Pandox AB (publ)
SSE:PNDX-B.ST
153.7 (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 | 2013 Q4 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 125 | 704 | 447 | -1,112 | 529 | 379 | -290 | 242 | 2,081 | 1,671 | 1,357 | 463 | 397 | 33 | -7 | -362 | -119 | -320 | -741 | 1,325 | 838 | 975 | 356 | 975 | 1,063 | 844 | 580 | 1,212 | 651 | 1,124 | 663 | 838 | 756 | 606 | 435 | 817 | 514 | 824.4 | 473.4 | 156.8 | 304 | 448.6 | 444.8 | -46.9 | 96.5 |
Afschrijvingen & Amortisatie
| 70 | 67 | 70 | 72 | 72 | 74 | 68 | 142 | 67 | 65 | 60 | 73 | 70 | 68 | 69 | 64 | 59 | 57 | 58 | 51 | 52 | 46 | 46 | 46 | 40 | 38 | 39 | 45 | 39 | 46 | 40 | 39 | 35 | 37 | 36 | 39 | 35 | 30.4 | 32.1 | 36.6 | 21 | 27.5 | 24.6 | 0 | 0 |
Uitgestelde Inkomstenbelasting
| 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 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 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 | 0 | 0 |
Verandering in Werkkapitaal
| -153 | 100 | -101 | -112 | -185 | 46 | 481 | -36 | 80 | -51 | 139 | -10 | -115 | -68 | -193 | 99 | -94 | -287 | 129 | -230 | -23 | -306 | 375 | 298 | -457 | -96 | -38 | 189 | -124 | -160 | 95 | -4 | -77 | -155 | 107 | -16 | 1 | -271.4 | -20.8 | 247.5 | -77 | -225.1 | 52.9 | 0 | 0 |
Vorderingen
| 0 | 0 | -164 | 137 | 0 | 0 | 330 | -14 | 0 | 0 | 0 | -378 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -243 | 0 | 0 | 0 | -102 | 0 | 0 | 0 | -179 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | -12 | 0 | 0 | 44.2 | 0 | 0 |
Voorraden
| 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 | 0 | 0 |
Crediteuren
| 24 | -60 | 63 | -26 | -47 | 15 | 151 | -19 | 79 | 67 | 19 | 1 | -24 | 61 | -46 | 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 |
Overig Werkkapitaal
| -153 | 160 | -164 | -86 | -138 | 31 | 330 | -17 | 1 | -118 | 120 | 367 | -91 | -129 | -147 | 135 | -94 | -287 | 129 | -207 | -23 | -306 | 374 | 541 | -457 | -96 | -38 | 291 | -124 | -160 | 95 | 175 | -77 | -155 | 107 | 103 | 1 | -271 | -21 | 260 | -77 | -225.1 | 8.7 | 0 | 0 |
Overige Niet-Contante Posten
| 423 | 47 | -243 | 1,613 | 86 | 85 | 387 | 142 | -1,313 | -1,125 | -1,144 | -279 | -166 | 46 | 49 | 477 | 296 | 362 | 782 | -850 | -252 | -431 | -38 | -609 | -491 | -315 | -207 | -761 | -219 | -738 | -409 | -575 | -387 | -260 | -236 | -582 | -142 | -536.3 | -334.7 | 9.7 | -66 | -204.9 | -320.8 | 46.9 | -96.5 |
Kasstroom uit Operationele Activiteiten
| 465 | 724 | 96 | 461 | 502 | 584 | 646 | 490 | 915 | 560 | 412 | 247 | 186 | 79 | -82 | 278 | 142 | -188 | 228 | 296 | 615 | 284 | 739 | 710 | 155 | 471 | 374 | 685 | 347 | 272 | 389 | 298 | 327 | 228 | 342 | 258 | 408 | 47.1 | 150 | 450.6 | 182 | 46.1 | 201.5 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -3,059 | -78 | -64 | -78 | -510 | -228 | -1,175 | -454 | -878 | -96 | -235 | -98 | -97 | -102 | -283 | -411 | -179 | -281 | -927 | -4,109 | -1,124 | -183 | -159 | -252 | -169 | -125 | -174 | -213 | -181 | -163 | -157 | -187 | -89 | -73 | -84 | -158 | -68 | -79.5 | -86.2 | -139.5 | -97 | -131.9 | -159 | 0 | 0 |
Netto Overnames
| -3,059 | 613 | 67 | -4 | -510 | -15 | -42 | -22 | -860 | 105 | 0 | -482 | 0 | 0 | 0 | 4 | 0 | -4 | -689 | -3,830 | -28 | -8 | -16 | -1,439 | -1 | -28 | -3 | -9,121 | -824 | -308 | 0 | -4,477 | 0 | 0 | 843 | -3,588 | -1 | -7.5 | 0 | 2,606.8 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -173 | -196 | -189 | -116 | -121 | -2 | -236 | -119 | -124 | -11 | -4 | -8 | -23 | -16 | -2 | 1 | -2 | 0 | -1 | -1 | -1 | 0 | -1 | -26 | -11 | -1 | 0 | 0 | -2 | -4 | -18 | -1 | -1 | -1 | -6 | 0 | 0 | -0.5 | -0.3 | -0.2 | 0 | 0 | -1.1 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 14 | 243 | 278 | 3 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 316 | 0 | 0 | 5 | -166 | -94 | 5 | 20 | 0 | 0 | 1 | 0 | 0 | 0 | 12 | 0 | 0 | 1.1 | 1.5 | 1.1 | 0 | 0.8 | 22.3 | 0 | 0 |
Overige Investeringsactiviteiten
| -237 | 339 | -186 | -150 | 385 | -261 | 1,175 | 341 | 794 | -77 | -239 | -695 | -205 | -289 | -285 | 202 | -181 | -277 | -239 | 25 | 77 | -175 | -1 | 26 | 166 | 94 | -166 | 275 | -183 | -151 | -174 | -88 | -90 | -74 | 765 | 8 | -67 | -0.1 | -85 | -2,607 | -97 | 2,606.8 | -137.8 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -3,296 | 339 | -186 | -198 | -742 | -263 | -278 | -251 | -1,059 | -88 | -239 | -703 | -228 | -305 | -285 | -208 | -181 | -281 | -928 | -4,085 | -760 | -183 | -161 | -1,686 | -181 | -154 | -169 | -9,314 | -1,007 | -475 | -174 | -4,665 | -90 | -74 | 765 | -3,746 | -68 | -86.5 | -85 | -138.8 | -97 | 2,475.7 | -137.8 | 0 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,429 | -138 | -56 | -212 | -1,849 | -3,592 | -6,911 | -2,919 | -5,172 | -2,866 | -2,644 | -2,221 | -2,225 | -1,423 | -2,219 | -757 | -1,128 | -3,645 | -1,134 | -3,116 | -3,488 | -2,764 | -2,216 | -3,608 | -1,005 | -1,149 | -496 | -3,050 | -913 | -129 | -96 | -3,337 | -109 | -46 | -460 | -788 | -19 | -71.6 | -8 | -217.9 | -433 | -1,730.3 | -6.6 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 2,000 | 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 | 1,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -735 | 0 | 0 | 0 | -460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -787 | 0 | 0 | 0 | -737 | 0 | -8 | 0 | -646 | -8 | 0 | 0 | -570 | 0 | 0 | 0 | -150 | 0 | -0.5 | -889.5 | -1,102.5 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -27 | 0 | 0 | -17 | 1,895 | 2,663 | 6,782 | 1,829 | 5,880 | 2,659 | 2,427 | 2,785 | 1,057 | 1,728 | 2,611 | 1,055 | 1,172 | 5,238 | 2,270 | 7,013 | 3,666 | 2,987 | 1,898 | 4,339 | 1,274 | 1,540 | -1 | 10,707 | 1,717 | 696 | -2 | 1,048 | 0 | 0 | 0 | 3,819 | 53 | 150 | 0 | -159 | 407 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 3,402 | -873 | -56 | -229 | 46 | -1,389 | -129 | -1,090 | 708 | -207 | -217 | 564 | -1,168 | 305 | 392 | 298 | 44 | 1,593 | 1,136 | 3,897 | 178 | -564 | -318 | 731 | 269 | -346 | -497 | 9,137 | 804 | -79 | -106 | 4,385 | -109 | -616 | -460 | 3,031 | 34 | -71.6 | -8 | -377.4 | -26 | -2,832.8 | -6.6 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 57 | -45 | 80 | -14 | -65 | 72 | 135 | 18 | 26 | 132 | -73 | -9 | -8 | 22 | -37 | -55 | 6 | -46 | 152 | -6 | 47 | -10 | -12 | -5 | 2 | -1 | 1 | 7 | -4 | 1 | -1 | -1 | 7 | 7 | 3 | -9 | -1 | -3.4 | -0.1 | -15.3 | 2 | 5.9 | 0.8 | 0 | 0 |
Netto Kasstroomverandering
| 628 | 145 | -66 | 20 | -259 | -996 | 374 | -833 | 590 | 396 | -116 | 99 | -1,218 | 102 | -12 | 313 | 11 | 1,078 | 588 | 102 | 80 | -473 | 249 | -249 | 245 | -30 | -291 | 515 | 140 | -281 | 108 | 17 | 135 | -455 | 650 | -466 | 373 | -114.4 | 56.9 | -81.3 | 61 | -305.1 | 57.9 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 1,476 | 848 | 703 | 769 | 749 | 1,008 | 2,004 | 1,630 | 2,463 | 1,873 | 1,477 | 1,593 | 1,494 | 2,712 | 2,610 | 2,622 | 2,309 | 2,298 | 1,220 | 632 | 530 | 450 | 923 | 674 | 923 | 678 | 708 | 999 | 484 | 344 | 625 | 517 | 500 | 365 | 820 | 170 | 636 | 263.2 | 377.6 | 320.7 | 402 | 341.4 | 646.5 | 0 | 0 |