Viking Supply Ships AB (publ)
SSE:VSSAB-B.ST
98 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 171.506 | 159.43 | 114.673 | 123.844 | 241.715 | 2,083.155 | 33.65 | 273.15 | 194.56 | 449.733 | 381.479 | 360.737 | 547.848 | 636.893 | 327.4 | 573.734 | 393.054 | 263.564 | 295.641 | 104.874 | 88.062 |
Kortetermijnbeleggingen
| 0 | -6.914 | -8.184 | -8.488 | -10.757 | 0 | 0 | 0 | 30.558 | 44.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 171.506 | 159.43 | 114.673 | 123.844 | 241.715 | 2,083.155 | 33.65 | 273.15 | 225.118 | 449.733 | 381.479 | 360.737 | 547.848 | 636.893 | 327.4 | 573.734 | 393.054 | 263.564 | 295.641 | 104.874 | 88.062 |
Nettovorderingen
| 47.879 | 102.933 | 67.686 | 52.713 | 104.805 | 212.61 | 77.626 | 109.214 | 181.47 | 410.006 | 258.642 | 290.927 | 537.264 | 0 | 379.212 | 354.649 | 426.403 | 327.959 | 283.95 | 131.858 | 132.836 |
Voorraad
| 27.901 | 21.495 | 11.918 | 5.287 | 8.983 | 11.442 | 19.757 | 22.425 | 26.454 | 37.195 | 46.483 | 44.42 | 69.397 | 40.873 | 58.48 | 31.668 | 54.936 | 32.934 | 35.106 | 18.299 | 15.72 |
Overige vlottende activa
| 21.146 | 0.001 | 4.176 | 4.532 | 7.59 | 309.874 | 100.316 | 152.017 | 208.959 | 615.207 | 370.812 | 441.057 | 13.61 | 435.637 | 7.775 | 190.499 | 52.088 | 22.912 | 141.439 | 68.661 | 72.629 |
Totaal vlottende activa
| 278.54 | 283.859 | 198.453 | 186.376 | 363.093 | 2,404.471 | 153.723 | 447.592 | 460.531 | 1,102.135 | 798.774 | 846.214 | 1,168.119 | 1,113.403 | 772.867 | 1,150.55 | 926.481 | 647.369 | 756.136 | 323.692 | 309.247 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 2,411.846 | 1,755.589 | 1,569.233 | 1,462.221 | 1,736.244 | 1,707.986 | 2,715.75 | 3,229.133 | 3,472.376 | 3,987.145 | 3,937.634 | 4,658.156 | 4,913.496 | 3,893.804 | 2,282.425 | 2,118.719 | 2,109.991 | 1,965.759 | 2,039.947 | 1,257.64 | 1,402.21 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.459 | 2.459 | 2.348 | 2.348 | 2.348 | 2.488 | 1.342 | 1.342 | 0.996 | 2.613 |
Immateriële activa
| 1.165 | 1.168 | 1.074 | 1.054 | 1.097 | 0 | 0 | 0 | 1.203 | 7.015 | 7.015 | 31.661 | 11.478 | 10.078 | 10.049 | 12.323 | 11.836 | 11.338 | 9.873 | 3.205 | 0 |
Goodwill en immateriële activa
| 1.165 | 1.168 | 1.074 | 1.054 | 1.097 | 0 | 0 | 0 | 1.203 | 7.015 | 7.015 | 34.12 | 13.937 | 12.426 | 12.397 | 14.671 | 14.324 | 12.68 | 11.215 | 4.201 | 2.613 |
Langetermijnbeleggingen
| 91.325 | 93.966 | 79.744 | 40.137 | 39.162 | 121.939 | 15.588 | 16.096 | -12.874 | 19.154 | 0.12 | 2.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| -5.066 | -93.966 | -79.744 | -40.137 | -39.162 | 0 | 0 | 0 | 0 | 40 | 40 | 74.417 | 105.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 10.132 | 93.966 | 79.744 | 40.137 | 39.162 | 0 | 0 | 0 | 195.303 | 104.181 | 100.668 | 129.446 | 81.457 | 126.464 | 104.712 | 64.302 | 73.086 | 117.947 | 64.078 | 234.24 | 245.739 |
Totaal niet-vlottende activa
| 2,509.402 | 1,850.723 | 1,650.051 | 1,503.412 | 1,776.503 | 1,829.925 | 2,731.338 | 3,245.229 | 3,656.008 | 4,157.495 | 4,085.437 | 4,898.522 | 5,114.467 | 4,032.694 | 2,399.534 | 2,197.692 | 2,197.401 | 2,096.386 | 2,115.24 | 1,496.081 | 1,650.562 |
Totaal activa
| 2,787.942 | 2,134.582 | 1,848.504 | 1,689.788 | 2,139.596 | 4,234.397 | 2,885.061 | 3,692.821 | 4,116.539 | 5,259.63 | 4,884.211 | 5,744.736 | 6,282.586 | 5,146.097 | 3,172.401 | 3,348.242 | 3,123.882 | 2,743.755 | 2,871.376 | 1,819.773 | 1,959.809 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 23.6 | 28.852 | 17.111 | 6.553 | 17.335 | 4.041 | 37.884 | 22.855 | 55.868 | 205.377 | 84.862 | 126.238 | 178.503 | 100.848 | 88.87 | 86.414 | 121.052 | 99.629 | 91.553 | 62.712 | 101.611 |
Kortlopende schulden
| 58.963 | 5.43 | 4.623 | 2.176 | 4.922 | -55.202 | 1,714.654 | 58.86 | 1,348.986 | 289.614 | 320.515 | 302.913 | 67.76 | 286.46 | 166.16 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.971 | 4.861 | 13.661 | 33.355 | 14.974 | 6.559 | 7.95 | 6.719 | 6.693 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 43.127 | 45.008 | 57.822 | 58.708 | 60.98 | 55.202 | 88.736 | 87.702 | 148.858 | 331.575 | 264.583 | 381.529 | 421.33 | 222.023 | 232.139 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 37.659 | 1.229 | -7.576 | 1.513 | -7.871 | 361.686 | 14.574 | 164.878 | 113.428 | -191.713 | -36.072 | -95.383 | 728.746 | -66.302 | -31.785 | 391.396 | 293.245 | 245.837 | 291.39 | 236.095 | 229.551 |
Totaal kortlopende verplichtingen
| 186.949 | 109.371 | 89.091 | 75.503 | 92.701 | 369.768 | 1,893.732 | 357.15 | 1,723.008 | 856.201 | 723.611 | 855.196 | 1,608.197 | 658.851 | 550.813 | 572.174 | 542.068 | 451.788 | 474.496 | 361.519 | 432.773 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 100.412 | 5.348 | 4.154 | 1.225 | 3.401 | 884.695 | 4.968 | 1,868.615 | 966.578 | 2,237.275 | 2,309.17 | 2,689.889 | 2,078.169 | 1,932.717 | 1,158.922 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.807 | 0 | 0 | 49.114 | 27.437 | 52.002 | 47.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.006 | 0 | 0 | 3.965 | 9.739 | 28.422 | 134.767 | 211.835 | 208.076 | 115.791 | 138.137 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 614.953 | 4.856 | 5.068 | 5.315 | 9.62 | 11.786 | 14.947 | 27.492 | 18.15 | 124.247 | 102.218 | 44.006 | 66.179 | 77.628 | 105.631 | 1,143.601 | 1,156.262 | 1,091.244 | 1,069.13 | 1,013.304 | 1,131.752 |
Totaal niet-vlottende verplichtingen
| 715.365 | 10.204 | 9.222 | 6.54 | 13.021 | 896.481 | 19.915 | 1,896.107 | 1,007.541 | 2,361.522 | 2,411.388 | 2,786.974 | 2,181.524 | 2,090.769 | 1,447.07 | 1,355.436 | 1,364.338 | 1,207.035 | 1,207.267 | 1,013.304 | 1,131.752 |
Totaal passiva
| 902.314 | 119.575 | 98.313 | 82.043 | 105.722 | 1,266.249 | 1,913.647 | 2,253.257 | 2,730.549 | 3,217.723 | 3,134.999 | 3,642.17 | 3,789.721 | 2,749.62 | 1,997.883 | 1,927.61 | 1,906.406 | 1,658.823 | 1,681.763 | 1,374.823 | 1,564.525 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 1,155.717 | 0 | 95.102 | 255.636 | 20.598 | 116.794 | 241.239 | 100.966 | 220.516 | 100.584 | 55.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 418.555 | 409.593 | 409.593 | 409.593 | 409.593 | 409.593 | 409.593 | 343.545 | 177.444 | 177.444 | 147.87 | 110.903 | 1,109.027 | 554.514 | 284.305 | 284.305 | 284.305 | 308.577 | 308.577 | 191.192 | 186.449 |
Ingehouden winsten
| 221.749 | 310.419 | 301.383 | 422.444 | 613.535 | 1,644.005 | -104.336 | 230.378 | 644.577 | 1,180.562 | 985.455 | 1,352.399 | 745.887 | 1,188.437 | 604.38 | 894.397 | 698.644 | 579.375 | 550.729 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 89.607 | 160.678 | -95.102 | -255.636 | -20.598 | -116.794 | -241.239 | -100.966 | -220.516 | -100.584 | -55.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 1,134.317 | 1,039.215 | 775.708 | 1,010.746 | 914.55 | 666.157 | 865.641 | 563.969 | 683.901 | 610.559 | 627.954 | 623.533 | 635.021 | 264.209 | 213.173 | 209.366 | 172.229 | 220.709 | 252 | 197.415 |
Totaal eigen vermogen van aandeelhouders
| 1,885.628 | 2,015.007 | 1,750.191 | 1,607.745 | 2,033.874 | 2,968.148 | 971.414 | 1,439.564 | 1,385.99 | 2,041.907 | 1,743.884 | 2,091.256 | 2,478.447 | 2,377.972 | 1,152.894 | 1,391.875 | 1,192.315 | 1,060.181 | 1,080.015 | 443.192 | 383.864 |
Totaal eigen vermogen
| 1,885.628 | 2,015.007 | 1,750.191 | 1,607.745 | 2,033.874 | 2,968.148 | 971.414 | 1,439.564 | 1,385.99 | 2,041.907 | 1,749.212 | 2,102.566 | 2,492.865 | 2,396.477 | 1,174.518 | 1,420.632 | 1,217.476 | 1,084.932 | 1,134.814 | 444.071 | 389.574 |
Totaal passiva en aandeelhoudersvermogen
| 2,787.942 | 2,134.582 | 1,848.504 | 1,689.788 | 2,139.596 | 4,234.397 | 2,885.061 | 3,692.821 | 4,116.539 | 5,259.63 | 4,884.211 | 5,744.736 | 6,282.586 | 5,146.097 | 3,172.401 | 3,348.242 | 3,123.882 | 2,743.755 | 2,871.376 | 1,819.773 | 1,959.809 |