ProfilGruppen AB (publ)
SSE:PROF-B.ST
107 (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
| 120.9 | 20 | 28.4 | 65.1 | 29.9 | 26.1 | 27.9 | 11.3 | 9.3 | 1.1 | 2.3 | 1.7 | 1.9 | 43.2 | 0 | 0 | 38.7 | 28.8 | 43.4 | 27.7 | 28.6 | 26.8 |
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
| 120.9 | 20 | 28.4 | 65.1 | 29.9 | 26.1 | 27.9 | 11.3 | 9.3 | 1.1 | 2.3 | 1.7 | 1.9 | 43.2 | 0 | 0 | 38.7 | 28.8 | 43.4 | 27.7 | 28.6 | 26.8 |
Nettovorderingen
| 293.3 | 327.1 | 376.6 | 219.7 | 243.2 | 242.7 | 221 | 163.4 | 130.4 | 107.4 | 94.7 | 95.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.7 | 0 | 0 |
Voorraad
| 377.8 | 471.4 | 421.7 | 242.4 | 232 | 247.5 | 181.2 | 146.3 | 130.3 | 127 | 107.7 | 106 | 115.6 | 100.6 | 84 | 128.2 | 133.4 | 101.6 | 84.4 | 86.6 | 64.3 | 70 |
Overige vlottende activa
| 11.7 | 12.3 | -2.2 | 7.6 | 8.8 | 250.1 | 226.5 | 169.6 | 135.9 | 129.8 | 122.2 | 110.1 | 141.3 | 146.7 | 4.2 | 6.6 | 172.7 | 189.8 | 182.2 | 11.1 | 117.2 | 139 |
Totaal vlottende activa
| 803.7 | 830.8 | 824.5 | 534.8 | 513.9 | 523.7 | 435.6 | 327.2 | 275.5 | 257.9 | 232.2 | 217.8 | 258.8 | 290.5 | 217.8 | 269.2 | 344.8 | 320.2 | 310 | 246.1 | 210.1 | 235.8 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 623.4 | 622.9 | 599.8 | 581.9 | 537 | 362.9 | 291.5 | 268.5 | 252.9 | 209.2 | 207.3 | 218.7 | 244.1 | 244.5 | 271.3 | 284.2 | 260.9 | 145 | 138.9 | 287.2 | 278.8 | 299 |
Goodwill
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.9 | 12.8 | 14.8 |
Immateriële activa
| 3.9 | 10.5 | 17 | 23.6 | 29 | 21.5 | 4.8 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 5.8 | 4.6 | 1.1 |
Goodwill en immateriële activa
| 13.9 | 20.5 | 27 | 33.6 | 39 | 31.5 | 14.8 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 12.3 | 18.7 | 17.4 | 15.9 |
Langetermijnbeleggingen
| 0.9 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.2 | 1.3 | 1.5 | 1.7 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.4 | 0.2 | 0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -1.2 | -1.3 | -1.5 | -1.7 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| -0 | 0 | -1.1 | 0.1 | 0.2 | 0.2 | 0.4 | 2.4 | 2.6 | 1.5 | 3.4 | 2.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 131.1 | 155.7 | 0.1 | 0.1 | 1.7 |
Totaal niet-vlottende activa
| 638.6 | 643.8 | 626 | 615.6 | 576.2 | 394.6 | 306.5 | 279.7 | 264.2 | 220.7 | 219 | 230.9 | 254.3 | 254.7 | 281.5 | 294.4 | 271.1 | 286.1 | 306.9 | 306 | 296.3 | 316.6 |
Totaal activa
| 1,442.3 | 1,474.6 | 1,450.5 | 1,150.4 | 1,090.1 | 918.3 | 742.1 | 606.9 | 539.7 | 478.6 | 451.2 | 448.7 | 513.1 | 545.2 | 499.3 | 563.6 | 615.9 | 606.3 | 616.9 | 552.1 | 506.4 | 552.4 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 203.2 | 229.4 | 288.1 | 176.3 | 190.2 | 228.5 | 138.6 | 120 | 91.7 | 108.3 | 86.4 | 77.3 | 102.4 | 98.5 | 111.7 | 143.9 | 219.4 | 0 | 0 | 112.8 | 98.6 | 96.7 |
Kortlopende schulden
| 30.5 | 220.7 | 98.3 | 118.4 | 156.5 | 47.4 | 49.7 | 39.5 | 68 | 34.4 | 77.9 | 44.9 | 78.1 | 90.9 | 52 | 51.3 | 0.7 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.2 | 10.9 | 2.6 | 0.1 | 0.1 | 16.9 | 18.4 | 6.9 | 2 | 0.2 | 0.5 | 0 | 0.8 | 0.7 | 0.7 | 0.5 | 3.9 | 4.6 | 0.5 | 0.6 | 0.2 | 0.2 |
Uitgestelde opbrengsten
| 27.2 | 32.5 | 150.5 | 99.8 | 90.6 | 16.9 | 109.3 | 73.2 | 46 | 44.2 | 38.7 | -77.3 | 52.9 | 54.6 | 45.6 | 59.1 | 56.4 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 157.2 | -2.7 | -137.9 | -99.7 | -183.2 | -124.9 | -137.3 | -111.7 | -81.3 | -96.1 | -76.5 | 56.2 | -94.8 | -92 | -100.6 | -109.5 | -214.2 | -4.6 | -0.5 | -226.2 | -197.4 | -193.6 |
Totaal kortlopende verplichtingen
| 621.5 | 720.2 | 689.7 | 471.2 | 444.4 | 413.3 | 317.3 | 247.9 | 218.1 | 199.3 | 213.4 | 178.4 | 241.8 | 251.2 | 221.1 | 289.2 | 285.6 | 0 | 0 | 112.8 | 98.6 | 96.7 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 86.2 | 112.6 | 121.2 | 151 | 155.5 | 78.6 | 51 | 42.6 | 57.6 | 34.3 | 35.7 | 56.6 | 55.4 | 69 | 81.6 | 0 | 94.4 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 16.1 | 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
| 88 | 79.9 | 69.5 | 64.4 | 55.1 | 35.7 | 32.2 | 28 | 26.4 | 23.4 | 24.1 | 0 | 42 | 46.3 | 43.7 | 41 | 55.1 | 0 | 0 | 49.2 | 47.7 | 47.3 |
Overige niet-vlottende verplichtingen
| 15 | 12.6 | 17.5 | 18.2 | 18.2 | 16.3 | 17 | 17.8 | 17.4 | 21.3 | 19.9 | 31 | 12.5 | 11.4 | 10.5 | 91.1 | 8.5 | 0 | 0 | -49.2 | -47.7 | -47.3 |
Totaal niet-vlottende verplichtingen
| 205.3 | 205.1 | 208.2 | 233.6 | 228.8 | 130.6 | 100.2 | 88.4 | 101.4 | 79 | 79.7 | 87.6 | 109.9 | 126.7 | 135.8 | 132.1 | 158 | 0 | 0 | 49.2 | -7.8 | -7.6 |
Totaal passiva
| 826.8 | 925.3 | 897.9 | 704.8 | 673.2 | 543.9 | 417.5 | 336.3 | 319.5 | 278.3 | 293.1 | 266 | 351.7 | 377.9 | 356.9 | 421.3 | 443.6 | 457.9 | 379.1 | 334.9 | 305.4 | 362.7 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 5.4 | 10.6 | 0 | 0 | 1.9 | 3.2 | 3.7 | 1.9 | 3.7 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 37 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 | 0 | 0 | 28.7 | 28.7 | 28.7 |
Ingehouden winsten
| 534 | 474.2 | 483 | 349.9 | 332.2 | 296.8 | 249.2 | 200 | 151.9 | 137.4 | 135.2 | 154.6 | 135.6 | 135.6 | 0 | 138.3 | 146.6 | 8.6 | 26.7 | 23.9 | 15.8 | 4.9 |
Overige gereserveerde algehele resultaten
| -2.2 | -5.4 | -10.6 | 5.3 | 0.1 | -1.9 | -3.2 | -3.7 | -1.9 | -3.7 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 29.5 | 24.1 | 18.9 | 29.5 | 29.5 | 27.6 | 26.3 | 25.8 | 27.6 | 25.9 | -1.8 | 3.4 | 1.1 | 7 | 117.7 | -20.7 | 1 | 139.8 | 211.1 | 164.6 | 156.5 | 155.9 |
Totaal eigen vermogen van aandeelhouders
| 598.3 | 535.3 | 538.9 | 421.7 | 398.8 | 361.4 | 312.5 | 262.8 | 216.5 | 200.3 | 158.1 | 182.7 | 161.4 | 167.3 | 142.4 | 142.3 | 172.3 | 148.4 | 237.8 | 217.2 | 201 | 189.5 |
Totaal eigen vermogen
| 615.5 | 549.3 | 552.6 | 445.6 | 416.9 | 374.4 | 324.6 | 270.6 | 220.2 | 200.3 | 158.1 | 182.7 | 161.4 | 167.3 | 142.4 | 142.3 | 172.3 | 148.4 | 237.8 | 217.2 | 201 | 189.7 |
Totaal passiva en aandeelhoudersvermogen
| 1,442.3 | 1,474.6 | 1,450.5 | 1,150.4 | 1,090.1 | 918.3 | 742.1 | 606.9 | 539.7 | 478.6 | 451.2 | 448.7 | 513.1 | 545.2 | 499.3 | 563.6 | 615.9 | 606.3 | 616.9 | 552.1 | 506.4 | 552.4 |