SAS AB (publ)
SSE:SAS.ST
0.0155 (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
| 6,160 | 8,654 | 4,268 | 10,231 | 6,490 | 5,524 | 2,904 | 2,303 | 3,047 | 3,714 | 2,671 | 2,789 | 966 | 1,762 | 498 | 1,911 | 1,583 | 1,686 | 8,684 | 8,595 | 1,066 | 1,049 |
Kortetermijnbeleggingen
| -1,402 | -1,564 | -1,539 | -2,863 | 2,273 | 4,232 | 5,086 | 6,067 | 5,151 | 3,703 | 2,080 | 0 | 2,842 | 3,281 | 3,691 | -9,658 | 7,308 | 9,117 | 0 | 0 | 8,000 | 9,672 |
Liquide middelen en kortetermijnbeleggingen
| 6,160 | 8,654 | 4,268 | 10,231 | 8,763 | 9,756 | 7,990 | 8,370 | 8,198 | 7,417 | 4,751 | 2,789 | 3,808 | 5,043 | 4,189 | 1,911 | 8,891 | 10,803 | 8,684 | 8,595 | 9,066 | 10,721 |
Nettovorderingen
| 5,459 | 4,577 | 2,893 | 1,316 | 2,176 | 2,484 | 2,743 | 3,047 | 1,251 | 1,067 | 1,377 | 1,314 | 0 | 0 | 0 | 6,001 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 443 | 319 | 412 | 510 | 346 | 401 | 321 | 312 | 345 | 342 | 359 | 687 | 705 | 678 | 758 | 819 | 850 | 996 | 1,065 | 1,265 | 1,286 | 1,410 |
Overige vlottende activa
| 474 | 4,881 | 211 | 275 | 446 | 2,915 | 3,992 | 3,753 | 3,211 | 3,275 | 3,103 | 2,272 | 4,789 | 5,513 | 7,912 | 7,793 | 12,366 | 8,176 | 11,828 | 9,483 | 8,155 | 7,834 |
Totaal vlottende activa
| 12,536 | 13,854 | 7,784 | 12,332 | 11,731 | 13,072 | 12,303 | 12,435 | 11,754 | 11,034 | 8,213 | 7,062 | 9,302 | 11,234 | 12,859 | 16,524 | 22,107 | 19,975 | 21,577 | 19,343 | 18,507 | 19,965 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 31,366 | 36,136 | 34,928 | 36,125 | 15,569 | 12,240 | 10,692 | 11,195 | 9,596 | 8,901 | 9,677 | 13,183 | 14,144 | 14,782 | 15,416 | 14,132 | 13,436 | 14,941 | 19,457 | 24,118 | 29,706 | 33,683 |
Goodwill
| 634 | 673 | 649 | 594 | 668 | 694 | 651 | 694 | 643 | 711 | 706 | 903 | 897 | 0 | 0 | 0 | 1,141 | 2,880 | 3,217 | 3,311 | 0 | 0 |
Immateriële activa
| 29 | 19 | 60 | 679 | 748 | 804 | 930 | 1,229 | 1,155 | 1,194 | 1,096 | 0 | 796 | 1,414 | 1,296 | 1,092 | 85 | 52 | 645 | -65 | 2,810 | 3,169 |
Goodwill en immateriële activa
| 663 | 692 | 709 | 1,273 | 1,416 | 1,498 | 1,581 | 1,923 | 1,798 | 1,905 | 1,802 | 903 | 1,693 | 1,414 | 1,296 | 1,092 | 1,226 | 2,932 | 3,862 | 3,246 | 2,810 | 3,169 |
Langetermijnbeleggingen
| 1,425 | 1,595 | 1,572 | 2,891 | -2,250 | -3,812 | -4,709 | -5,666 | -4,727 | -3,035 | -1,436 | 419 | -2,502 | -2,964 | -3,333 | 10,280 | -6,240 | -7,504 | 0 | 0 | -7,024 | -8,662 |
Belastingvorderingen
| 1,853 | 1,628 | 1,126 | 1,640 | 750 | 174 | 219 | 854 | 375 | 1,111 | 536 | 0 | 1,340 | 1,187 | 1,159 | 921 | 690 | 1,378 | 1,524 | 1,394 | 1,413 | 1,553 |
Overige niet-vlottende activa
| 8,001 | 9,252 | 6,593 | 3,172 | 6,796 | 11,027 | 12,469 | 11,013 | 11,470 | 9,409 | 16,836 | -14,505 | 15,208 | 16,172 | 15,098 | 415 | 17,551 | 19,442 | 11,596 | 9,700 | 15,863 | 17,102 |
Totaal niet-vlottende activa
| 43,308 | 49,303 | 44,928 | 45,101 | 22,281 | 21,127 | 20,252 | 19,319 | 18,512 | 18,291 | 27,415 | 14,505 | 29,883 | 30,591 | 29,636 | 26,840 | 26,663 | 31,189 | 36,439 | 38,458 | 42,768 | 46,845 |
Totaal activa
| 55,844 | 63,157 | 52,712 | 57,433 | 34,012 | 34,199 | 32,555 | 31,754 | 30,266 | 29,325 | 35,628 | 36,754 | 39,185 | 41,825 | 42,495 | 43,364 | 48,770 | 51,164 | 58,016 | 57,801 | 61,275 | 66,810 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 2,202 | 2,261 | 1,222 | 1,191 | 1,700 | 1,675 | 1,448 | 1,755 | 1,528 | 1,499 | 1,689 | 1,929 | 1,540 | 1,749 | 1,738 | 2,068 | 2,108 | 3,350 | 4,358 | 4,579 | 3,462 | 4,259 |
Kortlopende schulden
| 14,333 | 11,105 | 6,669 | 5,938 | 964 | 2,430 | 2,927 | 1,891 | 1,338 | 2,156 | 2,613 | 0 | 2,780 | 2,456 | 6,649 | 2,061 | 2,036 | 2,884 | 6,300 | 6,279 | 8,097 | 8,356 |
Belastingschulden
| 31 | 7 | 5 | 3 | 17 | 32 | 32 | 21 | 0 | 0 | 36 | 0 | 18 | 22 | 27 | 110 | 5 | 43 | 99 | 70 | 83 | 152 |
Uitgestelde opbrengsten
| 11,269 | 5,426 | 7,730 | 10,766 | 11,713 | 10,233 | 10,047 | 11,388 | 9,822 | 9,700 | 8,390 | 0 | 7,383 | 3,582 | 3,291 | 4,384 | 0 | 0 | 0 | 0 | 5,752 | 5,639 |
Overige kortlopende verplichtingen
| -1,671 | 2,739 | -584 | -467 | -979 | -1,125 | -768 | -904 | -564 | -820 | -1,003 | 9,629 | -398 | 3,897 | 4,594 | 6,201 | 14,090 | 7,302 | 7,212 | 6,057 | 1,430 | 1,695 |
Totaal kortlopende verplichtingen
| 28,366 | 23,799 | 16,264 | 18,622 | 15,115 | 14,920 | 15,134 | 15,906 | 13,652 | 14,034 | 13,414 | 13,487 | 12,863 | 13,455 | 18,037 | 16,892 | 20,347 | 16,929 | 22,327 | 21,564 | 22,286 | 24,360 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 28,125 | 34,313 | 26,220 | 24,718 | 9,411 | 7,492 | 5,541 | 7,730 | 8,095 | 8,135 | 8,651 | 9,001 | 9,973 | 9,343 | 7,728 | 13,700 | 6,708 | 13,536 | 19,165 | 20,960 | 20,714 | 21,322 |
Uitgestelde opbrengsten niet-vlottend
| 3,388 | 1,564 | 1,557 | 1,322 | 2,005 | -3,746 | -1,527 | -2,535 | 0 | 0 | 1,361 | 0 | 1,707 | 2,143 | 2,131 | 768 | -6,319 | -10,775 | -12,124 | -13,296 | 1,615 | 1,838 |
Uitgestelde belastingverplichtingen niet-vlottend
| 546 | 568 | 540 | 282 | 183 | 359 | 361 | 2,535 | 0 | 0 | 938 | 0 | 2,154 | 2,303 | 2,832 | 2,988 | 3,755 | 3,473 | 3,617 | 3,194 | 3,273 | 3,606 |
Overige niet-vlottende verplichtingen
| 1,529 | 2,151 | 1,715 | 1,999 | 1,926 | 7,906 | 4,988 | 2,092 | 2,180 | 2,249 | 161 | -9,001 | 55 | 143 | 378 | 334 | 7,130 | 11,613 | 12,950 | 14,335 | 141 | 330 |
Totaal niet-vlottende verplichtingen
| 33,588 | 38,596 | 30,032 | 28,321 | 13,525 | 12,011 | 9,363 | 9,822 | 10,275 | 10,384 | 11,111 | 9,001 | 13,889 | 13,932 | 13,069 | 17,790 | 11,274 | 17,847 | 23,608 | 25,193 | 25,743 | 27,096 |
Totaal passiva
| 61,954 | 62,395 | 46,296 | 46,943 | 28,640 | 26,931 | 24,497 | 25,728 | 23,927 | 24,418 | 24,525 | 25,598 | 26,752 | 27,387 | 31,106 | 34,682 | 31,621 | 34,776 | 45,935 | 46,757 | 48,029 | 51,456 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 36 | 224 | 0 | 216 | 0 | 42 | 141 | 141 | 0 | 0 | 230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8,650 | 8,650 | 8,650 | 8,650 | 7,690 | 7,732 | 6,776 | 6,776 | 6,754 | 6,754 | 6,613 | 6,613 | 6,612 | 6,612 | 6,168 | 1,645 | 1,645 | 1,645 | 1,645 | 1,645 | 1,645 | 1,645 |
Ingehouden winsten
| -25,238 | -18,178 | -13,067 | -8,458 | -4,100 | -2,052 | -319 | -2,328 | -1,674 | -2,549 | 4,367 | 4,189 | 5,175 | 6,862 | 0 | 7,585 | 13,849 | 13,239 | 8,283 | 8,276 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -36 | -224 | 319 | -216 | 112 | 1,241 | 1,274 | 1,251 | 932 | 181 | -230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 10,478 | 10,290 | 10,514 | 10,298 | 1,670 | 305 | 186 | 186 | 327 | 494 | 107 | 354 | 646 | 964 | 5,221 | -548 | 1,636 | 1,482 | 1,576 | 1,115 | 11,489 | 13,543 |
Totaal eigen vermogen van aandeelhouders
| -6,110 | 762 | 6,416 | 10,490 | 5,372 | 7,268 | 8,058 | 6,026 | 6,339 | 4,880 | 11,087 | 11,156 | 12,433 | 14,438 | 11,389 | 8,682 | 17,130 | 16,366 | 11,504 | 11,036 | 13,134 | 15,188 |
Totaal eigen vermogen
| -6,110 | 762 | 6,416 | 10,490 | 5,372 | 7,268 | 8,058 | 6,026 | 6,339 | 4,907 | 11,103 | 11,156 | 12,433 | 14,438 | 11,389 | 8,682 | 17,149 | 16,388 | 12,081 | 11,044 | 13,246 | 15,354 |
Totaal passiva en aandeelhoudersvermogen
| 55,844 | 63,157 | 52,712 | 57,433 | 34,012 | 34,199 | 32,555 | 31,754 | 30,266 | 29,325 | 35,628 | 0 | 39,185 | 41,825 | 42,495 | 43,364 | 48,770 | 51,164 | 58,016 | 57,801 | 61,275 | 66,810 |