Nilörngruppen AB
SSE:NIL-B.ST
62.9 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 208.429 | 262 | 242.338 | 203.654 | 214.651 | 230.194 | 221.27 | 199.311 | 232.024 | 269.138 | 242.338 | 234.458 | 203.442 | 175.157 | 175.248 | 173.392 | 147.048 | 142.321 | 155.472 | 170.648 | 170.788 | 195.783 | 178.135 | 187.942 | 177.009 | 208.1 | 156.137 | 179.464 | 149.225 | 192.42 | 159.279 | 174.222 | 144.615 | 171.892 | 119.748 | 145.945 | 119.161 | 152.59 | 109.463 | 126.127 | 108.191 | 132.612 | 90.619 |
Kosten van de omzet
| 108.291 | 235.798 | 137.613 | 197.125 | 117.268 | 134.423 | 126.063 | 111.677 | 127.583 | 150.846 | 136.186 | 127.993 | 110.541 | 91.778 | 93.862 | 96.961 | 78.198 | 88.167 | 82.783 | 95.301 | 94.401 | 113.988 | 103.933 | 103.792 | 94.045 | 113.355 | 84.841 | 93.902 | 76.407 | 108.578 | 85.713 | 91.06 | 77.314 | 94.517 | 61.481 | 75.791 | 62.168 | 81.564 | 58.233 | 65.686 | 55.674 | 70.572 | 46.814 |
Brutowinst
| 100.138 | 26.202 | 104.725 | 6.529 | 97.383 | 95.771 | 95.207 | 87.634 | 104.441 | 118.292 | 106.152 | 106.465 | 92.901 | 83.379 | 81.386 | 76.431 | 68.85 | 54.154 | 72.689 | 75.347 | 76.387 | 81.795 | 74.202 | 84.15 | 82.964 | 94.745 | 71.296 | 85.562 | 72.818 | 83.842 | 73.566 | 83.162 | 67.301 | 77.375 | 58.267 | 70.154 | 56.993 | 71.026 | 51.23 | 60.441 | 52.517 | 62.04 | 43.805 |
Brutowinstmarge
| 0.48 | 0.1 | 0.432 | 0.032 | 0.454 | 0.416 | 0.43 | 0.44 | 0.45 | 0.44 | 0.438 | 0.454 | 0.457 | 0.476 | 0.464 | 0.441 | 0.468 | 0.381 | 0.468 | 0.442 | 0.447 | 0.418 | 0.417 | 0.448 | 0.469 | 0.455 | 0.457 | 0.477 | 0.488 | 0.436 | 0.462 | 0.477 | 0.465 | 0.45 | 0.487 | 0.481 | 0.478 | 0.465 | 0.468 | 0.479 | 0.485 | 0.468 | 0.483 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.006 | 21.766 | 15.136 | 19.418 | 15.143 | 14.977 | 12.415 | 16.136 | 13.554 | 18.061 | 14.935 | 17.946 | 15.749 | 16.894 | 14.568 | 22.669 | 27.438 | 26.722 | 22.517 | 24.75 | 24.052 | 24.327 | 23.333 | 24.95 | 19.655 | 20.516 | 19.379 | 20.633 | 19.771 | 23.464 | 17.714 | 18.299 | 16.825 | 18.622 | 14.409 |
Verkoop- en marketingkosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 81.013 | 75.612 | 77.199 | 70.378 | 74.934 | 72.826 | 71.011 | 16.006 | 21.766 | 15.136 | 19.418 | 15.143 | 14.977 | 12.415 | 16.136 | 13.554 | 18.061 | 14.935 | 17.946 | 15.749 | 16.894 | 14.568 | 22.669 | 27.438 | 26.722 | 22.517 | 24.75 | 24.052 | 24.327 | 23.333 | 24.95 | 19.655 | 20.516 | 19.379 | 20.633 | 19.771 | 23.464 | 17.714 | 18.299 | 16.825 | 18.622 | 14.409 |
Overige kosten
| 84.854 | 89.803 | 0 | 0 | 0 | 79.707 | 78.282 | 83.772 | 51.386 | 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 | 0 | 0 |
Bedrijfskosten
| 84.854 | 89.803 | 82.26 | 83.876 | 76.572 | 79.707 | 78.282 | 83.772 | 67.392 | 73.407 | 65.972 | 71.594 | 63.604 | 60.288 | 54.347 | 55.286 | 48.401 | 54.069 | 63.706 | 65.344 | 57.085 | 61.589 | 59.102 | 54.202 | 63.87 | 67.398 | 57.94 | 57.136 | 57.496 | 59.623 | 56.019 | 62.412 | 49.862 | 51.461 | 48.749 | 49.918 | 48.184 | 53.345 | 46.503 | 45.096 | 42.352 | 42.751 | 36.828 |
Bedrijfsresultaat
| 15.284 | 26.202 | 22.465 | 6.529 | 20.811 | 16.064 | 16.925 | 14.301 | 37.049 | 44.885 | 40.18 | 40.12 | 29.297 | 23.091 | 27.039 | 21.244 | 20.449 | 0.086 | 8.984 | 11.565 | 19.302 | 20.206 | 15.1 | 25.44 | 19.094 | 27.347 | 13.356 | 25.321 | 15.322 | 24.219 | 17.547 | 22.141 | 17.439 | 25.914 | 9.518 | 19.609 | 8.809 | 17.681 | 4.727 | 15.345 | 10.165 | 19.289 | 6.977 |
Bedrijfsresultaat ratio
| 0.073 | 0.1 | 0.093 | 0.032 | 0.097 | 0.07 | 0.076 | 0.072 | 0.16 | 0.167 | 0.166 | 0.171 | 0.144 | 0.132 | 0.154 | 0.123 | 0.139 | 0.001 | 0.058 | 0.068 | 0.113 | 0.103 | 0.085 | 0.135 | 0.108 | 0.131 | 0.086 | 0.141 | 0.103 | 0.126 | 0.11 | 0.127 | 0.121 | 0.151 | 0.079 | 0.134 | 0.074 | 0.116 | 0.043 | 0.122 | 0.094 | 0.145 | 0.077 |
Totaal overige inkomsten en kosten netto
| -2.27 | -1.442 | -1.267 | 0.678 | -2.559 | -3.409 | -2.475 | -2.018 | -0.417 | -0.606 | -0.957 | -1.153 | -0.615 | -0.829 | -0.746 | -0.975 | -1.272 | -0.565 | -0.887 | -1.71 | 0.066 | -0.68 | -0.767 | 0.532 | -1.154 | 0.226 | -0.995 | 0.583 | -0.229 | -0.341 | -0.18 | -0.761 | -0.174 | -0.044 | -0.094 | -0.169 | -0.24 | -0.306 | -0.048 | 0.109 | -0.19 | -0.284 | -0.058 |
Inkomen voor belasting
| 13.014 | 24.76 | 21.198 | 7.207 | 18.252 | 12.655 | 14.45 | 12.283 | 36.632 | 44.279 | 39.223 | 38.967 | 28.682 | 22.262 | 26.293 | 20.269 | 19.177 | -0.479 | 8.097 | 9.855 | 19.368 | 19.526 | 14.333 | 25.972 | 17.94 | 27.573 | 12.361 | 25.904 | 15.093 | 23.878 | 17.367 | 21.38 | 17.265 | 25.87 | 9.424 | 19.44 | 8.569 | 17.375 | 4.679 | 15.454 | 9.975 | 19.005 | 6.919 |
Inkomen voor belasting ratio
| 0.062 | 0.095 | 0.087 | 0.035 | 0.085 | 0.055 | 0.065 | 0.062 | 0.158 | 0.165 | 0.162 | 0.166 | 0.141 | 0.127 | 0.15 | 0.117 | 0.13 | -0.003 | 0.052 | 0.058 | 0.113 | 0.1 | 0.08 | 0.138 | 0.101 | 0.132 | 0.079 | 0.144 | 0.101 | 0.124 | 0.109 | 0.123 | 0.119 | 0.151 | 0.079 | 0.133 | 0.072 | 0.114 | 0.043 | 0.123 | 0.092 | 0.143 | 0.076 |
Belastingkosten
| 3.264 | 6.014 | 4.509 | 1.482 | 4.88 | 3.457 | 3.357 | 3.178 | 8.661 | 8.3 | 11.278 | 8.617 | 7.92 | 5.556 | 6.673 | 5.73 | 4.773 | 0.798 | 2.25 | 2.738 | 5.354 | 4.452 | 3.296 | -0.305 | 4.104 | 6.286 | 3.037 | 3.844 | 3.835 | 5.401 | 4.139 | 5.964 | 4.341 | 5.252 | 2.16 | 3.303 | 2.428 | 4.149 | 1.15 | 2.318 | 1.518 | 4.761 | 1.022 |
Nettowinst
| 9.75 | 18.746 | 16.689 | 5.682 | 13.372 | 9.198 | 11.093 | 9.105 | 27.972 | 35.979 | 27.945 | 30.35 | 20.762 | 16.706 | 19.62 | 14.539 | 14.404 | -1.277 | 5.847 | 7.117 | 14.014 | 15.074 | 11.037 | 26.277 | 13.836 | 21.287 | 9.324 | 22.06 | 11.258 | 18.477 | 13.228 | 15.416 | 12.924 | 20.618 | 7.264 | 16.137 | 6.141 | 13.226 | 3.529 | 13.136 | 8.457 | 14.244 | 5.897 |
Nettowinstmarge
| 0.047 | 0.072 | 0.069 | 0.028 | 0.062 | 0.04 | 0.05 | 0.046 | 0.121 | 0.134 | 0.115 | 0.129 | 0.102 | 0.095 | 0.112 | 0.084 | 0.098 | -0.009 | 0.038 | 0.042 | 0.082 | 0.077 | 0.062 | 0.14 | 0.078 | 0.102 | 0.06 | 0.123 | 0.075 | 0.096 | 0.083 | 0.088 | 0.089 | 0.12 | 0.061 | 0.111 | 0.052 | 0.087 | 0.032 | 0.104 | 0.078 | 0.107 | 0.065 |
WPA (Winst Per Aandeel)
| 0.86 | 1.65 | 1.46 | 0.5 | 1.16 | 0.82 | 0.97 | 0.8 | 2.45 | 3.16 | 2.45 | 2.66 | 1.82 | 1.47 | 1.72 | 1.28 | 1.26 | -0.11 | 0.51 | 0.62 | 1.23 | 1.32 | 0.97 | 2.3 | 1.21 | 1.87 | 0.82 | 1.93 | 0.99 | 1.62 | 1.16 | 1.35 | 1.13 | 1.81 | 0.64 | 1.41 | 0.54 | 1.16 | 0.31 | 1.15 | 0.74 | 1.25 | 0.52 |
Verwaterde WPA
| 0.86 | 1.65 | 1.46 | 0.5 | 1.16 | 0.82 | 0.97 | 0.8 | 2.45 | 3.16 | 2.45 | 2.66 | 1.82 | 1.47 | 1.72 | 1.28 | 1.26 | -0.11 | 0.51 | 0.62 | 1.23 | 1.32 | 0.97 | 2.3 | 1.21 | 1.87 | 0.82 | 1.93 | 0.99 | 1.62 | 1.16 | 1.35 | 1.13 | 1.81 | 0.64 | 1.41 | 0.54 | 1.16 | 0.31 | 1.15 | 0.74 | 1.25 | 0.52 |
EBITDA
| 23.904 | 34.422 | 30.745 | 14.147 | 29.267 | 23.845 | 24.265 | 19.389 | 45.433 | 52.633 | 47.093 | 45.703 | 35.809 | 29.348 | 33.239 | 26.641 | 27.095 | 6.825 | 15.692 | 18.32 | 25.808 | 26.055 | 20.917 | 27.05 | 21.17 | 29.351 | 15.098 | 27.538 | 17.007 | 25.831 | 18.753 | 23.068 | 18.587 | 26.828 | 10.849 | 20.891 | 9.853 | 18.691 | 5.676 | 16.162 | 10.87 | 19.904 | 7.525 |
EBITDA ratio
| 0.115 | 0.131 | 0.127 | 0.069 | 0.136 | 0.104 | 0.11 | 0.097 | 0.196 | 0.196 | 0.194 | 0.195 | 0.176 | 0.168 | 0.19 | 0.154 | 0.184 | 0.048 | 0.101 | 0.107 | 0.151 | 0.133 | 0.117 | 0.144 | 0.12 | 0.141 | 0.097 | 0.153 | 0.114 | 0.134 | 0.118 | 0.132 | 0.129 | 0.156 | 0.091 | 0.143 | 0.083 | 0.122 | 0.052 | 0.128 | 0.1 | 0.15 | 0.083 |