587 | 7.063 | 11.62 |
Voorraad
| 88.638 | 84.249 | 53.712 | 52.47 | 44.584 | 46.388 | 43.598 | 47.065 | 56.037 | 44.207 | 42.604 | 50.044 | 36.353 | 28.228 | 26.67 | 30.136 | 20.511 | 20.875 | 13.861 | 22.377 | 22.345 | 24.272 |
Overige vlottende activa
| 19.069 | 9.222 | 8.012 | 4.83 | 102.309 | 129.991 | 122.737 | 130.319 | 99.671 | 79.194 | 81.168 | 97.418 | 135.409 | 107.464 | 95.067 | 72.428 | 30.157 | 30.377 | 34.828 | 13.353 | 25.412 | 16.527 |
Totaal vlottende activa
| 516.899 | 549.727 | 555.08 | 484.39 | 311.654 | 269.272 | 344.08 | 392.327 | 349.324 | 417.719 | 327.503 | 333.317 | 367.972 | 371.549 | 273.736 | 254.308 | 178.901 | 128.934 | 141.608 | 116.217 | 133.064 | 112.599 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 37.531 | 48.224 | 52.907 | 70.22 | 81.925 | 33.58 | 4.636 | 3.123 | 3.743 | 3.358 | 4.354 | 4.937 | 4.075 | 1.702 | 97.877 | 71.694 | 72.659 | 1.497 | 0.953 | 23.453 | 16.02 | 12.91 |
Goodwill
| 38.751 | 38.751 | 38.751 | 58.166 | 65.582 | 63.307 | 58.452 | 64.136 | 59.242 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 4.354 | 3.701 | 0 | 0 |
Immateriële activa
| 237.518 | 199.873 | 160.213 | 216.767 | 195.141 | 248.31 | 271.08 | 254.904 | 234.383 | 174.167 | 185.412 | 185.61 | 1.291 | 123.756 | 2.257 | 0 | 0 | 59.38 | 43.645 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 276.269 | 238.624 | 198.964 | 274.933 | 260.723 | 311.617 | 329.532 | 319.04 | 293.625 | 178.521 | 189.766 | 189.964 | 5.645 | 128.11 | 6.611 | 4.354 | 4.354 | 63.734 | 47.999 | 3.701 | 0 | 0 |
Langetermijnbeleggingen
| 237.518 | 0 | 0 | 5.4 | 5.186 | 0 | 0 | 0.309 | 0.379 | 0 | 0 | 0 | 0 | 0.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 2.576 | 3.719 | 16.888 | 27.428 | 26.997 | 30.247 | 13.756 | 15.52 | 23.322 | 23.544 | 37.102 | 38.719 | 31.932 | 29.075 | 29.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -232.395 | 4.902 | 4.784 | 0.001 | 0.001 | 5.211 | 4.911 | 0 | -0.001 | 0.378 | 0.263 | 0.208 | 159.268 | -0.001 | 0.248 | 27.437 | 5.051 | 0.071 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende activa
| 321.499 | 295.469 | 273.543 | 377.982 | 374.832 | 380.655 | 352.835 | 337.992 | 321.068 | 205.801 | 231.485 | 233.828 | 200.92 | 159.239 | 134.556 | 103.485 | 82.064 | 65.302 | 48.952 | 27.154 | 16.02 | 12.91 |
Totaal activa
| 838.398 | 845.196 | 828.623 | 862.372 | 686.486 | 649.927 | 696.915 | 730.319 | 670.392 | 623.52 | 558.988 | 567.145 | 568.892 | 530.788 | 408.292 | 357.793 | 260.965 | 194.236 | 190.56 | 143.371 | 149.084 | 125.509 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 38.13 | 35.899 | 36.588 | 17.093 | 35.821 | 36.009 | 21.841 | 14.996 | 21.41 | 14.55 | 14.535 | 20.145 | 26.13 | 32.719 | 24.259 | 26.411 | 16.255 | 25.265 | 15.118 | 12.736 | 12.278 | 7.644 |
Kortlopende schulden
| 12.105 | 11.434 | 9.286 | 10.231 | 10.586 | -52.038 | -51.406 | -50.578 | -41.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 8.983 | 2.779 | 2.58 | 3.06 | 2.654 | 2.619 | 2.994 | 3.31 | 2.95 | 2.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.228 | 2.76 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 36.522 | 52.171 | 99.012 | 85.611 | 111.147 | 52.038 | 51.406 | 50.578 | 41.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 65.715 | 58.563 | 0.917 | 3.093 | 3.021 | 102.147 | 107.37 | 106.797 | 94.234 | 68.918 | 47.358 | 39.983 | 43.275 | 43.729 | 40.632 | 50.19 | 53.02 | 32.176 | 25.748 | -12.736 | -12.278 | -7.644 |
Totaal kortlopende verplichtingen
| 152.472 | 158.067 | 145.803 | 116.028 | 160.575 | 138.156 | 129.211 | 121.793 | 115.644 | 83.468 | 61.893 | 60.128 | 69.405 | 76.448 | 64.891 | 76.601 | 69.275 | 57.441 | 40.866 | 12.736 | 12.278 | 7.644 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 12.185 | 20.733 | 24.914 | 35.5 | 41.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.869 | 1.551 | 2.188 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 45.729 | 56.469 | 5.83 | 13.498 | 15.89 | 12.654 | 13.839 | 15.308 | 3.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| -45.729 | 0 | 0 | 0 | 13.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 51.582 | 4.838 | 5.548 | 4.73 | -8.839 | 5.252 | 5.899 | 27.914 | 19.995 | 3.166 | 2.943 | 3.612 | 7.771 | 13.766 | 7.299 | 5.167 | 8.287 | 0 | 2 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 63.767 | 82.04 | 36.292 | 53.728 | 62.166 | 17.906 | 19.738 | 43.222 | 23.198 | 3.166 | 2.943 | 3.612 | 7.771 | 13.766 | 8.168 | 6.718 | 10.475 | 0 | 2 | 0 | 0 | 0 |
Totaal passiva
| 216.239 | 240.107 | 182.095 | 169.756 | 222.741 | 156.062 | 148.949 | 165.015 | 138.842 | 86.634 | 64.836 | 63.74 | 77.176 | 90.214 | 73.059 | 83.319 | 79.75 | 57.441 | 42.866 | 29.325 | 22.393 | 25.4 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0.267 | 0 | 0 | 1.133 | 0 | 0.227 | 0.693 | 1.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 14.362 | 14.75 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.597 | 15.196 | 14.828 | 14.71 | 14.71 | 11.607 | 9.167 | 5.5 |
Ingehouden winsten
| -593.656 | -603.892 | -561.979 | -515.441 | -754.052 | -720.028 | -659.225 | -649.412 | -676.547 | -670.745 | -712.218 | -702.979 | -715.088 | -766.091 | -871.843 | -916.489 | 984.429 | -1,018.389 | -1,008.221 | -82.767 | 80.448 | 121.771 |
Overige gereserveerde algehele resultaten
| 1.01 | 1.504 | 0.183 | -0.267 | 9.473 | 5.569 | -1.133 | 6.392 | -0.227 | -0.693 | -1.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,200.443 | 1,192.727 | 1,192.727 | 1,192.46 | 1,192.727 | 1,192.727 | 1,191.594 | 1,192.727 | 1,192.5 | 1,192.034 | 1,190.773 | 1,190.787 | 1,191.207 | 1,191.068 | 1,191.479 | 1,175.767 | -818.042 | 1,140.474 | 1,141.205 | 185.206 | 37.076 | -27.162 |
Totaal eigen vermogen van aandeelhouders
| 622.159 | 605.089 | 646.528 | 692.616 | 463.745 | 493.865 | 547.966 | 565.304 | 531.55 | 536.886 | 494.152 | 503.405 | 491.716 | 440.574 | 335.233 | 274.474 | 181.215 | 136.795 | 147.694 | 114.046 | 126.691 | 100.109 |
Totaal eigen vermogen
| 622.159 | 605.089 | 646.528 | 692.616 | 463.745 | 493.865 | 547.966 | 565.304 | 531.55 | 536.886 | 494.152 | 503.405 | 491.716 | 440.574 | 335.233 | 274.474 | 181.215 | 136.795 | 147.694 | 114.046 | 126.691 | 100.109 |
Totaal passiva en aandeelhoudersvermogen
| 838.398 | 845.196 | 828.623 | 862.372 | 686.486 | 649.927 | 696.915 | 730.319 | 670.392 | 623.52 | 558.988 | 567.145 | 568.892 | 530.788 | 408.292 | 357.793 | 260.965 | 194.236 | 190.56 | 143.371 | 149.084 | 125.509 |