Raketech Group Holding PLC
SSE:RAKE.ST
16.18 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 9.828 | 7.095 | 13.459 | 15.361 | 12.192 | 9.419 | 8.061 | 6.056 | 3.264 | 2.703 | 3.205 | 3.505 | 5.467 | 4.024 | 4.966 | 5.343 | 3.284 | 3.247 | 4.191 | 3.585 | 3.433 | 4.077 | 7.526 | 20.507 | 4.301 | 7.393 | 3.1 |
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 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 9.828 | 7.095 | 13.459 | 15.361 | 12.192 | 9.419 | 8.061 | 6.056 | 3.264 | 2.703 | 3.205 | 3.505 | 5.467 | 4.024 | 4.966 | 5.343 | 3.284 | 3.247 | 4.191 | 3.585 | 3.433 | 4.077 | 7.526 | 20.507 | 4.301 | 7.393 | 3.1 |
Nettovorderingen
| 9.378 | 8.959 | 4.486 | 12.063 | 8.955 | 7.996 | 3.204 | 6.857 | 6.249 | 6.505 | 2.409 | 5.887 | 4.647 | 4.725 | 1.791 | 3.825 | 3.844 | 4.357 | 2.263 | 3.995 | 4.3 | 4.584 | 1.775 | 4.374 | 4.03 | 3.211 | 2.373 |
Voorraad
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.857 | -6.249 | -6.505 | -2.409 | -5.887 | -4.647 | -4.725 | -1.791 | -3.825 | -3.844 | -4.357 | -2.263 | -3.995 | -4.3 | -4.584 | -1.775 | -4.374 | -4.03 | -3.211 | -2.373 |
Overige vlottende activa
| 2.102 | 0 | 7.349 | -0 | -0 | -0 | 4.565 | 6.857 | 6.249 | 6.505 | 6.246 | 5.887 | 4.647 | 4.725 | 4.916 | 7.647 | 3.844 | 4.357 | 4.15 | 3.995 | 4.3 | 4.584 | 4.323 | 4.374 | 42.33 | 3.211 | 2.61 |
Totaal vlottende activa
| 21.308 | 16.054 | 25.294 | 27.424 | 21.147 | 17.415 | 15.829 | 12.913 | 9.513 | 9.208 | 9.451 | 9.392 | 10.114 | 8.749 | 9.881 | 12.99 | 7.128 | 7.604 | 8.341 | 7.58 | 7.733 | 8.661 | 11.849 | 24.881 | 46.631 | 10.604 | 5.71 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 0.285 | 0.161 | 0.203 | 0.261 | 0.295 | 0.333 | 0.373 | 0.426 | 0.44 | 0.444 | 0.432 | 0.036 | 0.03 | 0.029 | 0.028 | 0.05 | 0.309 | 0.379 | 0.452 | 0.526 | 0.659 | 0.745 | 0.241 | 0.279 | 0.296 | 0.323 | 0.319 |
Goodwill
| 0.286 | 1.211 | 1.206 | 1.215 | 1.21 | 1.21 | 1.214 | 1.234 | 4.15 | 3.94 | 3.879 | 0.881 | 0.286 | 0.286 | 0.286 | 0.286 | 0.286 | 0.286 | 0 | 0.344 | 0.344 | 0.344 | 0.344 | 0.731 | 1.081 | 0 | 0 |
Immateriële activa
| 121.896 | 136.582 | 139.294 | 143.269 | 141.653 | 141.804 | 130.907 | 129.372 | 122.241 | 122.51 | 123.736 | 103.843 | 82.44 | 83.204 | 80.868 | 72.669 | 73.791 | 74.142 | 73.407 | 71.852 | 68.027 | 65.263 | 65.673 | 66.151 | 58.369 | 53.222 | 46.393 |
Goodwill en immateriële activa
| 122.182 | 137.793 | 140.5 | 144.484 | 142.863 | 143.014 | 132.121 | 130.606 | 126.391 | 126.45 | 127.615 | 104.724 | 82.726 | 83.49 | 81.154 | 72.955 | 74.077 | 74.428 | 73.407 | 72.196 | 68.371 | 65.607 | 66.017 | 66.882 | 59.45 | 53.222 | 46.393 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | -0.042 | -0.09 |
Belastingvorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.042 | 0.09 |
Overige niet-vlottende activa
| 0 | 0 | 0 | 0 | -143.158 | -143.347 | -132.494 | -131.032 | -126.831 | 0 | 0 | 0 | 0 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.033 | 0.042 | 0.09 |
Totaal niet-vlottende activa
| 122.467 | 137.954 | 140.703 | 144.745 | 143.158 | 143.347 | 132.494 | 131.032 | 126.831 | 126.894 | 128.048 | 104.76 | 82.756 | 83.779 | 81.442 | 73.005 | 74.386 | 74.807 | 73.859 | 72.722 | 69.03 | 66.353 | 66.258 | 67.161 | 59.779 | 53.587 | 46.801 |
Totaal activa
| 143.775 | 154.008 | 165.998 | 172.169 | 164.305 | 160.762 | 148.323 | 143.945 | 136.344 | 136.102 | 137.499 | 114.152 | 92.87 | 92.528 | 91.324 | 85.995 | 81.514 | 82.411 | 82.2 | 80.302 | 76.763 | 75.014 | 78.107 | 92.042 | 106.41 | 64.191 | 52.511 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 4.84 | 6.34 | 0.683 | 6.542 | 5.323 | 4.372 | 0.687 | 4.338 | 2.983 | 3.306 | 0.386 | 2.896 | 2.051 | 2.734 | 0.304 | 2.24 | 1.64 | 1.77 | 0.122 | 1.369 | 1.242 | 1.342 | 0.229 | 3.244 | 6.733 | 5.072 | 0.186 |
Kortlopende schulden
| 9.99 | 9.972 | 9.942 | 10.015 | 14.918 | 14.841 | 14.931 | 14.868 | 0.141 | 14.964 | 14.866 | 7.282 | 0 | 0 | 1.931 | 0 | 0.176 | 0.156 | 0.167 | 0.163 | 0.194 | 0.189 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.922 | 0.748 | 0.644 | 0.427 | 0.54 | 0.476 | 0.68 | 0.343 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0.206 | 0 | 0.016 | 0.016 | 0.184 | 0.016 | 0 | 0 | 0.159 | 0 | 0.777 | 0.776 | 0.949 |
Uitgestelde opbrengsten
| 1.818 | 0.748 | 6.334 | 2.416 | 2.529 | 0 | 0 | 0 | 0 | 0 | 2.147 | 0 | 0 | 0 | 2.119 | 0 | 0.016 | 0.016 | 1.568 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 14.258 | 14.21 | 18.291 | 15.643 | 13.698 | 12.191 | 9.709 | 8.867 | 12.932 | 15.22 | 14.667 | 9.961 | 6.18 | 6.124 | 5.913 | 5.494 | 4.521 | 4.264 | 5.235 | 3.317 | 3.659 | 1.686 | 6.39 | 5.107 | 4.782 | 3.784 | 7.996 |
Totaal kortlopende verplichtingen
| 30.906 | 31.27 | 35.25 | 34.616 | 36.468 | 31.404 | 25.327 | 28.073 | 16.056 | 33.49 | 32.066 | 20.139 | 8.231 | 8.858 | 10.266 | 7.734 | 6.353 | 6.206 | 7.092 | 4.865 | 5.095 | 3.217 | 6.619 | 8.351 | 11.515 | 8.856 | 8.182 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 4.997 | 0.046 | 0.078 | 0.099 | 0.141 | 15.09 | 0.182 | 0.208 | 0 | 0 | 0 | 0 | 1.902 | 1.966 | 3.491 | 3.506 | 3.549 | 3.155 | 3.163 | 7.88 | 21.954 | 37.366 | 36.243 | 28.077 |
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 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3.144 | 3.207 | 3.28 | 3.219 | 3.19 | 3.175 | 3.093 | 2.265 | 2.029 | 1.975 | 1.902 | 1.777 | 1.678 | 1.613 | 1.553 | 1.321 | 1.251 | 1.169 | 1.094 | 1.111 | 1.051 | 0.962 | 0.838 | 0.058 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 19.483 | 19.637 | 28.17 | 30.662 | 27.46 | 26.814 | 23.136 | 18.221 | 13.295 | 12.813 | 18.257 | 10.032 | 9.706 | 10.068 | 8.679 | 6.352 | 4.517 | 5.369 | 5.447 | 5.443 | 2.956 | 4.22 | 4.039 | 4.658 | 2.541 | 2.522 | 0.586 |
Totaal niet-vlottende verplichtingen
| 22.627 | 22.844 | 31.45 | 38.878 | 30.696 | 30.067 | 26.328 | 20.627 | 30.414 | 14.97 | 20.367 | 11.809 | 11.384 | 11.681 | 10.231 | 9.575 | 7.734 | 10.029 | 10.047 | 10.103 | 7.162 | 8.345 | 12.757 | 26.67 | 39.907 | 38.764 | 28.662 |
Totaal passiva
| 53.533 | 54.114 | 66.7 | 73.494 | 67.164 | 61.471 | 51.655 | 48.7 | 46.47 | 48.46 | 52.433 | 31.948 | 19.615 | 20.539 | 20.498 | 17.309 | 14.087 | 16.235 | 17.139 | 14.968 | 12.257 | 11.562 | 19.375 | 35.021 | 51.422 | 47.62 | 36.845 |
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 | 0 |
Gewone aandelen
| 0.086 | 0.086 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.085 | 0.083 | 0.083 | 0.083 | 0.083 | 0.075 | 0.075 | 0.075 | 0.075 | 0.075 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 0.076 | 2.67 | 0.002 | 0.002 |
Ingehouden winsten
| 39.166 | 49.039 | 48.866 | 47.693 | 46.849 | 49.058 | 46.235 | 43.565 | 41.393 | 40.348 | 37.896 | 35.022 | 33.135 | 31.897 | 30.765 | 28.691 | 27.404 | 26.172 | 25.115 | 25.457 | 24.305 | 22.618 | 17.948 | 16.262 | 14.531 | 14.364 | 13.46 |
Overige gereserveerde algehele resultaten
| 2.039 | 1.818 | 1.395 | 2.31 | 1.62 | 1.561 | 1.761 | 3.008 | 2.018 | 0.831 | 0.707 | 0.719 | 0.657 | 0.629 | 0.599 | 0.532 | 1.335 | 0.486 | 0.428 | 0.359 | 0.666 | 1.304 | 1.254 | 1.279 | 1.239 | 1.204 | 1.205 |
Overige totale aandeelhoudersvermogen
| 48.951 | 48.951 | 48.952 | 48.587 | 48.587 | 48.587 | 48.587 | 48.587 | 46.379 | 46.379 | 46.379 | 46.379 | 39.387 | 39.387 | 39.387 | 39.387 | 38.558 | 39.387 | 39.387 | 39.387 | 39.387 | 39.387 | 39.387 | 39.387 | 36.533 | 1.001 | 1 |
Totaal eigen vermogen van aandeelhouders
| 90.242 | 99.894 | 99.298 | 98.675 | 97.141 | 99.291 | 96.668 | 95.245 | 89.873 | 87.641 | 85.065 | 82.203 | 73.254 | 71.988 | 70.825 | 68.685 | 67.372 | 66.121 | 65.006 | 65.279 | 64.434 | 63.385 | 58.664 | 57.004 | 54.973 | 16.571 | 15.666 |
Totaal eigen vermogen
| 90.242 | 99.894 | 99.298 | 98.675 | 97.141 | 99.291 | 96.668 | 95.245 | 89.874 | 87.642 | 85.066 | 82.204 | 73.255 | 71.989 | 70.826 | 68.686 | 67.427 | 66.176 | 65.061 | 65.334 | 64.506 | 63.452 | 58.731 | 57.021 | 54.988 | 16.571 | 15.666 |
Totaal passiva en aandeelhoudersvermogen
| 143.775 | 154.008 | 165.998 | 172.169 | 164.305 | 160.762 | 148.323 | 143.945 | 136.344 | 136.102 | 137.499 | 114.152 | 92.87 | 92.528 | 91.324 | 85.995 | 81.514 | 82.411 | 82.2 | 80.302 | 76.763 | 75.014 | 78.107 | 92.042 | 106.41 | 64.191 | 52.511 |