Netmore Group AB (publ)
SSE:NETM-B.ST
0.674 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 13.586 | 26.886 | 46.452 | 41.294 | 57.467 | 70.39 | 86.68 | 98.755 | 96.761 | 41.085 | 6.52 | 25.016 | 10.736 | 25.367 | 15.99 | 28.055 | 0.3 | 0.518 | -3.413 | 0.391 | -1.088 | -3.189 | -0.201 | 6.001 | 3.462 | 0.643 |
Kortetermijnbeleggingen
| 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 |
Liquide middelen en kortetermijnbeleggingen
| 13.586 | 26.886 | 46.452 | 41.294 | 57.467 | 70.39 | 86.68 | 98.755 | 96.761 | 41.085 | 6.52 | 25.016 | 10.736 | 25.367 | 15.99 | 28.055 | 0.3 | 0.518 | -3.413 | 0.391 | -1.088 | -3.189 | -0.201 | 6.001 | 3.462 | 0.643 |
Nettovorderingen
| 34.493 | 9.267 | 16.208 | 17.005 | 12.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.735 |
Voorraad
| 0.4 | 0.405 | 1.236 | 1.503 | 1.424 | 1.429 | 1.684 | 2.368 | 2.947 | 2.764 | 2.85 | 2.472 | 1.66 | 1.793 | 1.853 | 1.779 | 1.403 | 1.618 | 1.407 | 0.863 | 0.996 | 1.096 | 1.096 | 0.826 | 0.886 | 1.02 |
Overige vlottende activa
| 13.928 | 18.139 | 11.386 | 17.005 | 12.862 | 18.402 | 13.969 | 13.406 | 11.408 | 10.853 | 11.517 | 13.238 | 15.23 | 11.519 | 12.375 | 8.249 | 7.727 | 4.8 | 3.844 | 3.411 | 3.802 | 4.117 | 4.545 | 4.392 | 12.127 | 0.001 |
Totaal vlottende activa
| 48.479 | 54.697 | 63.896 | 59.802 | 71.753 | 90.221 | 102.333 | 114.529 | 111.116 | 54.702 | 20.887 | 40.726 | 27.626 | 38.679 | 30.218 | 38.083 | 9.43 | 6.936 | 1.838 | 4.665 | 3.71 | 2.024 | 5.44 | 11.219 | 16.475 | 8.399 |
Niet-vlottende activa: | ||||||||||||||||||||||||||
Materiële vaste activa, netto
| 5.067 | 5.26 | 5.636 | 6.457 | 6.724 | 7.112 | 7.413 | 9.123 | 7.011 | 6.526 | 6.381 | 5.103 | 5.48 | 4.197 | 4.958 | 5.282 | 5.988 | 6.584 | 7.199 | 7.586 | 8.346 | 8.972 | 9.671 | 10.296 | 10.968 | 12.331 |
Goodwill
| 0 | 0 | 0 | 10.567 | 0 | 0 | 0 | 21.331 | 0 | 0 | 0 | 21.849 | 0 | 0 | 0 | 2.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 24.172 | 26.458 | 28.089 | 19.615 | 33.844 | 0 | 0 | 24.94 | 0 | 0 | 0 | 28.847 | 0 | 0 | 0 | 25.178 | 0 | 0 | 0 | 16.305 | 0 | 0 | 0 | 25.538 | 0 | 0 |
Goodwill en immateriële activa
| 24.172 | 26.458 | 28.089 | 30.182 | 33.844 | 36.54 | 39.441 | 46.271 | 49.904 | 52.136 | 54.68 | 50.696 | 51.245 | 50.483 | 52.411 | 28.108 | 27.551 | 26.713 | 24.518 | 16.305 | 22.583 | 23.413 | 24.522 | 25.538 | 26.543 | 27 |
Langetermijnbeleggingen
| 1.3 | 0 | 4.04 | 4.04 | 4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -1.3 | 0 | -4.04 | -4.04 | -4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -29.239 | 1.04 | -33.725 | 4.04 | -40.568 | 0.04 | 4.04 | 0.039 | 0.79 | 0.04 | 0.04 | 0.091 | 0.04 | 0.04 | 0.04 | 0.041 | 2.044 | 2.044 | 2.358 | 0.353 | 0.359 | 0.359 | 0.359 | 0.359 | 0.321 | 0.322 |
Totaal niet-vlottende activa
| 30.539 | 32.758 | 37.765 | 40.679 | 44.608 | 43.692 | 50.894 | 55.433 | 57.705 | 58.702 | 61.101 | 55.89 | 56.765 | 54.72 | 57.409 | 33.431 | 35.583 | 35.341 | 34.075 | 24.244 | 31.288 | 32.744 | 34.552 | 36.193 | 37.832 | 39.653 |
Totaal activa
| 79.018 | 87.455 | 101.66 | 100.481 | 116.361 | 133.913 | 153.227 | 169.961 | 168.821 | 113.404 | 81.988 | 96.616 | 84.391 | 93.399 | 87.627 | 71.514 | 45.015 | 42.276 | 35.914 | 28.909 | 34.998 | 34.767 | 39.991 | 47.412 | 54.307 | 48.052 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||
Crediteuren
| 16.135 | 11.396 | 9.712 | 9.503 | 8.819 | 9.85 | 9.666 | 12.467 | 9.822 | 9.153 | 9.981 | 14.179 | 14.292 | 9.357 | 10.265 | 5.89 | 7.643 | 12.737 | 11.199 | 7.862 | 5.824 | 6.881 | 6.249 | 6.489 | 7.155 | 5.347 |
Kortlopende schulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.772 | 0 | 0 | 0 | 1.453 | 0 | 0 | 0 | 1.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 |
Belastingschulden
| 0 | 0 | 0 | 0.467 | 0 | 0 | 0 | 0.615 | 0 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0.469 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0.269 | 0 | 0.061 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.298 | 0 | 0 | 0 | 4.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.877 |
Overige kortlopende verplichtingen
| 21.596 | 21.187 | 18.338 | 19.113 | 17.915 | 18.434 | 21.421 | 16.503 | 18.311 | 17.145 | 15.316 | 3.336 | 8.556 | 7.844 | 8.949 | 5.205 | 16.567 | 16.948 | 10.017 | 4.332 | 4.2 | 6.343 | 4.341 | 4.388 | 4.409 | 15.132 |
Totaal kortlopende verplichtingen
| 37.731 | 32.583 | 28.05 | 28.616 | 26.734 | 28.284 | 31.087 | 29.742 | 28.133 | 26.298 | 25.297 | 26.266 | 22.848 | 17.201 | 19.214 | 17.424 | 24.21 | 29.685 | 21.216 | 12.194 | 10.024 | 13.224 | 10.59 | 10.877 | 11.564 | 26.356 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.772 | 0 | 0 | 0 | 0.773 | 0 | 0 | 0 | 6.244 | 0 | 0 | 0 | 0 | 11 | 12.41 |
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 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0.582 | 0 | 0 | 0 | 0.73 | 0 | 0 | 0 | 0.558 | 0 | 0 | 0 | 1.292 | 0 | 0 | 0 | 2.006 | 0 | 0 | 0 | 3.401 | 0 | 3.853 |
Overige niet-vlottende verplichtingen
| 0.467 | 0 | 4.544 | 4 | 4.619 | 4.657 | 4.693 | 4 | 25.591 | 25.473 | 46.378 | 40.543 | 16.514 | 16.353 | 16.033 | 12.193 | 21.357 | 10.217 | 10.479 | 3.174 | 8.072 | 9.023 | 9.494 | 6.563 | 3.552 | 0 |
Totaal niet-vlottende verplichtingen
| 0.467 | 0.503 | 4.544 | 4.582 | 4.619 | 4.657 | 4.693 | 4.75 | 25.591 | 25.473 | 46.378 | 41.873 | 16.514 | 16.353 | 16.033 | 14.258 | 21.357 | 10.217 | 10.479 | 11.424 | 8.072 | 9.023 | 9.494 | 9.964 | 14.552 | 16.263 |
Totaal passiva
| 38.198 | 33.086 | 32.594 | 33.198 | 31.353 | 32.941 | 35.78 | 34.492 | 53.724 | 51.771 | 71.675 | 68.139 | 39.362 | 33.554 | 35.247 | 31.682 | 45.567 | 39.902 | 31.695 | 23.618 | 18.096 | 22.247 | 20.084 | 20.841 | 26.116 | 42.619 |
Eigen vermogen: | ||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 31.763 | 31.763 | 31.763 | 31.763 | 84.937 | 0 | 0 | 31.613 | 0 | 0 | 0 | 18.382 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 2.267 | 0 | 0 | 0 | 1.164 | 0 | 0.488 |
Ingehouden winsten
| -329.438 | 0 | -301.192 | -303.046 | 0 | 0 | 0 | -232.895 | 0 | 0 | 0 | -159.839 | 0 | 0 | 0 | -99.733 | 0 | 0 | 0 | -76.941 | 0 | 0 | 0 | -46.29 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 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 |
Overige totale aandeelhoudersvermogen
| 338.495 | 22.606 | 338.495 | 338.495 | 0 | 100.895 | 117.37 | 336.674 | 115.02 | 61.556 | 10.236 | 169.863 | 44.958 | 59.774 | 52.38 | 127.565 | -0.552 | 2.374 | 4.219 | 79.965 | 16.902 | 12.52 | 19.907 | 71.697 | 28.191 | 4.945 |
Totaal eigen vermogen van aandeelhouders
| 40.82 | 54.369 | 69.066 | 67.212 | 84.937 | 100.895 | 117.37 | 135.392 | 115.02 | 61.556 | 10.236 | 28.406 | 44.958 | 59.774 | 52.38 | 39.832 | -0.552 | 2.374 | 4.219 | 5.291 | 16.902 | 12.52 | 19.907 | 26.571 | 28.191 | 5.433 |
Totaal eigen vermogen
| 40.82 | 54.369 | 69.066 | 67.283 | 85.008 | 100.972 | 117.447 | 135.392 | 115.02 | 61.556 | 10.236 | 28.406 | 44.958 | 59.774 | 52.38 | 39.832 | -0.552 | 2.374 | 4.219 | 5.291 | 16.902 | 12.52 | 19.907 | 26.571 | 28.191 | 5.433 |
Totaal passiva en aandeelhoudersvermogen
| 79.018 | 87.455 | 101.66 | 100.481 | 116.361 | 133.913 | 153.227 | 169.961 | 168.821 | 113.404 | 81.988 | 96.616 | 84.391 | 93.399 | 87.627 | 71.514 | 45.015 | 42.276 | 35.914 | 28.909 | 34.998 | 34.767 | 39.991 | 47.412 | 54.307 | 48.052 |