Railcare Group AB (publ)
SSE:RAIL.ST
23 (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 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 19 | 9.931 | 9.003 | 6.069 | 26.736 | 14.891 | 13.126 | 6.652 | 23.926 | 12.96 | 8.827 | 24.721 | 25.299 | -2.478 | 8.677 | 14.256 | 14.442 | 14.254 | 17.434 | 1.451 | 16.757 | 3.413 | 10.356 | 2.182 | -4.603 | -1.04 | 5.004 | 7.435 | 7.027 | -9.201 | 11.399 | 4.78 | 28.444 | -0.001 | 10.455 | 0.312 | 9.004 | 2.31 | 7.829 | 6.418 | 18.948 | 8.033 | 7.034 | 2.602 | 4.581 | 6.012 | -0.867 | 2.621 | 0.899 |
Afschrijvingen & Amortisatie
| 0 | 12.981 | 11.923 | 11.522 | 11.226 | 10.796 | 10.543 | 10.677 | 11.661 | 10.72 | 9.735 | 10.951 | 13.661 | 13.755 | 13.712 | 12.776 | 13.403 | 13.549 | 12.699 | 11.968 | 12.46 | 12.553 | 11.983 | 5.424 | 5.985 | 5.989 | 6.006 | 5.546 | 5.793 | 5.877 | 5.884 | 5.748 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 4.321 | -12.676 | -18.204 | 35.976 | -29.096 | -6.459 | -2.315 | 18.253 | -20.13 | -30.117 | 11.613 | 13.83 | -25.648 | 3.09 | 9.527 | -4.631 | 3.473 | -1.373 | -20.301 | 17.265 | -9.716 | -12.226 | 1.248 | 16.763 | 6.505 | -12.474 | -2.849 | 26.669 | -16.487 | 2.303 | -1.974 | 24.355 | -6.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 23.426 | -41.946 | -11.354 | 33.939 | -15.621 | -34.542 | 1.754 | 16.723 | -6.234 | -30.282 | -0.305 | 24.083 | -27.952 | -10.525 | 14.896 | -5.5 | 5.305 | -0.815 | -25.126 | 25.148 | 6.767 | -21.987 | -4.911 | 10.277 | 7.304 | -20.472 | 4.515 | 30.726 | -15.124 | 5.823 | -9.08 | 31.896 | -17.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0.73 | -2.029 | -1.042 | -4.631 | -1.605 | 2.027 | -0.438 | -0.458 | -4.22 | -0.387 | 0.372 | 0.224 | -2.576 | -4.254 | -1.991 | -2.244 | 1.118 | 0.364 | 3.55 | 0.259 | -9.492 | -2.098 | -0.913 | 1.65 | 1.042 | -1.798 | 0.552 | 3.121 | -1.919 | -3.063 | -0.588 | 0.99 | 0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 31.299 | -5.808 | 6.668 | -11.87 | 26.056 | -3.631 | 1.988 | 6.234 | 30.282 | 11.546 | -10.477 | 4.88 | 17.869 | -3.378 | 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 |
Overig Werkkapitaal
| -19.835 | 0 | -5.808 | 6.668 | -11.87 | 26.056 | -3.631 | 0 | -15.91 | -29.73 | 11.241 | 13.606 | -23.072 | 7.344 | 11.518 | -2.387 | 2.355 | -1.737 | -23.851 | 17.006 | -0.224 | -10.128 | 2.161 | 15.113 | 5.463 | -10.676 | -3.401 | 23.548 | -14.568 | 5.366 | -1.386 | 23.365 | -7.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 10.747 | 1.409 | 40.913 | 7.99 | -2.292 | -2.606 | -3.828 | -0.368 | -2.04 | -1.402 | 6.165 | 8.847 | 11.787 | 12.062 | 10.523 | 12.909 | 11.181 | 10.304 | 10.903 | 12.446 | 9.931 | 10.928 | 10.109 | 5.61 | 5.457 | 3.929 | 3.555 | 6.859 | -2.765 | 4.217 | -3.026 | -0.588 | -3.459 | 0.001 | -10.455 | -0.312 | -9.004 | -2.31 | -7.829 | -6.418 | -18.948 | -8.033 | -7.034 | -2.602 | -4.581 | -6.012 | 0.867 | -2.621 | -0.899 |
Kasstroom uit Operationele Activiteiten
| 34.068 | 11.645 | 1.585 | 61.557 | 6.574 | 16.622 | 17.526 | 35.214 | 13.417 | -7.839 | 26.605 | 47.398 | 11.438 | 12.674 | 28.727 | 22.534 | 29.096 | 23.185 | 8.036 | 31.162 | 16.972 | 2.115 | 21.713 | 24.555 | 7.359 | -9.585 | 5.71 | 40.963 | -6.432 | -2.681 | 12.283 | 34.295 | 24.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -11.558 | -17.833 | -16.353 | -17.596 | -15.316 | -12.388 | -13.544 | -17.393 | -4.666 | -9.427 | -21.787 | -9.444 | -11.069 | -13.011 | -9.653 | -11.984 | -17.044 | -14.515 | -10.329 | -6.283 | -5.135 | -8.279 | -8.739 | -10.809 | -6.272 | -6.542 | -4.274 | -2.545 | -10.188 | -14.42 | -16.113 | -7.223 | -2.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Overnames
| 0 | 0 | 0 | 0 | 0 | -0.03 | 1.24 | 0 | 0 | 0 | 0.037 | 3.575 | 0.07 | 0 | 0 | 2.817 | 0 | 0 | -2.617 | 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 |
Aankoop van Beleggingen
| -0.874 | -0.386 | 0 | -1.557 | -1.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.658 | 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/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 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 |
Overige Investeringsactiviteiten
| -3.277 | -0.222 | -1.09 | -1.517 | -2.237 | 0.03 | 1.084 | -0.164 | 0 | 0.072 | 0.037 | 4.025 | 0.07 | 0.2 | -0.648 | -2.817 | 0 | 2.202 | 0.148 | 0.35 | 0.07 | 0.193 | -0.002 | -0.099 | 0.112 | 0.133 | -0.003 | 1.4 | -0.068 | -0.129 | -0.065 | 0.749 | -0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Investeringsactiviteiten
| -15.709 | -18.441 | -16.353 | -19.153 | -16.873 | -12.388 | -12.304 | -17.393 | -4.666 | -9.355 | -21.75 | -5.419 | -10.999 | -12.811 | -9.653 | -11.984 | -17.044 | -12.313 | -12.798 | -5.933 | -5.065 | -8.086 | -8.739 | -10.809 | -6.818 | -6.409 | -4.274 | -1.145 | -10.188 | -14.42 | -16.113 | -6.474 | -3.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| 18.585 | 24.755 | -7.56 | 0 | -5.428 | 0.76 | -7.551 | -0.084 | 1.978 | 0.271 | -7.287 | -5.453 | 8.119 | -2.209 | -8.902 | -2.003 | -4.849 | -7.895 | -3.839 | -8.938 | -17.241 | -14.805 | -5.532 | 4.429 | -3.648 | -7.381 | -3.974 | -13.401 | 1.505 | -1.509 | 10.943 | -12.595 | -6.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte 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 | 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 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | -16.887 | 0 | 0 | 0 | -14.475 | 0 | 0 | 0 | -14.475 | 0 | 0 | 0 | -14.475 | -7.536 | 0 | 0 | -7.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.285 | 0 | 0 | 0 | -14.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -5.897 | -5.218 | -3.575 | -5.245 | 0.813 | 0 | -3.138 | 0 | -3.261 | 4.779 | -3.134 | -3.082 | -7.2 | -7.164 | -7.536 | 0 | 0 | 0 | 0 | 0 | -2.953 | 2.953 | 0 | 0 | 1.901 | 0.539 | 0 | 0 | 12.435 | 0 | 0 | 11.846 | -11.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kasstroom uit Financieringsactiviteiten
| 12.688 | 2.65 | -11.135 | -5.245 | -4.615 | -13.715 | -10.689 | -0.084 | -1.283 | -9.425 | -10.421 | -8.535 | 0.919 | -23.848 | -16.438 | -2.003 | -4.849 | -15.132 | -3.839 | -8.938 | -20.194 | -11.852 | -5.532 | 4.429 | -1.747 | -10.127 | -3.974 | -13.401 | 13.94 | -15.964 | 10.943 | -0.749 | -18.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.003 | 0.003 | 0.067 | -0.09 | -0.059 | 0.211 | 0.096 | 0.083 | 0.064 | 0.207 | 0.043 | 0.042 | 0.031 | -0.097 | 0.345 | -0.269 | 0.034 | -0.197 | 0.316 | 0.011 | 0.213 | -0.2 | 0.284 | -0.091 | -0.088 | 0.08 | 0.214 | 0.2 | -0.099 | 0.022 | -0.036 | -11.323 | 11.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 31.05 | -4.143 | -25.836 | 37.069 | -14.973 | -9.269 | -5.371 | 17.82 | 7.531 | -26.411 | -5.523 | 33.486 | 1.389 | -24.082 | 2.981 | 8.278 | 7.237 | -4.457 | -8.285 | 16.302 | -8.074 | -18.023 | 7.726 | 18.084 | -1.294 | -26.041 | -2.324 | 26.617 | -2.779 | -33.043 | 7.077 | 15.749 | 13.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kaspositie aan het Einde van de Periode
| 40.503 | 9.453 | 13.596 | 39.432 | 2.363 | 17.336 | 26.605 | 31.976 | 14.156 | 6.625 | 33.036 | 38.559 | 5.073 | 3.684 | 27.766 | 24.785 | 16.507 | 9.27 | 13.727 | 22.012 | 5.71 | 13.784 | 31.807 | 24.081 | 5.997 | 7.291 | 33.332 | 35.656 | 9.039 | 11.818 | 44.861 | 37.784 | 22.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |