Atrium Ljungberg AB (publ)
SSE:ATRLJ-B.ST
194.7 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 119 | 380 | 719 | 279 | 457 | 335 | 344 | 276 | 389.4 | 414.8 | 186.6 | 188.5 | 274.2 | 439.3 | 232.6 | 178.365 | 92.64 | 278.215 | 103.243 | 138.61 | 329.306 | 0.248 |
Short Term Investments
| 0 | 0 | -50,529 | -46,211 | -82 | 0 | 0 | 0 | -30,841.2 | -28,163.4 | -25,024.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 119 | 380 | 719 | 279 | 457 | 335 | 344 | 276 | 389.4 | 414.8 | 186.6 | 188.5 | 274.2 | 439.3 | 232.6 | 178.365 | 92.64 | 278.215 | 103.243 | 138.61 | 329.306 | 0.248 |
Net Receivables
| 715 | 390 | 371 | 456 | 412 | 215 | 1,274 | 269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,693 | 1,409 | 1,254 | 1,308 | 997 | 891 | 870 | -269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -2,527 | 2 | -2,344 | -2,043 | -1 | 323 | -1 | 357 | 405.4 | 378.6 | 0.1 | 370.9 | 564.1 | 275.5 | 424 | 139.213 | 833.395 | 211.85 | 25.802 | 3.87 | 19.132 | 0.114 |
Total Current Assets
| 2,290 | 2,181 | 2,475 | 2,021 | 1,865 | 1,549 | 2,487 | 633 | 794.8 | 793.4 | 1,509.6 | 559.4 | 838.3 | 714.8 | 656.6 | 593.238 | 1,114.223 | 623.449 | 236.407 | 223.92 | 389.111 | 0.4 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,324 | 33 | 1,057 | 1,208 | 1,341 | 32 | 28 | 20 | 18.1 | 17.5 | 16.9 | 19.6 | 23.8 | 10.3 | 9.1 | 13.948 | 9.504 | 7.704 | 11.118 | 3,322.56 | 3,150.392 | 2,866.599 |
Goodwill
| 140 | 165 | 165 | 165 | 225 | 225 | 240 | 263 | 263 | 274.1 | 274.2 | 307.6 | 389.8 | 389.8 | 406.7 | 458.308 | 484.51 | 521.539 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 1,277 | 1,025 | 1,179 | 1,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 140 | 1,442 | 165 | 165 | 225 | 225 | 240 | 263 | 263 | 274.1 | 274.2 | 307.6 | 389.8 | 389.8 | 406.7 | 458.308 | 484.51 | 521.539 | 0 | 0 | 0 | 0 |
Long Term Investments
| 762 | 1,572 | 50,531 | 46,217 | 87 | 0 | 39,991 | 36,064 | 30,841.3 | 28,163.5 | 25,024.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 717 | -1,572 | 58 | 5 | -87 | 2 | 6 | 22 | 30 | 27 | 5.1 | 3.6 | 26.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 56,545 | 60,242 | -1 | -1 | 47,632 | 43,320 | 11 | -1 | -0.1 | 0.1 | 0.1 | 24,576.7 | 21,897.5 | 20,094.7 | 18,759.8 | 19,059.552 | 18,809.608 | 16,868.677 | 4,998.01 | 6.739 | 9.696 | 618.386 |
Total Non-Current Assets
| 59,488 | 61,717 | 51,810 | 47,594 | 49,198 | 43,579 | 40,276 | 36,368 | 31,152.3 | 28,482.2 | 25,320.7 | 24,907.5 | 22,337.5 | 20,494.8 | 19,175.6 | 19,531.808 | 19,303.622 | 17,397.92 | 5,009.128 | 3,329.299 | 3,160.088 | 3,484.985 |
Total Assets
| 61,779 | 63,898 | 54,285 | 49,615 | 51,062 | 45,128 | 42,763 | 37,001 | 31,947.2 | 29,275.6 | 26,830.3 | 25,466.9 | 23,175.8 | 21,209.6 | 19,832.2 | 20,125.046 | 20,417.845 | 18,021.369 | 5,245.535 | 3,553.219 | 3,549.199 | 3,485.385 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 169 | 214 | 286 | 192 | 205 | 208 | 206 | 188 | 155.3 | 130 | 118.7 | 177.9 | 149.5 | 0 | 0 | 170.143 | 129.369 | 155.3 | 71.944 | 87.131 | 40.267 | 0.064 |
Short Term Debt
| 1,092 | -501 | -495 | -747 | -560 | 18,506 | 1,832 | 1,970 | 2,285.4 | 2,510.3 | 1,753.6 | 2,802.4 | 1,881.3 | 1,736.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 58 | 61 | 4 | 152 | 76 | 18 | 16 | 15 | 123.6 | 118 | 227.9 | 103.3 | 0 | 0 | 0 | 190.957 | 116.186 | 14.694 | 11.298 | 10.911 | 14.971 | 0.022 |
Deferred Revenue
| 516 | 501 | 495 | 747 | 560 | -18,506 | 544 | 527 | 605 | 567.9 | 714.3 | 649.9 | 523.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -516 | 860 | 746 | 1,093 | 881 | 569 | 455 | 45 | 44.1 | 1,119.6 | 22 | 21.5 | 384.7 | 629.8 | 2,909.2 | 2,552.222 | 2,872.366 | 4,228.772 | 653.363 | -87.131 | -40.267 | -0.064 |
Total Current Liabilities
| 1,261 | 1,074 | 1,032 | 1,285 | 1,086 | 777 | 3,037 | 2,730 | 3,089.8 | 4,327.8 | 2,608.6 | 3,651.7 | 2,939.3 | 2,366.7 | 2,909.2 | 2,722.365 | 3,001.735 | 4,384.072 | 725.307 | 87.131 | 40.267 | 0.064 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 24,966 | 26,666 | 21,586 | 20,084 | 21,516 | 18,506 | 16,415 | 13,125 | 10,976 | 9,807.1 | 10,660.2 | 8,810.9 | 7,839.6 | 7,373.6 | 6,444.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 516 | 126 | 98 | 81 | 76 | 66 | 57 | 46 | 30 | 25.2 | 22.6 | 20.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,064 | 6,661 | 5,621 | 4,686 | 5,106 | 4,598 | 4,531 | 4,010 | 3,275.3 | 2,677.5 | 2,515.7 | 2,364.5 | 2,612.5 | 2,320.4 | 2,046.1 | 2,220.041 | 2,637.584 | 2,337.347 | 645.134 | 149.333 | 131.735 | 0.114 |
Other Non-Current Liabilities
| 1,453 | 229 | 407 | 810 | 492 | 485 | 500 | 914 | 623.3 | 848.4 | 2.5 | 363.7 | 243.9 | 49.7 | 17.2 | 6,686.854 | 5,519.131 | 3,494.811 | 1,671.183 | -149.333 | -131.735 | -0.114 |
Total Non-Current Liabilities
| 32,999 | 33,682 | 27,712 | 25,661 | 27,190 | 23,655 | 21,503 | 18,095 | 14,904.6 | 13,358.2 | 13,201 | 11,559.9 | 10,696 | 9,743.7 | 8,507.4 | 8,906.895 | 8,156.715 | 5,832.158 | 2,316.317 | 149.333 | 131.735 | 0.114 |
Total Liabilities
| 34,260 | 34,756 | 28,744 | 26,946 | 28,276 | 24,432 | 24,540 | 20,825 | 17,994.4 | 17,686 | 15,809.6 | 15,211.6 | 13,635.3 | 12,110.4 | 11,416.6 | 11,629.26 | 11,158.45 | 10,216.23 | 3,041.624 | 2,613.045 | 2,640.514 | 3,484.524 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 23,226 | 1 | 21,248 | 4 | 14 | 16,429 | 13,969 | 11,937 | 69 | 87.8 | 113.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 333 | 0 | 0 | 333.052 | 333.052 | 333.052 | 154.412 | 154.412 | 154.412 | 0.154 |
Retained Earnings
| 23,226 | 24,849 | 21,248 | 18,380 | 18,506 | 16,429 | 13,969 | 11,937 | 9,728.5 | 7,384.6 | 6,841.2 | 6,103.8 | 5,411.4 | 0 | 0 | 4,269.931 | 4,936.449 | 3,512.058 | 2,035.955 | 93.254 | 101.528 | 0.104 |
Accumulated Other Comprehensive Income/Loss
| 27,519 | -1 | 25,541 | -4 | -14 | 20,696 | 18,223 | 16,176 | -69 | -87.8 | -113.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -46,785 | 3,960 | -42,829 | 3,956 | 3,947 | -33,191 | -28,271 | -24,207 | 3,891.3 | 3,872 | 3,846.5 | 3,818.5 | 3,796.1 | 9,099.2 | 8,415.6 | 3,892.803 | 3,989.894 | 3,960.029 | 13.544 | 692.508 | 652.745 | 0.603 |
Total Shareholders Equity
| 27,519 | 29,142 | 25,541 | 22,669 | 22,786 | 20,696 | 18,223 | 16,176 | 13,952.8 | 11,589.6 | 11,020.7 | 10,255.3 | 9,540.5 | 9,099.2 | 8,415.6 | 8,495.786 | 9,259.395 | 7,805.139 | 2,203.911 | 940.174 | 908.685 | 0.861 |
Total Equity
| 53,662 | 55,428 | 46,408 | 42,474 | 43,845 | 38,867 | 34,294 | 29,025 | 13,952.8 | 11,589.6 | 11,020.7 | 10,255.3 | 9,540.5 | 9,099.2 | 8,415.6 | 8,495.786 | 9,259.395 | 7,805.139 | 2,203.911 | 940.174 | 908.685 | 0.861 |
Total Liabilities & Shareholders Equity
| 61,779 | 63,898 | 54,285 | 49,615 | 51,062 | 45,128 | 42,763 | 37,001 | 31,947.2 | 29,275.6 | 26,830.3 | 25,466.9 | 23,175.8 | 21,209.6 | 19,832.2 | 20,125.046 | 20,417.845 | 18,021.369 | 5,245.535 | 3,553.219 | 3,549.199 | 3,485.385 |