Studsvik AB (publ)
SSE:SVIK.ST
134.2 (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
| 88.162 | 120.083 | 108.403 | 75.153 | 40.226 | 155.539 | 98.672 | 195.363 | 74.914 | 120.074 | 151.367 | 115.792 | 122.092 | 68.376 | 74.661 | 147.713 | 176.873 | 247.574 | 323.386 | 319.22 | 299.93 | 120.492 |
Kortetermijnbeleggingen
| 9.633 | 2.593 | 2.864 | -38.736 | -41.421 | 3.236 | 2.638 | 2.246 | 2.344 | 0.454 | 0.478 | 0.045 | 1.234 | 0 | 0 | -15.344 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 97.795 | 120.083 | 108.403 | 75.153 | 40.226 | 155.539 | 98.672 | 195.363 | 74.914 | 120.528 | 151.845 | 115.837 | 123.326 | 68.376 | 74.661 | 147.713 | 176.873 | 247.574 | 323.386 | 319.22 | 299.93 | 120.492 |
Nettovorderingen
| 233.426 | 249.074 | 209.119 | 202.144 | 242.786 | 257.755 | 266.329 | 2.246 | 2.344 | 212.713 | 502.696 | 281.988 | 0 | 318.834 | 296.299 | 309.156 | 303.043 | 272.397 | 0 | 118.76 | 200.991 | 205.789 |
Voorraad
| 16.316 | 8.506 | 15.926 | 2.105 | 1.238 | 0.534 | 0.622 | 1.967 | 2.381 | 1.907 | 1.817 | 6.973 | 14.819 | 19.507 | 17.958 | 28.817 | 22.459 | 6.873 | 10.4 | 10.354 | 16.82 | 9.478 |
Overige vlottende activa
| 10.312 | 258.738 | 36.609 | -0 | -0 | 260.991 | 268.967 | 254.329 | 259.935 | 263.327 | -260.687 | 284.725 | 316.864 | 5.652 | 1.306 | 0.516 | 303.976 | 274.626 | 246.027 | 162.185 | 24.712 | 7.124 |
Totaal vlottende activa
| 357.849 | 387.327 | 333.448 | 279.402 | 284.25 | 417.064 | 368.261 | 453.905 | 339.574 | 385.762 | 395.671 | 407.535 | 455.009 | 412.369 | 390.224 | 486.202 | 503.308 | 529.073 | 579.813 | 610.519 | 542.453 | 342.883 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 237.361 | 211.105 | 199.297 | 134.55 | 143.263 | 124.335 | 116.556 | 113.317 | 344.797 | 350.019 | 331.388 | 459.619 | 481.065 | 490.144 | 527.811 | 503.74 | 406.594 | 400.647 | 372.039 | 331.813 | 475.47 | 598.555 |
Goodwill
| 196.475 | 201.483 | 184.334 | 176.641 | 187.911 | 182.056 | 173.412 | 173.682 | 172.022 | 173.884 | 158.811 | 300.869 | 0 | 0 | 0 | 0 | 317.092 | 310.129 | 0 | 107.161 | 123.44 | 77.193 |
Immateriële activa
| 4.182 | 5.295 | 5.433 | 7.826 | 9.339 | 8.162 | 3.995 | 4.355 | 9.385 | 3.294 | 4.075 | 28.517 | 350.715 | 350.659 | 387.51 | 419.358 | 51.626 | 45.445 | 132.475 | 7.448 | 9.762 | 11.531 |
Goodwill en immateriële activa
| 200.657 | 206.778 | 189.767 | 184.467 | 197.25 | 190.218 | 177.407 | 178.037 | 181.407 | 177.178 | 162.886 | 329.386 | 350.715 | 350.659 | 387.51 | 419.358 | 368.718 | 355.574 | 132.475 | 114.609 | 133.202 | 88.724 |
Langetermijnbeleggingen
| -86.08 | 128.667 | 128.374 | 81.081 | 92.061 | 76.008 | 64.554 | 36.946 | 36.299 | 40.496 | 36.065 | 33.355 | 68.599 | 0 | 0 | 37.408 | -448.202 | -445.049 | 28.96 | 0 | 0 | 0 |
Belastingvorderingen
| 86.043 | 88.563 | 85.603 | 81.035 | 91.417 | 93.016 | 98.097 | 89.902 | 86.139 | 84.45 | 72.901 | 83.741 | 96.676 | 98.291 | 93.561 | 63.987 | 41.608 | 44.402 | 58.933 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 211.4 | -0.001 | 0 | 0 | 0 | 0 | 0 | 28.922 | 5.265 | 3.41 | 3.756 | 2.814 | 3.901 | 75.56 | 54.251 | 0.055 | 473.93 | 472.712 | 11.174 | 81.53 | 31.278 | 31.556 |
Totaal niet-vlottende activa
| 649.381 | 635.112 | 603.041 | 481.133 | 523.991 | 483.577 | 456.614 | 447.124 | 653.907 | 655.553 | 606.996 | 908.915 | 1,000.956 | 1,014.654 | 1,063.133 | 1,024.548 | 842.648 | 828.286 | 603.581 | 527.952 | 639.95 | 718.835 |
Totaal activa
| 1,007.23 | 1,022.438 | 936.489 | 760.535 | 808.241 | 900.641 | 824.875 | 901.029 | 993.481 | 1,041.316 | 1,263.354 | 1,316.45 | 1,455.965 | 1,427.023 | 1,453.357 | 1,510.75 | 1,345.956 | 1,357.359 | 1,183.394 | 1,138.471 | 1,182.403 | 1,061.718 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 38.641 | 38.032 | 241.926 | 203.837 | 221.091 | 208.578 | 162.001 | 179.486 | 236.414 | 263.698 | 270.726 | 333.608 | 333.38 | 337.479 | 334.703 | 357.512 | 301.552 | 250.68 | 216.654 | 44.368 | 40.732 | 46.219 |
Kortlopende schulden
| 109.058 | 38.934 | 21.015 | 55.457 | 76.595 | 199.85 | 0 | 0 | 208.243 | 22.817 | 42.288 | 99.284 | 125.537 | 129.933 | 85.353 | 37.742 | 122.287 | 39.782 | 0 | 0 | 0 | 0 |
Belastingschulden
| 8.155 | 25.912 | 6.793 | 0.647 | 0.773 | 1.241 | 0.88 | 5.704 | 6.073 | 2.873 | 1.821 | 5.692 | 20.31 | 15.935 | 14.515 | 5.644 | 11.502 | 8.714 | 10.851 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 187.628 | 84.944 | 0 | 0 | 0 | 1.241 | 0 | 0 | 6.073 | 2.873 | 176.595 | 5.692 | 20.31 | 15.935 | 14.515 | 5.644 | 11.502 | 8.714 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 36.32 | 134.393 | 15.288 | 6.2 | 5.328 | 8.087 | 9.759 | 13.111 | 5.553 | 15.052 | -171.939 | 4.727 | 13.7 | 3.901 | 11.754 | 11.605 | 32.29 | 82.407 | 35.096 | 226.234 | 224.336 | 199.377 |
Totaal kortlopende verplichtingen
| 371.647 | 296.303 | 278.229 | 265.494 | 303.014 | 417.756 | 171.76 | 192.597 | 456.283 | 304.44 | 317.67 | 443.311 | 492.927 | 487.248 | 446.325 | 412.503 | 467.631 | 381.583 | 251.75 | 270.602 | 265.068 | 245.596 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 29.5 | 62.275 | 42.5 | 44.5 | 46.5 | 0 | 199.85 | 198.25 | 1.012 | 203.013 | 264.797 | 130.979 | 92.138 | 146.002 | 284.536 | 350.52 | 196.368 | 307.398 | 192.832 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -179.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.618 | 0 | 0 | 0 | 135.931 | 92.266 | 0 | 0 | 145.764 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 34.477 | 39.964 | 36.729 | 33.631 | 34.9 | 34.38 | 33.283 | 32.156 | 29.963 | 38.057 | 36.06 | 39.44 | 38.572 | 38.063 | 33.955 | 34.329 | 40.889 | 44.387 | 22.376 | 22.517 | 24.8 | 26.346 |
Overige niet-vlottende verplichtingen
| 362.236 | 187.9 | 191.745 | 103.502 | 121.055 | 132.3 | 131.509 | 129.565 | 207.947 | 202.913 | 171.939 | 224.502 | 283.55 | 234.902 | 11.381 | 10.347 | 69.235 | 65.34 | 4.044 | 415.644 | 360.951 | 323.328 |
Totaal niet-vlottende verplichtingen
| 246.353 | 290.139 | 270.974 | 181.633 | 202.455 | 166.68 | 364.642 | 359.971 | 238.922 | 443.983 | 659.414 | 394.921 | 414.26 | 418.967 | 465.803 | 487.462 | 306.492 | 417.125 | 365.016 | 438.161 | 385.751 | 349.674 |
Totaal passiva
| 618 | 586.442 | 549.203 | 447.127 | 505.469 | 584.436 | 536.402 | 552.568 | 695.205 | 748.423 | 977.084 | 838.232 | 907.187 | 906.215 | 912.128 | 899.965 | 774.123 | 798.708 | 616.766 | 708.763 | 650.819 | 595.27 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 8.2 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.219 | 8.116 | 8.114 | 8.114 |
Ingehouden winsten
| 92.857 | 133.728 | 120.696 | 65.733 | 30.532 | 58.573 | 49.858 | 111.933 | 48.929 | 46.506 | 58.506 | 255.278 | 311.309 | 288.58 | 284.568 | 327.985 | 344.13 | 316.534 | 298.149 | 80.141 | 31.857 | 8.608 |
Overige gereserveerde algehele resultaten
| 62.9 | 68.774 | 32.725 | 13.844 | 38.364 | 23.772 | 4.785 | 11.528 | 233.491 | 12.625 | -5.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 225.242 | 225.275 | 225.272 | 225.272 | 225.272 | 225.272 | 225.272 | 216.407 | 7.293 | 225.272 | 219.274 | 214.45 | 228.963 | 223.727 | 248.144 | 274.261 | 216.027 | 233.612 | 260.006 | 340.943 | 491.359 | 449.218 |
Totaal eigen vermogen van aandeelhouders
| 389.199 | 435.996 | 386.912 | 313.068 | 302.387 | 315.836 | 288.134 | 348.087 | 297.932 | 292.622 | 285.999 | 477.947 | 548.491 | 520.526 | 540.931 | 610.465 | 568.376 | 558.365 | 566.374 | 429.2 | 531.33 | 465.94 |
Totaal eigen vermogen
| 389.199 | 435.996 | 387.286 | 313.408 | 302.772 | 316.205 | 288.473 | 348.461 | 298.276 | 292.893 | 286.27 | 478.218 | 548.778 | 520.808 | 541.229 | 610.785 | 571.833 | 558.651 | 566.628 | 429.454 | 531.584 | 466.194 |
Totaal passiva en aandeelhoudersvermogen
| 1,007.23 | 1,022.438 | 936.489 | 760.535 | 808.241 | 900.641 | 824.875 | 901.029 | 993.481 | 1,041.316 | 1,263.354 | 1,316.45 | 1,455.965 | 1,427.023 | 1,453.357 | 1,510.75 | 1,345.956 | 1,357.359 | 1,183.394 | 1,138.471 | 1,182.403 | 1,061.718 |