TF Bank AB (publ)
SSE:TFBANK.ST
173.2 (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 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 625.207 | 393.008 | 801.577 | 768.508 | 529.232 | 479.532 | 444.472 | 374.821 | 359.017 | 338.095 | 318.827 | 281.304 | 270.484 | 250.346 | 238.424 | 222.83 | 218.116 | 210.315 | 213.321 | 208.422 | 195.646 | 188.827 | 175.969 | 172.219 | 161.724 | 152.798 | 140.9 | 133.946 | 130.31 | 128.047 | 119.267 | 117.896 | 114.235 | 108.064 | 100.604 | 99.179 | 98.831 | 95.835 | 94.168 | 50.509 | 53.061 | 64.32 | 62.732 |
Kosten van de omzet
| -260.524 | -444.928 | 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 |
Brutowinst
| 885.731 | 837.936 | 801.577 | 768.508 | 529.232 | 479.532 | 444.472 | 374.821 | 359.017 | 338.095 | 318.827 | 281.304 | 270.484 | 250.346 | 238.424 | 222.83 | 218.116 | 210.315 | 213.321 | 208.422 | 195.646 | 188.827 | 175.969 | 172.219 | 161.724 | 152.798 | 140.9 | 133.946 | 130.31 | 128.047 | 119.267 | 117.896 | 114.235 | 108.064 | 100.604 | 99.179 | 98.831 | 95.835 | 94.168 | 50.509 | 53.061 | 64.32 | 62.732 |
Brutowinstmarge
| 1.417 | 2.132 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0 |
Algemene en administratieve kosten
| 200.869 | 206.61 | 196.274 | -162.056 | 198.794 | 170.703 | 154.059 | -105.858 | 129.73 | 122.397 | 115.658 | -82.782 | 94.733 | 91.841 | 84.67 | -77.326 | 73.211 | 71.081 | 70.213 | -58.09 | 61.273 | 61.379 | 59.601 | 59.894 | 56.053 | 55.561 | 51.431 | -38.452 | 40.648 | 42.587 | 41.412 | -30.09 | 37.432 | 36.99 | 33.426 | -12.69 | 30.565 | 24.574 | 26.457 | 21.219 | 22.019 | 20.162 | 19.664 |
Verkoop- en marketingkosten
| 0 | 16.864 | 0 | 16.517 | 0 | 0 | 0 | 67.596 | 0 | 0 | 0 | 33.303 | 0 | 0 | 0 | 17.573 | 0 | 0 | 0 | 17.883 | 0 | 0 | 0 | 14.642 | 0 | 0 | 0 | 13.351 | 0 | 0 | 0 | 15.601 | 0 | 0 | 0 | 20.579 | 0 | 0 | 0 | 7.6 | 7.6 | 0.847 | 0.826 |
Verkoop-, algemene en administratieve kosten
| 200.869 | 223.474 | 196.274 | -97.697 | 198.794 | 170.703 | 154.059 | -38.262 | 129.73 | 122.397 | 115.658 | -49.479 | 94.733 | 91.841 | 84.67 | -59.753 | 73.211 | 71.081 | 70.213 | -40.207 | 61.273 | 61.379 | 59.601 | 74.536 | 56.053 | 55.561 | 51.431 | -25.101 | 40.648 | 42.587 | 41.412 | -14.489 | 37.432 | 36.99 | 33.426 | 7.889 | 30.565 | 24.574 | 26.457 | 31.072 | 31.905 | 21.01 | 20.491 |
Overige kosten
| 28.434 | -261.033 | -246.593 | -237.842 | -241.841 | 28.031 | 32.405 | 183.22 | 26.522 | 27.522 | -141.253 | -129.855 | -113.106 | -106.681 | 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 |
Bedrijfskosten
| 229.303 | 223.474 | 246.593 | 237.842 | 225.663 | 198.734 | 186.464 | 144.958 | 156.252 | 149.919 | 138.059 | 112.471 | 111.134 | 106.222 | 97.609 | 84.055 | 84.512 | 79.752 | 80.471 | 81.758 | 71.352 | 70.957 | 66.808 | 66.402 | 62.993 | 61.308 | 56.833 | 49.485 | 45.915 | 47.654 | 46.235 | 47.156 | 42.546 | 41.876 | 38.553 | 42.351 | 36.815 | 31.094 | 33.159 | 17.784 | 19.15 | 34.398 | 33.548 |
Bedrijfsresultaat
| 191.3 | 169.534 | -7.453 | 138.649 | 131.16 | 235.354 | 207.357 | 188.982 | 162.625 | 151.001 | 102.811 | 98.732 | 91.549 | 83.633 | 78.644 | 76.912 | 72.614 | 70.436 | 43.154 | 75.254 | 77.893 | 70.583 | 65.625 | 85.19 | 63.013 | 53.367 | 48.558 | 50.769 | 52.528 | 48.934 | 44.33 | 44.406 | 45.517 | 28.655 | 29.482 | 21.456 | 29.63 | 39.717 | 31.338 | 32.724 | 33.912 | 29.923 | 29.184 |
Bedrijfsresultaat ratio
| 0.306 | 0.431 | -0.009 | 0.18 | 0.248 | 0.491 | 0.467 | 0.504 | 0.453 | 0.447 | 0.322 | 0.351 | 0.338 | 0.334 | 0.33 | 0.345 | 0.333 | 0.335 | 0.202 | 0.361 | 0.398 | 0.374 | 0.373 | 0.495 | 0.39 | 0.349 | 0.345 | 0.379 | 0.403 | 0.382 | 0.372 | 0.377 | 0.398 | 0.265 | 0.293 | 0.216 | 0.3 | 0.414 | 0.333 | 0.648 | 0.639 | 0.465 | 0.465 |
Totaal overige inkomsten en kosten netto
| 191.3 | -11.82 | 147.929 | 138.649 | 131.16 | -112.379 | -89.775 | -74.83 | -52.273 | -44.313 | 102.811 | 98.732 | 91.549 | 83.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.295 | 0 | 0 | 0 | -0.645 | -0.992 | -1.038 | -0.948 | -2.096 | -2.414 | -2.214 | -1.512 | -1.83 | -0.775 | -0.663 | -0.558 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 191.3 | 157.714 | 147.929 | 138.649 | 131.16 | 122.975 | 117.582 | 114.152 | 110.352 | 106.688 | 102.811 | 98.732 | 91.549 | 83.633 | 78.644 | 76.912 | 72.614 | 70.436 | 43.154 | 75.254 | 77.893 | 70.583 | 65.625 | 85.19 | 63.013 | 53.367 | 48.558 | 50.124 | 51.536 | 47.896 | 43.382 | 42.31 | 43.103 | 26.441 | 27.97 | 19.626 | 28.855 | 39.054 | 30.78 | 32.724 | 33.912 | 29.923 | 29.184 |
Inkomen voor belasting ratio
| 0.306 | 0.401 | 0.185 | 0.18 | 0.248 | 0.256 | 0.265 | 0.305 | 0.307 | 0.316 | 0.322 | 0.351 | 0.338 | 0.334 | 0.33 | 0.345 | 0.333 | 0.335 | 0.202 | 0.361 | 0.398 | 0.374 | 0.373 | 0.495 | 0.39 | 0.349 | 0.345 | 0.374 | 0.395 | 0.374 | 0.364 | 0.359 | 0.377 | 0.245 | 0.278 | 0.198 | 0.292 | 0.408 | 0.327 | 0.648 | 0.639 | 0.465 | 0.465 |
Belastingkosten
| 43.634 | 33.397 | 32.117 | 30.982 | 29.165 | 27.169 | 25.522 | 24.802 | 23.645 | 22.807 | 21.944 | 20.83 | 19.294 | 19.413 | 15.815 | 17.906 | 16.231 | 16.893 | 8.941 | 18.063 | 18.237 | 16.018 | 15.111 | 20.192 | 14.599 | 12.218 | 11.293 | 11.601 | 12.307 | 11.081 | 10.113 | 9.435 | 9.051 | 6.843 | 5.227 | 5.44 | 8.664 | 7.179 | 7.623 | 7.085 | 7.346 | 6.582 | 6.419 |
Nettowinst
| 147.666 | 124.317 | 115.812 | 106.839 | 101.995 | 95.806 | 92.77 | 89.35 | 83.059 | 80.548 | 77.662 | 75.656 | 70.536 | 62.522 | 61.161 | 57.31 | 54.612 | 51.69 | 32.246 | 55.481 | 57.93 | 52.706 | 49.043 | 63.36 | 46.352 | 41.149 | 37.265 | 39.168 | 40.221 | 37.853 | 34.217 | 34.971 | 36.466 | 21.812 | 24.255 | 16.016 | 20.966 | 32.538 | 23.715 | 25.64 | 26.566 | 23.341 | 22.764 |
Nettowinstmarge
| 0.236 | 0.316 | 0.144 | 0.139 | 0.193 | 0.2 | 0.209 | 0.238 | 0.231 | 0.238 | 0.244 | 0.269 | 0.261 | 0.25 | 0.257 | 0.257 | 0.25 | 0.246 | 0.151 | 0.266 | 0.296 | 0.279 | 0.279 | 0.368 | 0.287 | 0.269 | 0.264 | 0.292 | 0.309 | 0.296 | 0.287 | 0.297 | 0.319 | 0.202 | 0.241 | 0.161 | 0.212 | 0.34 | 0.252 | 0.508 | 0.501 | 0.363 | 0.363 |
WPA (Winst Per Aandeel)
| 6.53 | 5.43 | 5.04 | 4.66 | 4.59 | 4.26 | 4.07 | 3.96 | 3.86 | 3.91 | 3.76 | 3.52 | 3.28 | 2.91 | 2.84 | 2.65 | 2.54 | 2.4 | 1.5 | 2.58 | 2.69 | 2.45 | 2.28 | 2.95 | 2.16 | 1.91 | 1.73 | 1.82 | 1.87 | 1.76 | 1.59 | 1.63 | 1.7 | 1.01 | 1.13 | 0.74 | 0.98 | 1.51 | 1.1 | 1.18 | 1.22 | 1.09 | 1.06 |
Verwaterde WPA
| 6.53 | 5.43 | 5.04 | 4.66 | 4.59 | 4.26 | 4.07 | 3.96 | 3.86 | 3.91 | 3.76 | 3.52 | 3.28 | 2.91 | 2.84 | 2.65 | 2.54 | 2.4 | 1.5 | 2.58 | 2.69 | 2.45 | 2.28 | 2.95 | 2.16 | 1.91 | 1.73 | 1.82 | 1.87 | 1.76 | 1.59 | 1.63 | 1.7 | 1.01 | 1.13 | 0.74 | 0.98 | 1.51 | 1.1 | 1.19 | 1.24 | 1.09 | 1.06 |
EBITDA
| 208.097 | -7.543 | 9.124 | -7.503 | 142.485 | 246.263 | 216.934 | 196.765 | 170.091 | 158.387 | 110.432 | 106.145 | 98.948 | 91.121 | 84.982 | 84.649 | 79.26 | 76.624 | 48.678 | 80.086 | 82.735 | 74.932 | 69.73 | 87.753 | 65.57 | 55.846 | 50.914 | 52.684 | 54.253 | 50.598 | 45.916 | 45.805 | 46.76 | 29.723 | 30.516 | 22.572 | 30.963 | 40.823 | 32.351 | 0 | 0 | 0 | 0 |
EBITDA ratio
| 0.333 | -0.019 | 0.011 | -0.01 | 0.269 | 0.514 | 0.488 | 0.525 | 0.474 | 0.468 | 0.346 | 0.377 | 0.366 | 0.364 | 0.356 | 0.38 | 0.363 | 0.364 | 0.228 | 0.384 | 0.423 | 0.397 | 0.396 | 0.51 | 0.405 | 0.365 | 0.361 | 0.393 | 0.416 | 0.395 | 0.385 | 0.389 | 0.409 | 0.275 | 0.303 | 0.228 | 0.313 | 0.426 | 0.344 | 0 | 0 | 0 | 0 |