Scandic Hotels Group AB (publ)
SSE:SHOT.ST
48.2 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,182 | 5,871 | 4,419 | 5,410 | 6,326 | 5,692 | 4,526 | 5,228 | 5,993 | 5,276 | 2,733 | 3,784 | 3,734 | 1,640 | 929 | 1,377 | 2,085 | 665 | 3,343 | 4,831 | 5,195 | 4,853 | 4,066 | 4,595 | 4,874 | 4,748 | 3,791 | 3,743 | 3,974 | 3,770 | 3,095 | 3,464 | 3,577 | 3,447 | 2,594 | 3,084.7 | 3,274.7 | 3,169 | 2,664 | 3,051.1 | 2,997.3 |
Kosten van de omzet
| 2,146 | 4,933 | 4,291 | 4,895 | 2,250 | 2,196 | 1,944 | 1,743 | 2,098 | 1,969 | 1,270 | 1,195 | 1,313 | 891 | 772 | 1,138 | 580 | 331 | 1,592 | 1,544 | 1,867 | 1,934 | 1,783 | 1,832 | 1,768 | 1,922 | 1,702 | 1,580 | 1,524 | 1,562 | 1,367 | 1,417 | 1,348 | 1,373 | 1,211 | 1,293.4 | 1,270.7 | 1,338 | 1,233 | 1,273.1 | 1,231 |
Brutowinst
| 4,036 | 938 | 128 | 515 | 4,076 | 3,496 | 2,582 | 3,485 | 3,895 | 3,307 | 1,463 | 2,589 | 2,421 | 749 | 157 | 239 | 1,505 | 334 | 1,751 | 3,287 | 3,328 | 2,919 | 2,283 | 2,763 | 3,106 | 2,826 | 2,089 | 2,163 | 2,450 | 2,208 | 1,728 | 2,047 | 2,229 | 2,074 | 1,383 | 1,791.3 | 2,004 | 1,831 | 1,431 | 1,778 | 1,766.3 |
Brutowinstmarge
| 0.653 | 0.16 | 0.029 | 0.095 | 0.644 | 0.614 | 0.57 | 0.667 | 0.65 | 0.627 | 0.535 | 0.684 | 0.648 | 0.457 | 0.169 | 0.174 | 0.722 | 0.502 | 0.524 | 0.68 | 0.641 | 0.601 | 0.561 | 0.601 | 0.637 | 0.595 | 0.551 | 0.578 | 0.617 | 0.586 | 0.558 | 0.591 | 0.623 | 0.602 | 0.533 | 0.581 | 0.612 | 0.578 | 0.537 | 0.583 | 0.589 |
Onderzoek- en ontwikkelingskosten
| 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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 1,041 | 1,189 | 1,105 | 854 | 706 | 832 | 667 | 392 | 357 | -324 | 685 | 700 | 894 | 1,132 | 1,106 | 1,076 | 1,020 | 1,087 | 1,081 | 957 | 938 | 887 | 800 | 773 | 755 | 721 | 753 | 736 | 641 | 690.2 | 663.3 | 663 | 651 | 724.1 | 636.7 |
Verkoop- en marketingkosten
| 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-, algemene en administratieve kosten
| 0 | 1,147 | 1,032 | 1,238 | 1,140 | 1,122 | 1,041 | 1,189 | 1,105 | 854 | 706 | 832 | 667 | 392 | 357 | -324 | 685 | 700 | 894 | 1,132 | 1,106 | 1,076 | 1,020 | 1,087 | 1,081 | 957 | 938 | 887 | 800 | 773 | 755 | 721 | 753 | 736 | 641 | 690.2 | 663.3 | 663 | 651 | 724.1 | 636.7 |
Overige kosten
| 2,854 | 975 | 0 | 0 | 0 | 2,661 | 1,326 | 1,782 | 1,538 | 1,366 | 1,009 | -89 | 44 | 845 | 146 | 243 | 213 | 744 | 4,002 | 1,643 | 1,423 | 1,318 | 1,111 | 1,389 | 1,499 | 1,464 | 1,237 | 1,103 | 1,174 | 1,122 | 2 | 3 | 4 | 6 | 2 | 4.1 | 3.1 | 5 | 4 | 3.9 | 3.1 |
Bedrijfskosten
| 2,854 | 2,723 | 2,328 | 3,224 | 2,827 | 2,661 | 2,367 | 2,971 | 2,643 | 2,220 | 1,715 | 2,166 | 1,836 | 1,224 | 1,183 | 850 | 1,625 | 1,442 | 4,870 | 2,761 | 2,508 | 2,364 | 2,115 | 2,473 | 2,560 | 2,385 | 2,142 | 1,971 | 1,960 | 1,878 | 1,707 | 1,717 | 1,841 | 1,735 | 1,467 | 1,581.3 | 1,644.9 | 1,609 | 1,494 | 1,609.6 | 1,554.4 |
Bedrijfsresultaat
| 1,155 | 938 | 128 | 515 | 1,251 | 833 | 199 | 488 | 1,232 | 1,016 | -264 | 318 | 649 | -489 | -919 | -377 | 19 | -1,114 | -3,329 | 498 | 799 | 526 | 321 | 255 | 513 | 650 | -110 | 125 | 493 | 301 | 6 | 317 | 387 | 319 | -98 | 153 | 347.1 | 192 | -79 | -17.8 | 173.1 |
Bedrijfsresultaat ratio
| 0.187 | 0.16 | 0.029 | 0.095 | 0.198 | 0.146 | 0.044 | 0.093 | 0.206 | 0.193 | -0.097 | 0.084 | 0.174 | -0.298 | -0.989 | -0.274 | 0.009 | -1.675 | -0.996 | 0.103 | 0.154 | 0.108 | 0.079 | 0.055 | 0.105 | 0.137 | -0.029 | 0.033 | 0.124 | 0.08 | 0.002 | 0.092 | 0.108 | 0.093 | -0.038 | 0.05 | 0.106 | 0.061 | -0.03 | -0.006 | 0.058 |
Totaal overige inkomsten en kosten netto
| -473 | -530 | -506 | -541 | -510 | -504 | -522 | -439 | -436 | -480 | -468 | -450 | -344 | -439 | -228 | -28 | -190 | -375 | -499 | -347 | -308 | -299 | -132 | -75 | -56 | -130 | -60 | -67 | -6 | -58 | -35 | -33 | 174 | 21 | -28 | -175.7 | -254.3 | -149 | -5 | -547.5 | -78.8 |
Inkomen voor belasting
| 682 | 408 | -378 | -26 | 741 | 329 | -323 | 49 | 796 | 536 | -732 | -81 | 238 | -927 | -1,277 | -638 | -314 | -1,485 | -3,644 | 165 | 491 | 226 | 20 | 212 | 470 | 275 | -146 | 106 | 470 | 255 | -31 | 293 | 557 | 334 | -128 | 18.7 | 98.3 | 70 | -71 | -393.3 | 114.5 |
Inkomen voor belasting ratio
| 0.11 | 0.069 | -0.086 | -0.005 | 0.117 | 0.058 | -0.071 | 0.009 | 0.133 | 0.102 | -0.268 | -0.021 | 0.064 | -0.565 | -1.375 | -0.463 | -0.151 | -2.233 | -1.09 | 0.034 | 0.095 | 0.047 | 0.005 | 0.046 | 0.096 | 0.058 | -0.039 | 0.028 | 0.118 | 0.068 | -0.01 | 0.085 | 0.156 | 0.097 | -0.049 | 0.006 | 0.03 | 0.022 | -0.027 | -0.129 | 0.038 |
Belastingkosten
| 146 | 98 | -51 | -67 | 182 | 59 | -21 | 48 | 163 | 104 | -93 | -61 | 66 | -175 | -197 | -111 | -60 | -242 | 283 | 37 | 104 | 53 | -17 | 46 | 74 | 16 | -5 | -52 | 93 | 46 | 3 | 7 | 123 | 73 | -28 | -1 | -5.6 | 5 | -3 | -54.8 | -11.3 |
Nettowinst
| 537 | 304 | -331 | 31 | 550 | 262 | -302 | 1 | 622 | 421 | -639 | -20 | 172 | -752 | -1,080 | -526 | -253 | -1,242 | -3,928 | 127 | 387 | 172 | 36 | 164 | 395 | 259 | -143 | 158 | 376 | 208 | -36 | 286 | 433 | 260 | -99 | 18.5 | 103.5 | 64 | -69 | -336.7 | 124.9 |
Nettowinstmarge
| 0.087 | 0.052 | -0.075 | 0.006 | 0.087 | 0.046 | -0.067 | 0 | 0.104 | 0.08 | -0.234 | -0.005 | 0.046 | -0.459 | -1.163 | -0.382 | -0.121 | -1.868 | -1.175 | 0.026 | 0.074 | 0.035 | 0.009 | 0.036 | 0.081 | 0.055 | -0.038 | 0.042 | 0.095 | 0.055 | -0.012 | 0.083 | 0.121 | 0.075 | -0.038 | 0.006 | 0.032 | 0.02 | -0.026 | -0.11 | 0.042 |
WPA (Winst Per Aandeel)
| 2.57 | 1.58 | -1.73 | 0.17 | 2.88 | 1.37 | -1.58 | 0.005 | 2.8 | 1.81 | -3.34 | -0.1 | 1.04 | -3.93 | -5.65 | -2.75 | -1.32 | -11.49 | -38.14 | 0.87 | 3.76 | 1.69 | 0.25 | 1.13 | 2.72 | 1.78 | -0.99 | 1.09 | 2.59 | 1.43 | -0.25 | 1.98 | 2.99 | 1.79 | -0.68 | 0.13 | 0.92 | 0.57 | -0.61 | -2.37 | 0.88 |
Verwaterde WPA
| 2.48 | 1.39 | -1.73 | 0.14 | 2.36 | 1.13 | -1.58 | 0.005 | 2.67 | 1.81 | -3.34 | -0.1 | 0.85 | -3.93 | -5.65 | -2.75 | -1.32 | -11.49 | -38.13 | 0.87 | 3.76 | 1.67 | 0.25 | 1.13 | 2.72 | 1.78 | -0.98 | 1.09 | 2.59 | 1.43 | -0.25 | 1.98 | 2.99 | 1.79 | -0.68 | 0.13 | 0.92 | 0.57 | -0.61 | -2.37 | 0.88 |
EBITDA
| 2,128 | 1,913 | 1,083 | 1,477 | 2,226 | 1,772 | 1,128 | 1,412 | 2,103 | 1,892 | 556 | 1,139 | 1,411 | 305 | -88 | 481 | 886 | -331 | 652 | 1,424 | 1,640 | 1,349 | 940 | 528 | 769 | 653 | 155 | 320 | 624 | 464 | 157 | 443 | 748 | 520 | 60 | 294.3 | 496.2 | 365 | 189 | 3.3 | 400 |
EBITDA ratio
| 0.344 | 0.326 | 0.245 | 0.273 | 0.352 | 0.311 | 0.249 | 0.27 | 0.351 | 0.359 | 0.203 | 0.301 | 0.378 | 0.186 | -0.095 | 0.349 | 0.425 | -0.498 | 0.195 | 0.295 | 0.316 | 0.278 | 0.231 | 0.115 | 0.158 | 0.138 | 0.041 | 0.085 | 0.157 | 0.123 | 0.051 | 0.128 | 0.209 | 0.151 | 0.023 | 0.095 | 0.152 | 0.115 | 0.071 | 0.001 | 0.133 |