Svedbergs i Dalstorp AB (publ)
SSE:SVED-B.ST
35.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 216.9 | 200.329 | 319.884 | 58.395 | 36.325 | 21.278 | 16.145 | 17.024 | 7.961 | 42.482 | 44.579 | 16.81 | 21.375 | 7.537 | 81.868 | 49.883 | 58.412 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 216.9 | 200.329 | 319.884 | 58.395 | 36.325 | 21.278 | 16.145 | 17.024 | 7.961 | 42.482 | 44.579 | 16.81 | 21.375 | 7.537 | 81.868 | 49.883 | 58.412 |
Nettovorderingen
| 360.4 | 326.308 | 389.229 | 139.348 | 120.575 | 134.044 | 118.149 | 120.13 | 92.794 | 77.985 | 68.71 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 498.6 | 444.408 | 341.92 | 129.855 | 134.299 | 117.781 | 131.391 | 107.841 | 76.441 | 65.696 | 55.055 | 68.997 | 70.048 | 68.181 | 72.161 | 75.977 | 70.262 |
Overige vlottende activa
| -0.1 | -0.001 | -0.001 | 6.052 | 4.31 | 137.887 | 124.273 | 123.925 | 94.549 | 92.425 | 86.96 | 90.519 | 93.708 | 92.177 | 106.685 | 108.455 | 119.41 |
Totaal vlottende activa
| 1,075.8 | 971.044 | 1,051.032 | 333.65 | 295.509 | 276.946 | 271.809 | 248.79 | 178.951 | 200.603 | 186.594 | 176.326 | 185.131 | 167.895 | 260.714 | 234.315 | 248.084 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 461 | 317.003 | 322.312 | 80.795 | 84.625 | 70.352 | 69.689 | 70.205 | 42.045 | 48.369 | 41.469 | 55.744 | 58.704 | 71.518 | 79.491 | 86.714 | 79.881 |
Goodwill
| 838.3 | 595.199 | 485.309 | 161.638 | 114.223 | 114.223 | 114.223 | 114.223 | 26.757 | 26.757 | 26.757 | 26.757 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 542.749 | 383.67 | 503.04 | 98.349 | 46.184 | 44.872 | 49.14 | 50.967 | 26.574 | 19.558 | 16.791 | 13.214 | 41.412 | 43.777 | 45.885 | 46.826 | 38.833 |
Goodwill en immateriële activa
| 1,381.026 | 978.869 | 988.349 | 259.987 | 160.407 | 159.095 | 163.363 | 165.19 | 53.331 | 46.315 | 43.548 | 39.971 | 41.412 | 43.777 | 45.885 | 46.826 | 38.833 |
Langetermijnbeleggingen
| 2.9 | 1.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -0.128 | -1.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.27 |
Overige niet-vlottende activa
| 0.002 | 23.974 | 0 | 0 | 0 | 1.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 |
Totaal niet-vlottende activa
| 1,844.8 | 1,319.846 | 1,310.661 | 340.782 | 245.032 | 230.731 | 233.052 | 235.395 | 95.376 | 94.684 | 85.017 | 95.715 | 100.116 | 115.295 | 125.376 | 133.565 | 122.009 |
Totaal activa
| 2,920.6 | 2,290.89 | 2,361.693 | 674.432 | 540.541 | 507.677 | 504.861 | 484.185 | 274.327 | 295.287 | 271.611 | 272.041 | 285.247 | 283.19 | 386.09 | 367.88 | 370.093 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 161.3 | 113.058 | 102.31 | 38.745 | 37.103 | 42.5 | 49.826 | 45.322 | 24.394 | 25.129 | 21.359 | 18.958 | 21.587 | 20.183 | 20.241 | 26.866 | 31.787 |
Kortlopende schulden
| 594.4 | 18.827 | 737.531 | 110.551 | 99.648 | 86.073 | 56.489 | 36.07 | 8.902 | 36.43 | 35.059 | 44.306 | 32.331 | 21.136 | 0 | 0 | 0 |
Belastingschulden
| 3.9 | 12.702 | 5.165 | 2.655 | 2.339 | 0 | 2.822 | 1.954 | 6.065 | 5.701 | 0 | 0 | 0.253 | 6.59 | 12.077 | 0 | 7.554 |
Uitgestelde opbrengsten
| 3.9 | 36.155 | 206.102 | 74.241 | 58.297 | 59.655 | 58.907 | 49.879 | 45.643 | 34.176 | 28.202 | 29.228 | 31.24 | 37.109 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 267.7 | 319.249 | 165.412 | 27.524 | 10.746 | 8.357 | 13.135 | 7.323 | 6.344 | 3.674 | 4.104 | 4.725 | 3.311 | 5.284 | 54.341 | 38.884 | 48.765 |
Totaal kortlopende verplichtingen
| 1,027.3 | 487.289 | 1,211.355 | 251.061 | 205.794 | 196.585 | 178.357 | 138.594 | 85.283 | 99.409 | 88.724 | 97.217 | 88.469 | 83.712 | 74.582 | 65.75 | 80.552 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 553.3 | 572.937 | 548.05 | 135.622 | 134.957 | 130.85 | 145.5 | 161.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 8.19 | -20.847 | -0.35 | -15 | -8.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 174.4 | 131.965 | 172.827 | 35.713 | 20.847 | 17.478 | 12.925 | 14.36 | 15.336 | 12.904 | 14.707 | 14.379 | 16.08 | 16.646 | 23.573 | 29.123 | 25.018 |
Overige niet-vlottende verplichtingen
| 187 | 163.561 | 162.651 | 16.379 | 20.847 | 0.35 | 15 | 8.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 914.7 | 868.463 | 883.528 | 195.904 | 155.804 | 148.328 | 158.425 | 175.851 | 15.336 | 12.904 | 14.707 | 14.379 | 16.08 | 16.646 | 23.573 | 32.223 | 25.018 |
Totaal passiva
| 1,942 | 1,355.752 | 2,094.883 | 446.965 | 361.598 | 344.913 | 336.782 | 314.445 | 100.619 | 112.313 | 103.431 | 111.596 | 104.549 | 100.358 | 98.155 | 97.973 | 105.57 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 44.2 | 44.155 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 | 26.5 |
Ingehouden winsten
| 461.511 | 395.579 | 230.082 | 197.598 | 148.62 | 132.419 | 138.245 | 140.198 | 144.532 | 153.044 | 139.548 | 132.57 | 152.275 | 155.278 | 258.5 | 239.386 | 236.123 |
Overige gereserveerde algehele resultaten
| 4.999 | 27.465 | 7.254 | 2.379 | 2.833 | 2.855 | 2.344 | 2.052 | 1.686 | 2.44 | 1.142 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 467.89 | 467.939 | 2.974 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 1.375 | 1.923 | 1.054 | 2.935 | 4.021 | 1.9 |
Totaal eigen vermogen van aandeelhouders
| 978.6 | 935.138 | 266.81 | 227.467 | 178.943 | 162.764 | 168.079 | 169.74 | 173.708 | 182.974 | 168.18 | 160.445 | 180.698 | 182.832 | 287.935 | 269.907 | 264.523 |
Totaal eigen vermogen
| 978.6 | 935.138 | 266.81 | 227.467 | 178.943 | 162.764 | 168.079 | 169.74 | 173.708 | 182.974 | 168.18 | 160.445 | 180.698 | 182.832 | 287.935 | 269.907 | 264.523 |
Totaal passiva en aandeelhoudersvermogen
| 2,920.6 | 2,290.89 | 2,361.693 | 674.432 | 540.541 | 507.677 | 504.861 | 484.185 | 274.327 | 295.287 | 271.611 | 272.041 | 285.247 | 283.19 | 386.09 | 367.88 | 370.093 |