Vitec Software Group AB (publ)
SSE:VIT-B.ST
570.5 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 171.851 | 615.787 | 119.854 | 134.695 | 16.658 | 235.256 | 57.924 | 80.877 | 60.268 | 71.114 | 21.319 | 53.795 | 38.553 | 32.12 | 26.551 | 0.005 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0.046 | 0.044 | 0.043 | 0 | 0 | 0 | 14.49 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 171.851 | 615.787 | 119.854 | 134.695 | 16.658 | 235.302 | 57.968 | 80.92 | 60.268 | 71.114 | 21.319 | 68.285 | 38.553 | 32.12 | 26.551 | 0.005 |
Nettovorderingen
| 561.432 | 387.934 | 276.65 | 240.248 | 242.862 | 255.084 | 188.972 | 152.502 | 149.304 | 122.992 | 68.109 | 60.743 | 0 | 0 | 0 | 0 |
Voorraad
| 4.645 | 2.825 | 2.788 | 2.958 | 3.781 | 5.302 | 3.619 | 1.031 | 0.399 | 0.339 | 0.014 | 0.043 | 0.044 | 0.068 | 0.085 | 0.149 |
Overige vlottende activa
| 55.792 | 42.324 | 36.637 | 31.483 | 21.659 | -0.001 | 209.595 | 165.726 | 159.861 | 142.517 | 87.21 | 80.784 | 75.812 | 71.588 | 67.254 | 28.754 |
Totaal vlottende activa
| 737.928 | 1,048.87 | 435.929 | 409.384 | 284.96 | 495.687 | 271.182 | 247.677 | 220.528 | 213.97 | 108.543 | 149.112 | 114.409 | 103.776 | 93.89 | 28.908 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 162.687 | 156.4 | 164 | 104.6 | 131 | 39.7 | 37.9 | 34.4 | 29.4 | 28.9 | 19.3 | 13.5 | 13.276 | 7.429 | 5.976 | 4.849 |
Goodwill
| 3,962.672 | 2,900.7 | 1,689.5 | 770.1 | 617.9 | 385.6 | 282.6 | 240.4 | 202.1 | 190.9 | 129.6 | 129.7 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,915 | 2,163.1 | 1,429.2 | 917.4 | 847.8 | 745.4 | 661.7 | 569.1 | 413.1 | 333.2 | 130.5 | 136.9 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 6,877.7 | 5,063.8 | 3,118.7 | 1,687.5 | 1,465.7 | 1,131 | 944.3 | 809.5 | 615.2 | 524.1 | 260.1 | 266.6 | 198.584 | 181.551 | 120.233 | 66.102 |
Langetermijnbeleggingen
| 43.59 | 38.811 | 25.481 | 1.325 | 2.008 | 0.947 | 1.791 | 0.95 | 0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 7.32 | 13.483 | 8.061 | 4.517 | 7.015 | 8.243 | 6.714 | 4.185 | 5.952 | 6.001 | 0 | 0 | 0.046 | 0.512 | 0.474 | 0.154 |
Overige niet-vlottende activa
| 0.119 | -0.54 | -0.394 | -0.551 | -0.346 | 0.071 | 0.083 | -0.021 | 0.104 | -0.07 | 0.038 | -0.079 | 1.428 | 0.04 | 0.75 | 24.089 |
Totaal niet-vlottende activa
| 7,091.416 | 5,271.954 | 3,315.848 | 1,797.391 | 1,605.377 | 1,179.961 | 990.788 | 849.014 | 651.491 | 558.931 | 279.438 | 280.021 | 213.334 | 189.532 | 127.433 | 95.194 |
Totaal activa
| 7,829.344 | 6,320.824 | 3,751.777 | 2,206.775 | 1,890.336 | 1,675.648 | 1,261.97 | 1,096.691 | 872.019 | 772.901 | 387.981 | 429.133 | 327.743 | 293.308 | 221.323 | 124.102 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 57.274 | 56.696 | 46.784 | 35.094 | 34.758 | 39.91 | 31.902 | 21.153 | 14.582 | 17.223 | 13.084 | 16.739 | 7.794 | 11.457 | 4.655 | 2.655 |
Kortlopende schulden
| 13.363 | 74.991 | 59.042 | 32.347 | 33.873 | 5.62 | 31.18 | 44.126 | 33.845 | 59.284 | 29.808 | 21.688 | 11.414 | 11.414 | 19.71 | 6.019 |
Belastingschulden
| 50.79 | 72.232 | 44.695 | 35.989 | 15.668 | 12.923 | 12.623 | 16.344 | 25.325 | 14.177 | 4.345 | 5.292 | 4.137 | 2.808 | 0 | 1.12 |
Uitgestelde opbrengsten
| 269.111 | 239.935 | 151.461 | 122.613 | 97.108 | 12.923 | 84.284 | 72.301 | 74.267 | 59.431 | 35.009 | 43.111 | 70.655 | 64.29 | 35.413 | 16.562 |
Overige kortlopende verplichtingen
| 690.291 | 588.815 | 363.712 | 340.377 | 218.186 | 285.21 | 194.183 | 128.374 | 168.006 | 135.812 | 57.861 | 74.561 | 31.668 | 19.378 | 21.536 | 6.553 |
Totaal kortlopende verplichtingen
| 1,030.039 | 960.437 | 620.999 | 530.431 | 383.925 | 343.663 | 341.549 | 265.954 | 290.7 | 271.75 | 135.762 | 156.099 | 121.531 | 106.539 | 81.314 | 31.789 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 2,148.936 | 1,550.288 | 814.716 | 584.361 | 523.229 | 503.633 | 374.918 | 339.396 | 207.222 | 130.27 | 51.502 | 84.341 | 49.925 | 56.851 | 38.563 | 32.243 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 4.791 | 3.76 | 5.036 | 4.792 | 8.225 | 7.679 | 8.033 | 12.724 | -31.11 | 76.563 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 584.977 | 407.697 | 289.291 | 185.799 | 174.031 | 152.887 | 135.844 | 120.684 | 89.747 | 72.329 | 31.11 | 29.036 | 18.184 | 18.053 | 12.777 | 6.636 |
Overige niet-vlottende verplichtingen
| 657.758 | 192.644 | 32.876 | 59.074 | 44.683 | 1.045 | 3.27 | 28.765 | 4.779 | 25.698 | 31.11 | -76.563 | 0 | 0 | 0.75 | 0 |
Totaal niet-vlottende verplichtingen
| 3,391.671 | 2,150.629 | 1,141.674 | 832.994 | 746.979 | 662.357 | 522.257 | 496.524 | 309.781 | 241.021 | 82.612 | 113.377 | 68.109 | 74.904 | 52.09 | 38.879 |
Totaal passiva
| 4,421.71 | 3,111.066 | 1,762.673 | 1,363.425 | 1,130.904 | 1,006.02 | 863.806 | 762.478 | 600.481 | 512.771 | 218.374 | 269.476 | 189.64 | 181.443 | 133.404 | 70.668 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 0 | 1.082 | 50.951 | 0 | 0 | 5.852 | 3.567 | 0 | 5.943 | 7.267 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3.754 | 3.732 | 3.504 | 3.277 | 3.257 | 3.234 | 2.984 | 2.94 | 2.94 | 2.94 | 2.654 | 2.574 | 2.184 | 2.126 | 1.916 | 1.883 |
Ingehouden winsten
| 1,135.758 | 897.381 | 765.866 | 574.386 | 426.52 | 343.166 | 279.069 | 212.877 | 172.52 | 141.17 | 106.703 | 96.553 | 74.671 | 53.681 | 42.508 | 31.677 |
Overige gereserveerde algehele resultaten
| 123.467 | 197.724 | -1.082 | -50.951 | 13.017 | 6.591 | -5.852 | -3.567 | 124.903 | -5.943 | -7.267 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,144.655 | 2,110.921 | 1,219.734 | 265.687 | 316.638 | 316.637 | 116.111 | 118.396 | -28.825 | 116.02 | 60.25 | 60.53 | 40.198 | 36.585 | 20.814 | 19.874 |
Totaal eigen vermogen van aandeelhouders
| 3,407.634 | 3,209.758 | 1,989.104 | 843.35 | 759.432 | 669.628 | 398.164 | 334.213 | 271.538 | 260.13 | 169.607 | 159.657 | 117.053 | 92.392 | 65.238 | 53.434 |
Totaal eigen vermogen
| 3,407.634 | 3,209.758 | 1,989.104 | 843.35 | 759.432 | 669.628 | 398.164 | 334.213 | 271.538 | 260.13 | 169.607 | 159.657 | 138.103 | 111.865 | 87.919 | 53.434 |
Totaal passiva en aandeelhoudersvermogen
| 7,829.344 | 6,320.824 | 3,751.777 | 2,206.775 | 1,890.336 | 1,675.648 | 1,261.97 | 1,096.691 | 872.019 | 772.901 | 387.981 | 429.133 | 327.743 | 293.308 | 221.323 | 124.102 |