Wallenstam AB (publ)
SSE:WALL-B.ST
46.24 (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
| 50 | 181 | 232 | 518 | 129 | 83 | 228 | 98 | 41 | 56 | 384 | 194 | 86 | 649 | 717 | 0 | 60 | 0 | 95.5 | 0 | 96.6 | 136.1 |
Kortetermijnbeleggingen
| 63 | 9 | 4 | 12 | 6 | 10 | 19 | 15 | 28 | 25 | 47 | 188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 113 | 190 | 236 | 530 | 135 | 93 | 247 | 113 | 69 | 81 | 431 | 382 | 86 | 649 | 717 | 0 | 60 | 0 | 95.5 | 0 | 96.6 | 136.1 |
Nettovorderingen
| 351 | 479 | 294 | 116 | 142 | 220 | 244 | 186 | 508 | 127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 77 | 217 | 123 | 126 | 175 | 317 | 606 | 734 | 32 | 601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 7 | 1 | 2 | 2 | 15 | 58 | 30 | 89 | 100 | 70 | 59 | 49 | 76 | 35 | 86 | 425 | 28 | 309 | 33.8 | 454 | 112.4 | 86.9 |
Totaal vlottende activa
| 548 | 887 | 655 | 774 | 467 | 688 | 1,127 | 1,122 | 709 | 879 | 780 | 774 | 462 | 902 | 964 | 425 | 231 | 309 | 254.2 | 454 | 298.8 | 286.7 |
Niet-vlottende activa: | ||||||||||||||||||||||
Materiële vaste activa, netto
| 1,074 | 1,108 | 1,029 | 1,096 | 1,162 | 1,213 | 730 | 1,325 | 1,415 | 1,820 | 2,026 | 1,949 | 27,891 | 24,864 | 740 | 711 | 18,913 | 19,031 | 919.5 | 9,744 | 10.2 | 10.6 |
Goodwill
| 1,088 | 907 | 669 | 0 | 0 | 0 | 761 | 815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 550 | 19 | 18 | 19 | 18 | 19 | 18 | 15 | 14 | 7 | 7 | 8 | 9 | 6 | 5 | 0 | 9 | 0 | 9.8 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 550 | 19 | 18 | 19 | 18 | 19 | 18 | 15 | 14 | 7 | 7 | 8 | 9 | 6 | 5 | 0 | 9 | 0 | 9.8 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 250 | 307 | 667 | 327 | 279 | 166 | 78 | 95 | 76 | 78 | 62 | 214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 1,088 | 64,729 | 64,332 | 58,365 | 54,689 | 46,178 | 44,434 | 40,217 | 824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 63,331 | -2 | -3 | -1 | -1,926 | -2 | -2,714 | -3,372 | 31,568 | 28,973 | 29,562 | 28,268 | 605 | 379 | 21,145 | 19,113 | 594 | 424 | 16,146.7 | 100 | 9,210.3 | 7,262 |
Totaal niet-vlottende activa
| 66,293 | 66,161 | 66,043 | 59,806 | 54,222 | 47,574 | 42,546 | 38,280 | 33,897 | 30,878 | 31,657 | 30,439 | 28,505 | 25,249 | 21,890 | 19,824 | 19,516 | 19,455 | 17,076 | 9,844 | 9,220.5 | 7,272.6 |
Totaal activa
| 66,841 | 67,049 | 66,698 | 60,581 | 54,689 | 48,262 | 43,673 | 39,402 | 34,606 | 31,757 | 32,437 | 31,213 | 28,967 | 26,151 | 22,854 | 20,249 | 19,747 | 19,764 | 17,330.2 | 10,298 | 9,519.3 | 7,559.3 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||
Crediteuren
| 118 | 180 | 204 | 268 | 238 | 166 | 128 | 134 | 166 | 152 | 179 | 182 | 144 | 183 | 207 | 0 | 91 | 0 | 350.1 | 0 | 54.5 | 58.1 |
Kortlopende schulden
| 25,018 | 23,152 | 21,352 | 20,886 | 19,999 | 12,699 | 16,269 | 15,074 | 13,554 | 13,850 | 15,640 | 14,552 | 11,527 | 9,047 | 7,388 | 0 | 4,069 | 477 | 0 | 316 | 0 | 0 |
Belastingschulden
| 2 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 571 | 490 | 406 | 427 | 415 | 342 | 344 | 337 | 360 | 391 | 357 | 327 | 370 | 499 | 485 | 0 | 210 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 75 | 75 | 406 | 48 | 38 | 130 | 43 | 37 | 170 | 107 | 37 | 180 | 42 | 39 | 42 | 0 | 43 | 0 | 3,709.3 | 0 | 636 | 170.2 |
Totaal kortlopende verplichtingen
| 25,782 | 23,897 | 22,368 | 21,629 | 20,690 | 13,337 | 16,784 | 15,582 | 14,250 | 14,500 | 16,213 | 15,241 | 12,083 | 9,768 | 8,122 | 0 | 4,413 | 477 | 4,059.4 | 316 | 690.5 | 228.3 |
Langlopende verplichtingen: | ||||||||||||||||||||||
Langetermijnschulden
| 4,601 | 5,641 | 6,965 | 6,898 | 4,303 | 8,545 | 2,432 | 1,399 | 1,599 | 1,228 | 1,064 | 1,490 | 3,766 | 4,413 | 4,797 | 0 | 5,398 | 9,871 | 5,455.5 | 8,162 | 51.8 | 45.7 |
Uitgestelde opbrengsten niet-vlottend
| 112 | 100 | 221 | 664 | 250 | 173 | 25,024 | 979 | 862 | 1,029 | 266 | 520 | 0 | 0 | 96 | 0 | 0 | 0 | 164.4 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5,830 | 5,963 | 6,358 | 5,811 | 5,322 | 4,595 | 4,146 | 3,568 | 2,716 | 2,063 | 2,014 | 2,006 | 0 | 2,135 | 1,379 | 1,146 | 1,673 | 1,622 | 1,749.3 | 0 | 63.6 | 330.2 |
Overige niet-vlottende verplichtingen
| 16 | 16 | 19 | 22 | 330 | 1 | -24,123 | 86 | 76 | 54 | 40 | 63 | 2,823 | 52 | 6 | -1,146 | 6 | 60 | 0.1 | 97 | 7,589 | 6,111.6 |
Totaal niet-vlottende verplichtingen
| 10,559 | 11,720 | 13,563 | 13,395 | 10,205 | 13,314 | 7,479 | 6,032 | 5,253 | 4,374 | 3,384 | 4,079 | 6,589 | 6,600 | 6,278 | 12,221 | 7,077 | 11,553 | 7,369.3 | 8,259 | 7,704.4 | 6,487.5 |
Totaal passiva
| 36,341 | 35,617 | 35,931 | 35,024 | 30,895 | 26,651 | 24,263 | 21,614 | 19,503 | 18,874 | 19,597 | 19,320 | 18,672 | 16,368 | 14,400 | 12,221 | 11,490 | 12,030 | 11,428.7 | 8,575 | 8,394.9 | 6,715.8 |
Eigen vermogen: | ||||||||||||||||||||||
Preferente aandelen
| 3 | 3 | 3 | 24,950 | 23,204 | 21,081 | 18,880 | 17,246 | 0 | 14 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 165 | 165 | 165 | 165 | 165 | 165 | 165 | 170 | 170 | 170 | 170 | 172 | 115 | 118 | 118 | 0 | 124 | 0 | 131 | 0 | 148.1 | 161.2 |
Ingehouden winsten
| 29,979 | 30,911 | 30,247 | 24,950 | 23,204 | 21,081 | 18,880 | 17,246 | 14,586 | 12,368 | 12,323 | 11,364 | 9,829 | 9,320 | 8,051 | 0 | 7,704 | 0 | 6,182 | 0 | 456.8 | 306.5 |
Overige gereserveerde algehele resultaten
| -3 | -3 | -3 | 84 | 64 | 21,611 | 19,410 | 17,788 | 529 | -14 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 356 | 356 | 355 | -24,592 | -22,845 | -42,329 | -37,927 | -34,674 | -194 | 345 | 347 | 357 | 351 | 345 | 285 | 8,028 | 429 | 7,734 | -411.5 | 1,723 | 519.5 | 375.8 |
Totaal eigen vermogen van aandeelhouders
| 30,500 | 31,432 | 30,767 | 25,557 | 23,792 | 21,609 | 19,408 | 17,776 | 15,091 | 12,883 | 12,840 | 11,893 | 10,295 | 9,783 | 8,454 | 8,028 | 8,257 | 7,734 | 5,901.5 | 1,723 | 1,124.4 | 843.5 |
Totaal eigen vermogen
| 60,006 | 60,035 | 58,848 | 52,811 | 23,794 | 21,611 | 19,410 | 17,788 | 15,103 | 12,883 | 12,842 | 11,896 | 10,295 | 9,783 | 8,454 | 8,028 | 8,257 | 7,734 | 5,901.5 | 1,723 | 1,124.4 | 843.5 |
Totaal passiva en aandeelhoudersvermogen
| 66,841 | 67,049 | 66,698 | 60,581 | 54,689 | 48,262 | 43,673 | 39,402 | 34,606 | 31,757 | 32,437 | 31,213 | 28,967 | 26,151 | 22,854 | 20,249 | 19,747 | 19,764 | 17,330.2 | 10,298 | 9,519.3 | 7,559.3 |