Scandi Standard AB (publ)
SSE:SCST.ST
66.6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 153 | 71 | 70 | 66 | 139 | 121 | 93 | 99 | 112 | 42 | 37 | 30 | 30 | 75 | 88 | 56 | 116 | 105 | 75 | 87 | 125 | 101 | 110 | 89 | 87 | 67 | 80 | 90.5 | 83.9 | 62.2 | 58.1 | 21.3 | 75.4 | 74.3 | 67.2 | 47.7 | 71.4 | 72.8 | 67.6 | 73.5 | 57.7 | 36.9 | 35.1 | 2.9 | -20.7 | -72.9 |
Afschrijvingen & Amortisatie
| 103 | 104 | 103 | 102 | 109 | 109 | 103 | 104 | 100 | 130 | 99 | 97 | 96 | 92 | 93 | 88 | 85 | 87 | 85 | 73 | 82 | 82 | 80 | 41 | 100 | 89 | 89 | 61 | 65 | 54 | 67 | 49.4 | 49.5 | 48.9 | 47.6 | 42.1 | 47.3 | 46.8 | 45.7 | 42.1 | 44.4 | 43 | 41.5 | 0 | 0 | 13.8 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | -3.472 | 0 | 0 | 0 | -2.63 | 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 | 3.472 | 0 | 0 | 0 | 2.63 | 0 | 0 | 0 | 5.165 | 0 | 0 | 0 | 12.8 | 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
| 39 | 61 | -189 | 86 | 106 | 120 | -84 | -204 | 115 | 27 | -74 | 58 | 31 | -1 | 73 | -85 | 106 | 69 | 52 | 305 | -39 | 66 | -68 | 132 | -6 | 72 | -36 | -41.4 | 19.1 | -68.9 | -56 | 19.1 | -50.8 | 3.5 | -31.9 | 48 | -42.2 | 38.7 | 8.8 | 8.9 | -9.7 | 94.9 | 15.1 | 0 | -63 | 13.6 |
Vorderingen
| -20 | -1 | -82 | 194 | -4 | -28 | -122 | 65 | 43 | -216 | -194 | 163 | -9 | -39 | -51 | 145 | -111 | 2 | -23 | 69 | 10 | 68 | -109 | 72 | -17 | -34 | 36 | -92 | -25 | -102 | -29 | 17.6 | -27.9 | -52 | -31.7 | 12 | -36.4 | 49.4 | -52.9 | 56.8 | -30.2 | 10.4 | 8 | 0 | 0 | -97.2 |
Voorraden
| -35 | 64 | 9 | -63 | 82 | 120 | -43 | -141 | -70 | 62 | 42 | -81 | -33 | -1 | 55 | -62 | 61 | -8 | -7 | 18 | -60 | -4 | -23 | -63 | 51 | 8 | 3 | 20 | 2.4 | -17.7 | -61.3 | -57 | -2 | 6.5 | 3.5 | -1.7 | -12.1 | 16.7 | -13.6 | -35.6 | 43 | 39.8 | 44.4 | 0 | -69.3 | -15.3 |
Crediteuren
| 94 | -2 | -116 | -45 | 29 | 28 | 81 | -65 | -43 | 180 | 78 | -23 | 72 | 41 | 68 | -168 | 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
| 94 | -3 | 0 | 0 | -1 | 0 | 0 | -63 | 185 | 1 | -116 | 139 | 64 | 1 | 18 | -23 | 45 | 77 | 59 | 287 | 21 | 70 | -45 | 195 | -57 | 64 | -39 | -61.4 | 16.7 | -51.2 | 5.3 | 76.1 | -48.8 | -3 | -35.4 | 49.7 | -30.1 | 22 | 22.4 | 44.5 | -52.7 | 55.1 | -29.3 | 0 | 6.3 | 28.9 |
Overige Niet-Contante Posten
| 45 | 136 | 411 | 37 | -54 | -65 | -66 | -26 | -28 | -39 | 50 | 57 | 81 | 49 | 41 | 106 | 85 | 63 | 53 | 87 | 60 | 49 | 38 | -15 | 24 | 50 | 37 | 63.4 | 10.9 | 35 | 34.8 | 21 | 9.3 | 33.8 | 32.4 | 23.3 | 13.4 | 69.1 | 20.2 | 27.5 | 18.3 | -0.3 | -12.7 | -2.9 | 77.6 | 52.7 |
Kasstroom uit Operationele Activiteiten
| 237 | 225 | 0 | 291 | 300 | 285 | 46 | -27 | 299 | 160 | 13 | 145 | 142 | 124 | 202 | 77 | 307 | 237 | 180 | 479 | 146 | 216 | 80 | 206 | 105 | 189 | 81 | 112.5 | 113.9 | 28.3 | 36.9 | 61.4 | 33.9 | 111.6 | 67.7 | 119 | 42.6 | 180.6 | 96.6 | 109.9 | 66.3 | 131.5 | 79 | 0 | -6.1 | -6.6 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -66 | -106 | -85 | -165 | -91 | -49 | -34 | -171 | -67 | -44 | -32 | -69 | -31 | -89 | -118 | -94 | -80 | -79 | -103 | -175 | -76 | -110 | -72 | -40 | -110 | -138 | -90 | -65.1 | -45.9 | -52.6 | -50.6 | -66.9 | -58.2 | -93.8 | -46.5 | -121.4 | -36.1 | -26.5 | -22.5 | -64 | -36.3 | -27.7 | -14.3 | 0 | -50.8 | -18.6 |
Netto Overnames
| 0 | -187 | 0 | -40 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | -136 | -23 | 0 | -12 | 0 | -104 | 0 | 0 | 0 | -133 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | -274.1 | 0 | 0 | 1.4 | -8.8 | -0.3 | -22.5 | 42.5 | -2.2 | -96 | 0 | 0 | -30.7 | 0 | 0 | 0 | -1,940.6 | -1,940.9 |
Aankoop van Beleggingen
| 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 |
Verkoop/verval van Beleggingen
| 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 |
Overige Investeringsactiviteiten
| -9 | 1 | -28 | -1 | -19 | -16 | -16 | -2 | -25 | 0 | -7 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 4 | 1 | 8 | 0 | 6 | 1 | 0 | 0 | 15.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.2 | 0 | 0 | 0 | 0.3 | 0.3 |
Kasstroom uit Investeringsactiviteiten
| -66 | -292 | -85 | -206 | -85 | -49 | -34 | -171 | -67 | -44 | -32 | -205 | -54 | -89 | -130 | -94 | -185 | -80 | -103 | -171 | -208 | -102 | -72 | -34 | -109 | -142 | -90 | -49.7 | -320 | -52.6 | -50.6 | -65.5 | -67 | -94.1 | -69 | -78.9 | -38.3 | -122.5 | -22.5 | -63.2 | -66.8 | -27.7 | -14.3 | 0 | -1,991.1 | -1,959.2 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -24 | -198 | -123 | -254 | -288 | -30 | -181 | -73 | -944 | -1,913 | -21 | -20 | -21 | -26 | -5 | -1 | -1 | -53 | -1 | -4 | -1 | -8 | -21 | -314 | -38 | -365 | -67 | -40.9 | -242 | -1.6 | -1,367.5 | -51.4 | -16.4 | -48.3 | -6.9 | 0 | -25.2 | -5.3 | 0 | -166.2 | -23.3 | -1.5 | -16.9 | 0 | 0 | -1,590.1 |
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 | 6.2 | 0 | 0 | 500.7 | 500.7 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.3 | 0 | 0 | 0 | 0 | -14.3 | 0 | 0 | -2.8 | -17.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -75 | -75 | 0 | -75 | 0 | -75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -131 | 0 | 0 | 0 | -118 | 0 | 0 | 0 | -80.2 | 0 | 0 | 0 | -107.3 | 0 | 0 | 0 | -78.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -38 | 3 | -14 | 50 | -13 | -7 | 319 | -28 | 596 | 1,895 | 21 | -10 | -23 | -24 | 2 | -25 | -17 | 22 | -26 | -159 | 1 | -12 | -2 | -519 | 79 | 448 | 114 | -87.7 | 443.3 | 200.5 | 1,380.9 | 45.8 | 66.9 | -47.1 | 0 | -50.9 | 25.2 | 5.3 | 0 | 0 | 0 | -1.5 | 0 | 0 | 1,582.6 | 1,590.1 |
Kasstroom uit Financieringsactiviteiten
| -137 | 105 | 86 | -279 | -301 | -112 | 138 | -101 | -348 | -18 | 21 | -10 | -23 | -131 | -35 | -26 | -18 | -31 | -27 | -163 | 55 | -151 | -2 | -205 | 41 | -35 | 47 | -138.9 | 201.3 | 118.7 | 13.4 | -5.6 | 52.6 | -154.4 | 11.4 | -53.7 | 7.6 | -72.8 | 0 | -166.2 | -23.3 | 4.7 | -16.9 | 0 | 2,083.3 | 2,090.8 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -1 | 1 | -1 | 6 | -1 | 3 | -1 | -2 | -4 | -2 | -2 | -6 | 2 | -4 | 9 | -17 | 3 | -11 | 6 | -3 | 1 | 3 | -1 | 3 | -3 | 2 | 2 | -6.9 | 0.3 | 0.1 | 0.1 | -0.5 | 0.2 | 1.1 | -3.2 | -0.8 | -1.7 | 0 | -2.2 | 1.6 | -0.5 | 2.7 | 1 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 33 | 39 | 0 | -189 | -86 | 128 | 148 | -300 | -121 | 96 | -22 | -75 | 67 | -100 | 45 | -59 | 106 | 116 | 56 | 143 | -7 | -34 | 3 | -29 | 34 | 14 | 40 | -82.9 | -4.6 | 94.5 | -0.2 | -10.2 | 19.7 | -135.8 | 6.9 | -14.3 | 10.1 | -14.7 | 71.9 | -117.9 | -24.3 | 111.2 | 48.9 | 0 | -38.9 | 125 |
Kaspositie aan het Einde van de Periode
| 76 | 43 | 4 | 4 | 193 | 279 | 151 | 3 | 303 | 424 | 328 | 350 | 425 | 358 | 458 | 413 | 472 | 366 | 250 | 194 | 51 | 58 | 92 | 89 | 118 | 84 | 70 | 30.2 | 113.1 | 117.7 | 23 | 23.2 | 33.4 | 13.8 | 149.6 | 142.7 | 157 | 146.9 | 161.6 | 89.7 | 207.6 | 231.9 | 120.7 | 0 | 86.1 | 125 |