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 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 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 809.251 | 882.199 | 716.048 | 740.299 | 700.996 | 723.651 | 612.618 | 578.122 | 504.82 | 448.616 | 446.633 | 421.445 | 380.367 | 396.132 | 373.365 | 362.12 | 320.948 | 320.592 | 309.13 | 297.737 | 288.689 | 290.845 | 278.978 | 289.871 | 261.676 | 242.799 | 222.417 | 246.712 | 219.835 | 196.982 | 191.5 | 192.584 | 164.381 | 161.323 | 157.126 | 170.067 | 152.199 | 152.706 | 143.413 | 141.513 | 132.795 | 116.674 | 100.974 | 92.762 | 86.705 | 98.109 | 94.055 | 110.418 | 90.808 | 94.738 | 93.236 | 93.877 | 83.231 | 92.712 | 90.022 | 99.787 | 77.809 | 71.224 | 67.516 | 42.976 | 31.184 | 35.375 | 34.975 | 37.708 | 30.472 | 35.869 |
Kosten van de omzet
| 517.042 | 475.153 | 561.46 | 583.295 | 227.412 | 252.46 | 237.334 | 231.066 | 197.112 | 178.303 | 178.523 | 177.282 | 155.949 | 152.456 | 158.637 | 153.494 | 139.554 | 123.835 | 140.659 | 137.834 | 126.384 | 127.184 | 130.702 | 135.242 | 118.988 | 110.165 | 103.118 | 118.092 | 110.913 | 82.545 | 86.548 | 83.367 | 75.594 | 73.645 | 77.439 | 75.855 | 67.394 | 70.348 | 67.263 | 65.459 | 63.879 | 53.101 | 49.751 | 52.823 | 40.316 | 55.333 | 50.749 | 202.584 | 0.743 | 1.068 | -4.231 | -3.435 | -2.444 | -3.675 | -3.79 | -20.719 | 2.513 | -2.925 | 2.728 | -0.83 | 0.079 | -1.594 | 1.643 | -1.717 | 0.908 | -1.359 |
Brutowinst
| 292.209 | 407.046 | 154.588 | 157.004 | 473.584 | 471.191 | 375.284 | 347.056 | 307.708 | 270.313 | 268.11 | 244.163 | 224.418 | 243.676 | 214.728 | 208.626 | 181.394 | 196.757 | 168.471 | 159.903 | 162.305 | 163.661 | 148.276 | 154.629 | 142.688 | 132.634 | 119.299 | 128.62 | 108.922 | 114.437 | 104.952 | 109.217 | 88.787 | 87.678 | 79.687 | 94.212 | 84.805 | 82.358 | 76.15 | 76.054 | 68.916 | 63.573 | 51.223 | 39.939 | 46.389 | 42.776 | 43.306 | -92.166 | 90.065 | 93.67 | 97.467 | 97.312 | 85.675 | 96.387 | 93.812 | 120.506 | 75.296 | 74.149 | 64.788 | 43.806 | 31.105 | 36.969 | 33.332 | 39.425 | 29.564 | 37.228 |
Brutowinstmarge
| 0.361 | 0.461 | 0.216 | 0.212 | 0.676 | 0.651 | 0.613 | 0.6 | 0.61 | 0.603 | 0.6 | 0.579 | 0.59 | 0.615 | 0.575 | 0.576 | 0.565 | 0.614 | 0.545 | 0.537 | 0.562 | 0.563 | 0.531 | 0.533 | 0.545 | 0.546 | 0.536 | 0.521 | 0.495 | 0.581 | 0.548 | 0.567 | 0.54 | 0.543 | 0.507 | 0.554 | 0.557 | 0.539 | 0.531 | 0.537 | 0.519 | 0.545 | 0.507 | 0.431 | 0.535 | 0.436 | 0.46 | -0.835 | 0.992 | 0.989 | 1.045 | 1.037 | 1.029 | 1.04 | 1.042 | 1.208 | 0.968 | 1.041 | 0.96 | 1.019 | 0.997 | 1.045 | 0.953 | 1.046 | 0.97 | 1.038 |
Onderzoek- en ontwikkelingskosten
| -92.794 | 0 | 0 | 124.1 | 0 | 0 | 0 | 89.8 | 0 | 0 | 0 | 71.2 | 0 | 0 | 0 | 68.1 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 57.2 | 0 | 0 | 0 | 51.9 | 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 | 0 | 118.101 | 59.58 | 61.188 | 50.312 | 66.35 | 36.909 | 38.917 | 41.102 | 51.747 | 28.768 | 34.023 | 36.72 | 46.223 | 33.024 | 36.007 | 34.437 | 52.376 | 33.842 | 38.092 | 33.345 | 40.901 | 29.433 | 28.681 | 25.746 | 36.108 | 20.926 | 21.261 | 19.386 | 27.775 | 19.606 | 19.376 | 18.029 | 20.331 | 16.346 | 18.268 | 13.413 | 11.339 | 12.398 | 13.536 | 15.882 | 0 | 12.774 | 14.309 | 14.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.774 | 14.309 | 14.278 | 18.458 | 13.673 | 16.819 | 14.495 | 20.645 | 14.491 | 13.318 | 10.664 | 6.916 | 3.806 | 4.817 | 4.738 | 5.201 | 4.83 | 4.607 |
Verkoop-, algemene en administratieve kosten
| 0 | 78.402 | 73.804 | 106.255 | 72.596 | 73.588 | 77.154 | 118.101 | 59.58 | 61.188 | 50.312 | 66.35 | 36.909 | 38.917 | 41.102 | 51.747 | 28.768 | 34.023 | 36.72 | 46.223 | 33.024 | 36.007 | 34.437 | 52.376 | 33.842 | 38.092 | 33.345 | 40.901 | 29.433 | 28.681 | 25.746 | 36.108 | 20.926 | 21.261 | 19.386 | 27.775 | 19.606 | 19.376 | 18.029 | 20.331 | 16.346 | 18.268 | 13.413 | 11.339 | 12.398 | 13.536 | 15.882 | 21.841 | 12.774 | 14.309 | 14.278 | 18.458 | 13.673 | 16.819 | 14.495 | 20.645 | 14.491 | 13.318 | 10.664 | 6.916 | 3.806 | 4.817 | 4.738 | 5.201 | 4.83 | 4.607 |
Overige kosten
| 204.79 | 0 | 0 | 0 | 0 | 304.394 | 241.935 | 152.288 | 135.498 | 131.894 | 128.485 | 121.025 | 77.925 | 82.774 | 77.899 | 180.693 | 66.876 | 66.118 | 67.913 | 94.978 | 85.106 | 83.814 | 76.285 | 78.804 | 66.228 | 65.229 | 58.717 | 60.384 | 58.231 | 54.024 | 52.829 | 57.179 | 44.953 | 38.888 | 40.805 | 38.937 | 38.551 | 40.035 | 34.844 | 36.483 | 32.518 | 28.843 | 25.289 | 19.166 | 20.034 | 20.822 | 18.486 | -120.776 | 62.548 | 68.935 | 72.148 | 73.272 | 60.099 | 68.795 | 69.782 | 74.048 | 67.106 | 55.631 | 46.676 | 38.836 | 21.806 | 31.612 | 26.186 | 36.93 | 18.743 | 29.3 |
Bedrijfskosten
| 111.996 | 222.723 | 555.228 | 704.583 | 300.68 | 304.394 | 241.935 | 270.389 | 195.078 | 193.082 | 178.797 | 187.375 | 149.829 | 154.452 | 151.184 | 154.146 | 120.875 | 126.848 | 130.989 | 141.201 | 118.13 | 119.821 | 110.722 | 131.18 | 100.07 | 103.321 | 92.062 | 101.285 | 87.664 | 82.705 | 78.575 | 93.287 | 65.879 | 60.149 | 60.191 | 66.712 | 58.157 | 59.411 | 52.873 | 56.814 | 48.864 | 47.111 | 38.702 | 30.505 | 32.432 | 34.358 | 34.368 | -98.935 | 75.322 | 83.244 | 86.426 | 91.73 | 73.772 | 85.614 | 84.277 | 94.693 | 81.597 | 68.949 | 57.34 | 45.752 | 25.612 | 36.429 | 30.924 | 42.131 | 23.573 | 33.907 |
Bedrijfsresultaat
| 170.718 | 196.692 | 154.588 | 157.004 | 157.607 | 163.873 | 122.609 | 105.991 | 92.198 | 74.291 | 83.363 | 70.39 | 70.785 | 86.13 | 55.745 | 64.909 | 61.009 | 64.204 | 32.311 | 25.783 | 44.955 | 37.297 | 35.887 | 34.289 | 40.878 | 25.906 | 27.299 | 31.11 | 17.738 | 31.66 | 26.194 | 25.559 | 19.315 | 23.935 | 19.496 | 28.373 | 17.007 | 23.525 | 23.133 | 23.298 | 19.434 | 13.339 | 12.521 | 9.434 | 13.957 | 8.418 | 8.938 | 6.769 | 14.743 | 10.426 | 11.041 | 5.692 | 11.902 | 10.773 | 9.535 | 9.481 | -1.275 | 5.2 | 9.142 | 11.649 | 2.188 | 0.52 | 4.989 | 5.576 | 5.082 | 3.687 |
Bedrijfsresultaat ratio
| 0.211 | 0.223 | 0.216 | 0.212 | 0.225 | 0.226 | 0.2 | 0.183 | 0.183 | 0.166 | 0.187 | 0.167 | 0.186 | 0.217 | 0.149 | 0.179 | 0.19 | 0.2 | 0.105 | 0.087 | 0.156 | 0.128 | 0.129 | 0.118 | 0.156 | 0.107 | 0.123 | 0.126 | 0.081 | 0.161 | 0.137 | 0.133 | 0.118 | 0.148 | 0.124 | 0.167 | 0.112 | 0.154 | 0.161 | 0.165 | 0.146 | 0.114 | 0.124 | 0.102 | 0.161 | 0.086 | 0.095 | 0.061 | 0.162 | 0.11 | 0.118 | 0.061 | 0.143 | 0.116 | 0.106 | 0.095 | -0.016 | 0.073 | 0.135 | 0.271 | 0.07 | 0.015 | 0.143 | 0.148 | 0.167 | 0.103 |
Totaal overige inkomsten en kosten netto
| -30.461 | -43.26 | -39.22 | -38.054 | -38.767 | -35.164 | -21.296 | -16.803 | -17.134 | -4.826 | -4.913 | -4.63 | -44.485 | -41.316 | -45.172 | 84.696 | -28.436 | -35.802 | -35.216 | 2.505 | -3.153 | -9.4 | -4.201 | 7.101 | -4.504 | -6.27 | -2.169 | 1.312 | -5.98 | -1.899 | -2.008 | 8.388 | -5.797 | -5.031 | -1.481 | -0.591 | -11.237 | -0.77 | -1.657 | 2.906 | -1.968 | -4.111 | -0.557 | -0.272 | -0.785 | -0.716 | -0.905 | -1.268 | -0.548 | -0.495 | -0.538 | -0.069 | -0.736 | -0.679 | -0.616 | -17.014 | 4.465 | -0.441 | 1.27 | 13.268 | -3.541 | -0.437 | 2.154 | 7.844 | -1.474 | -0.094 |
Inkomen voor belasting
| 140.257 | 153.432 | 115.368 | 118.95 | 118.84 | 128.709 | 101.313 | 89.188 | 75.064 | 69.465 | 78.45 | 65.782 | 65.099 | 80.669 | 50.555 | 60.882 | 57.314 | 60.814 | 28.622 | 21.207 | 41.022 | 34.44 | 33.353 | 30.55 | 38.114 | 23.043 | 25.068 | 28.647 | 15.278 | 29.833 | 24.369 | 24.318 | 17.111 | 22.498 | 18.015 | 26.909 | 15.411 | 22.177 | 21.62 | 22.146 | 18.084 | 12.351 | 11.964 | 9.162 | 13.172 | 7.702 | 8.033 | 5.501 | 14.195 | 9.931 | 10.503 | 5.513 | 11.167 | 10.094 | 8.919 | 8.799 | -1.836 | 4.759 | 8.718 | 11.322 | 1.952 | 0.103 | 4.562 | 5.138 | 4.517 | 3.227 |
Inkomen voor belasting ratio
| 0.173 | 0.174 | 0.161 | 0.161 | 0.17 | 0.178 | 0.165 | 0.154 | 0.149 | 0.155 | 0.176 | 0.156 | 0.171 | 0.204 | 0.135 | 0.168 | 0.179 | 0.19 | 0.093 | 0.071 | 0.142 | 0.118 | 0.12 | 0.105 | 0.146 | 0.095 | 0.113 | 0.116 | 0.069 | 0.151 | 0.127 | 0.126 | 0.104 | 0.139 | 0.115 | 0.158 | 0.101 | 0.145 | 0.151 | 0.156 | 0.136 | 0.106 | 0.118 | 0.099 | 0.152 | 0.079 | 0.085 | 0.05 | 0.156 | 0.105 | 0.113 | 0.059 | 0.134 | 0.109 | 0.099 | 0.088 | -0.024 | 0.067 | 0.129 | 0.263 | 0.063 | 0.003 | 0.13 | 0.136 | 0.148 | 0.09 |
Belastingkosten
| 31.842 | 33.982 | 29.822 | 38.98 | 33.64 | 31.839 | 24.17 | 21.346 | 13.155 | 16.164 | 16.633 | 10.106 | 14.882 | 19.631 | 10.545 | 14.349 | 14.319 | 11.364 | 6.89 | 5.214 | 5.168 | 9.885 | 7.591 | 0.733 | 9.441 | 4.417 | 5.264 | 3.139 | 3.729 | 6.239 | 5.594 | 3.302 | 3.057 | 4.797 | 3.972 | 1.728 | 4.87 | 5.522 | 4.375 | 3.326 | 6.352 | 2.215 | 3.587 | 1.953 | 2.493 | 0.625 | 0.761 | -0.686 | 3.328 | 2.39 | 2.237 | 1.194 | 2.649 | 1.882 | 2.257 | 2.009 | 0.098 | 1.04 | 2.131 | 3.038 | 0.532 | -0.371 | 1.084 | 1.166 | 1.242 | 0.777 |
Nettowinst
| 108.415 | 119.45 | 85.546 | 79.97 | 85.2 | 96.87 | 77.142 | 67.841 | 61.908 | 53.3 | 61.817 | 55.676 | 50.217 | 61.038 | 40.01 | 46.533 | 42.995 | 49.449 | 21.732 | 15.992 | 35.854 | 24.556 | 25.762 | 29.817 | 28.673 | 18.626 | 19.804 | 25.508 | 11.549 | 23.594 | 18.775 | 21.016 | 14.054 | 17.701 | 14.043 | 25.18 | 10.541 | 16.655 | 17.245 | 18.82 | 11.732 | 10.136 | 8.377 | 7.209 | 10.679 | 6.323 | 6.018 | 7.039 | 10.453 | 7.504 | 7.528 | 4.374 | 7.921 | 6.826 | 7.184 | 6.064 | 1.593 | 2.881 | 4.468 | 8.284 | 1.42 | 0.474 | 3.478 | 3.972 | 3.275 | 2.45 |
Nettowinstmarge
| 0.134 | 0.135 | 0.119 | 0.108 | 0.122 | 0.134 | 0.126 | 0.117 | 0.123 | 0.119 | 0.138 | 0.132 | 0.132 | 0.154 | 0.107 | 0.129 | 0.134 | 0.154 | 0.07 | 0.054 | 0.124 | 0.084 | 0.092 | 0.103 | 0.11 | 0.077 | 0.089 | 0.103 | 0.053 | 0.12 | 0.098 | 0.109 | 0.085 | 0.11 | 0.089 | 0.148 | 0.069 | 0.109 | 0.12 | 0.133 | 0.088 | 0.087 | 0.083 | 0.078 | 0.123 | 0.064 | 0.064 | 0.064 | 0.115 | 0.079 | 0.081 | 0.047 | 0.095 | 0.074 | 0.08 | 0.061 | 0.02 | 0.04 | 0.066 | 0.193 | 0.046 | 0.013 | 0.099 | 0.105 | 0.107 | 0.068 |
WPA (Winst Per Aandeel)
| 2.85 | 3.18 | 2.28 | 2.13 | 2.28 | 2.59 | 2.07 | 1.87 | 1.76 | 1.52 | 1.76 | 1.77 | 1.43 | 1.85 | 1.21 | 1.43 | 1.32 | 1.52 | 0.67 | 0.49 | 1.11 | 0.76 | 0.8 | 1 | 0.96 | 0.62 | 0.66 | 0.87 | 0.39 | 0.8 | 0.64 | 0.71 | 0.48 | 0.6 | 0.48 | 0.86 | 0.36 | 0.57 | 0.59 | 0.65 | 0.4 | 0.37 | 0.32 | 0.27 | 0.4 | 0.25 | 0.23 | 0.28 | 0.41 | 0.3 | 0.34 | 0.2 | 0.36 | 0.32 | 0.34 | 0.3 | 0.08 | 0.15 | 0.23 | 0.43 | 0.074 | 0.026 | 0.18 | 0.21 | 0.17 | 0.13 |
Verwaterde WPA
| 2.85 | 3.18 | 2.28 | 2.13 | 2.28 | 2.52 | 2.01 | 1.86 | 1.76 | 1.52 | 1.73 | 1.37 | 1.43 | 1.85 | 1.2 | 1.43 | 1.32 | 1.52 | 0.67 | 0.49 | 1.11 | 0.75 | 0.79 | 1 | 0.95 | 0.62 | 0.66 | 0.87 | 0.38 | 0.79 | 0.63 | 0.71 | 0.47 | 0.59 | 0.47 | 0.86 | 0.35 | 0.56 | 0.58 | 0.65 | 0.38 | 0.35 | 0.3 | 0.27 | 0.38 | 0.23 | 0.21 | 0.28 | 0.38 | 0.27 | 0.31 | 0.2 | 0.33 | 0.29 | 0.3 | 0.3 | 0.07 | 0.13 | 0.23 | 0.43 | 0.064 | 0.026 | 0.16 | 0.21 | 0.17 | 0.13 |
EBITDA
| 314.538 | 328.644 | 281.048 | 299.121 | 279.251 | 278.009 | 235.67 | 209.991 | 202.923 | 158.774 | 171.866 | 136.293 | 144.321 | 158.111 | 131.274 | 128.323 | 116.529 | 128.803 | 94.528 | 77.936 | 97.477 | 94.811 | 85.933 | 81.183 | 80.22 | 68.526 | 64.178 | 63.346 | 60.601 | 59.987 | 54.085 | 73.451 | 47.998 | 48.706 | 40.398 | 63.422 | 49.442 | 40.507 | 38.94 | 36.367 | 35.304 | 32.039 | 26.14 | 17.902 | 21.531 | 16.857 | 16.677 | 20.125 | 23.406 | 16.524 | 17.037 | 11.449 | 17.548 | 16.706 | 14.958 | 31.055 | -1.45 | 9.172 | 14.972 | -1.946 | 8.139 | 3.263 | 7.492 | -2.706 | 8.196 | 5.657 |
EBITDA ratio
| 0.389 | 0.373 | 0.392 | 0.404 | 0.398 | 0.384 | 0.385 | 0.363 | 0.402 | 0.354 | 0.385 | 0.323 | 0.379 | 0.399 | 0.352 | 0.354 | 0.363 | 0.402 | 0.306 | 0.262 | 0.338 | 0.326 | 0.308 | 0.28 | 0.307 | 0.282 | 0.289 | 0.257 | 0.276 | 0.305 | 0.282 | 0.381 | 0.292 | 0.302 | 0.257 | 0.373 | 0.325 | 0.265 | 0.272 | 0.257 | 0.266 | 0.275 | 0.259 | 0.193 | 0.248 | 0.172 | 0.177 | 0.182 | 0.258 | 0.174 | 0.183 | 0.122 | 0.211 | 0.18 | 0.166 | 0.311 | -0.019 | 0.129 | 0.222 | -0.045 | 0.261 | 0.092 | 0.214 | -0.072 | 0.269 | 0.158 |