Addtech AB (publ.)
SSE:ADDT-B.ST
235.2 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 798 | 606 | 437 | 420 | 363 | 295 | 192 | 178 | 140 | 83 | 69 | 72 | 50 | 50 | 50 | 84 | 78 | 73 | 110 | 159 | 121 | 97 | 92 | 151 |
Short Term Investments
| 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 798 | 606 | 437 | 420 | 363 | 295 | 192 | 178 | 140 | 83 | 69 | 72 | 50 | 50 | 50 | 84 | 78 | 73 | 110 | 159 | 121 | 97 | 92 | 151 |
Net Receivables
| 3,869 | 3,637 | 2,828 | 2,079 | 2,181 | 1,988 | 1,441 | 1,228 | 1,038 | 1,155.7 | 1,136.7 | 942.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 454 | 0 | 0 | 0 | 0 |
Inventory
| 3,125 | 3,326 | 2,569 | 1,661 | 1,642 | 1,417 | 1,118 | 942 | 874 | 849 | 709 | 675 | 650 | 556 | 465 | 589 | 527 | 451.9 | 391.1 | 356 | 298 | 313 | 347 | 376 |
Other Current Assets
| 150 | 131 | 2,931 | 2,161 | 2,261 | 2,065 | 66 | 1,286 | 1,098 | 0.3 | 0.3 | 0.1 | 850 | 735 | 584 | 663 | 691 | 649 | 520 | 1 | 362 | 373 | 407 | 472 |
Total Current Assets
| 7,792 | 7,700 | 5,937 | 4,242 | 4,266 | 3,777 | 2,817 | 2,406 | 2,112 | 2,088 | 1,915 | 1,690 | 1,550 | 1,341 | 1,099 | 1,336 | 1,296 | 1,173.9 | 1,021.1 | 970 | 781 | 783 | 846 | 999 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,325 | 1,179 | 1,057 | 1,008 | 936 | 270 | 207 | 190 | 168 | 198.3 | 186.7 | 165.8 | 156 | 162 | 141 | 170 | 180 | 177.9 | 180.2 | 184 | 147 | 159 | 176 | 211 |
Goodwill
| 4,716 | 3,935 | 3,306 | 2,727 | 1,997 | 1,767 | 1,456 | 1,101 | 856 | 903.3 | 785.2 | 696.2 | 0 | 0 | 0 | 0 | 0 | 219.8 | 141.7 | 144 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,750 | 2,377 | 2,062 | 1,769 | 1,243 | 1,186 | 1,007 | 791 | 642 | 639.9 | 557.5 | 495.6 | 0 | 793 | 554 | 606 | 521 | 139.3 | 67.9 | 12 | 35 | 29 | 13 | 0 |
Goodwill and Intangible Assets
| 7,466 | 6,312 | 5,368 | 4,496 | 3,240 | 2,953 | 2,463 | 1,892 | 1,498 | 1,543.2 | 1,342.7 | 1,191.8 | 1,012 | 793 | 554 | 606 | 521 | 359.1 | 209.6 | 156 | 35 | 29 | 13 | 0 |
Long Term Investments
| -39 | 35 | 35 | 31 | 37 | 25 | 17 | 19 | 21 | 20 | 17 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 39 | 45 | 30 | 29 | 27 | 20 | 15 | 8 | 6 | 4 | 3 | -10 | 0 | 0 | 1 | 0 | 0 | 2 | 3 | 5 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0.6 | 14.4 | 14 | 13 | 7 | 8 | 12 | 16 | 12 | 5 | 11 | 7 | 6 | 7 |
Total Non-Current Assets
| 8,865 | 7,571 | 6,490 | 5,564 | 4,240 | 3,268 | 2,702 | 2,109 | 1,693 | 1,765 | 1,550 | 1,372 | 1,182 | 968 | 703 | 784 | 713 | 555 | 404.8 | 350 | 193 | 195 | 195 | 218 |
Total Assets
| 16,657 | 15,271 | 12,427 | 9,806 | 8,506 | 7,045 | 5,519 | 4,515 | 3,805 | 3,853 | 3,465 | 3,062 | 2,732 | 2,309 | 1,802 | 2,120 | 2,009 | 1,728.9 | 1,425.9 | 1,320 | 974 | 978 | 1,041 | 1,217 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 1,537 | 1,668 | 1,321 | 972 | 1,028 | 955 | 694 | 622 | 570 | 619 | 556 | 480 | 489 | 405 | 307 | 321 | 188 | 354 | 332 | 274 | 219 | 0 | 0 | 0 |
Short Term Debt
| 1,333 | 1,096 | 2,048 | 1,162 | 462 | 1,277 | 958 | 910 | 721 | 573.1 | 579.6 | 586 | 362 | 173 | 31 | 191 | 0 | 150 | 38 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 210 | 164 | 122 | 151 | 159 | 87 | 61 | 45 | 23 | 40 | 38 | 33 | 42 | 26 | 32 | 52 | 372 | 41 | 40 | 28 | 6 | 0 | 0 | 0 |
Deferred Revenue
| 1,181 | 1,132 | 889 | 758 | 733 | 592 | 459 | 394 | 328 | 356.2 | 330.5 | 299 | 308 | 263 | 227 | 52 | 0 | 41 | 40 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,203 | 1,316 | 951 | 675 | 435 | 357 | 304 | 273 | 190 | 210.7 | 169.9 | 153 | 141 | 148 | 111 | 369 | 773 | 345 | 300 | 334 | 179 | 389 | 403 | 586 |
Total Current Liabilities
| 5,254 | 5,212 | 5,209 | 3,567 | 2,658 | 3,181 | 2,415 | 2,199 | 1,809 | 1,759 | 1,636 | 1,518 | 1,300 | 989 | 676 | 933 | 961 | 890 | 710 | 608 | 398 | 389 | 403 | 586 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 3,892 | 3,635 | 2,136 | 2,056 | 2,154 | 731 | 411 | 69 | 41 | 19.7 | 14.1 | 10.5 | 27 | 49 | 4 | 30 | 68 | 10 | 14 | 4 | 6 | 22 | 82 | 86 |
Deferred Revenue Non-Current
| 241 | 3,362 | 314 | 336 | 332 | 979 | 0 | 210 | 0 | 318 | 252 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 177 | 0 | 0 | 195 | 178 |
Deferred Tax Liabilities Non-Current
| 767 | 633 | 500 | 388 | 284 | 353 | 322 | 278 | 242 | 217 | 214 | 194 | 193 | 163 | 125 | 139 | 126 | 101 | 74 | 58 | 59 | 54 | 50 | 49 |
Other Non-Current Liabilities
| 25 | -3,144 | 9 | 9 | 2 | -719 | 240 | 18 | 199 | 0.3 | -0.1 | 0.5 | 195 | 186 | 183 | 185 | 178 | 172 | 163 | 8 | 97 | 78 | -112 | -103 |
Total Non-Current Liabilities
| 4,925 | 4,486 | 2,959 | 2,789 | 2,772 | 1,344 | 973 | 575 | 482 | 555 | 480 | 406 | 415 | 398 | 312 | 354 | 372 | 283 | 251 | 247 | 162 | 154 | 215 | 210 |
Total Liabilities
| 10,179 | 9,698 | 8,168 | 6,356 | 5,430 | 4,525 | 3,388 | 2,774 | 2,291 | 2,314 | 2,116 | 1,924 | 1,715 | 1,387 | 988 | 1,287 | 1,333 | 1,173 | 961 | 855 | 560 | 543 | 618 | 796 |
Equity: | ||||||||||||||||||||||||
Preferred Stock
| 0 | 4,742 | 3,794 | 3,180 | 2,838 | 2,347 | 0 | 25 | 77 | 18 | 44 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 51 | 53 | 56 | 56 | 56 |
Retained Earnings
| 4,959 | 4,347 | 3,399 | 2,785 | 2,443 | 1,952 | 1,603 | 1,331 | 1,161 | 1,127 | 979 | 795 | 629 | 532 | 380 | 347 | 260 | 145 | 56 | 112 | 64 | 64 | 53 | 149 |
Accumulated Other Comprehensive Income/Loss
| 6,426.9 | 442 | 137 | 39 | 180 | 123 | 87 | -25 | -77 | -18 | -44 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -5,462.9 | -4,398 | -3,450 | -2,836 | -2,494 | -2,003 | 344 | 319 | 267 | 326 | 300 | 276 | 324 | 324 | 372 | 424 | 353 | 350.9 | 351.9 | 297 | 293 | 312 | 308 | 210 |
Total Shareholders Equity
| 5,974 | 5,184 | 3,931 | 3,219 | 3,018 | 2,470 | 2,085 | 1,701 | 1,479 | 1,504 | 1,330 | 1,122 | 1,004 | 907 | 803 | 822 | 664 | 546.9 | 458.9 | 460 | 410 | 432 | 417 | 415 |
Total Equity
| 6,478 | 5,573 | 4,259 | 3,450 | 3,076 | 2,520 | 2,131 | 1,741 | 1,514 | 1,539 | 1,349 | 1,138 | 1,017 | 922 | 814 | 833 | 676 | 555.9 | 464.9 | 465 | 414 | 435 | 423 | 421 |
Total Liabilities & Shareholders Equity
| 16,657 | 15,271 | 12,427 | 9,806 | 8,506 | 7,045 | 5,519 | 4,515 | 3,805 | 3,853 | 3,465 | 3,062 | 2,732 | 2,309 | 1,802 | 2,120 | 2,009 | 1,728.9 | 1,425.9 | 1,320 | 974 | 978 | 1,041 | 1,217 |