Avensia AB (publ)
SSE:AVEN.ST
7.5 (SEK) • At close February 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 15.673 | 15.413 | 36.362 | 41.48 | 35.401 | 30.358 | 14.004 | 8.887 | 1.598 | 3.195 | 3.693 | 4.383 | 1.389 | 1.012 | 0.666 | 1.107 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 15.673 | 15.413 | 36.362 | 41.48 | 35.401 | 30.358 | 14.004 | 8.887 | 1.598 | 3.195 | 3.693 | 4.383 | 1.389 | 1.012 | 0.666 | 1.107 |
Net Receivables
| 84.607 | 91.066 | 102.463 | 77.579 | 74.506 | 51.967 | 40.957 | 27.792 | 24.755 | 17.646 | 21.746 | 11.812 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | -51.967 | -40.957 | 0 | -24.755 | -17.646 | -21.746 | -11.812 | 0 | 0 | 0 | 0 |
Other Current Assets
| 10.739 | 8.547 | 9.845 | 6.2 | 6.381 | 62.205 | 46.994 | 29.148 | 25.932 | 47.935 | 24.023 | 13.328 | 16.696 | 10.939 | 9.493 | 11.955 |
Total Current Assets
| 111.019 | 115.026 | 148.67 | 125.259 | 116.288 | 92.563 | 60.998 | 38.035 | 27.53 | 51.13 | 27.716 | 17.711 | 18.085 | 11.951 | 10.159 | 13.062 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 76.552 | 57.178 | 21.766 | 28.652 | 26.549 | 4.363 | 1.493 | 0.719 | 0.824 | 0.491 | 0.359 | 0.289 | 0.326 | 0.424 | 0.627 | 0.882 |
Goodwill
| 1.751 | 1.751 | 1.751 | 1.751 | 1.751 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1.824 | 3.74 | 5.934 | 10.272 | 6.315 | 3.445 | 4.831 | 4.682 | 3.501 | 0 | 2.163 | 2.17 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3.575 | 5.491 | 7.685 | 12.023 | 8.066 | 3.445 | 4.831 | 4.682 | 3.501 | 0 | 9.163 | 9.17 | 10.262 | 7.196 | 16.42 | 15.411 |
Long Term Investments
| 0.319 | 0.318 | 0.284 | 0.26 | 0.217 | 0 | -1.603 | -4.145 | -6.922 | 0 | -3.148 | 9.459 | -10.262 | -7.196 | -16.42 | -15.411 |
Tax Assets
| 6.797 | 4.768 | -0.284 | 0.705 | -0.217 | 0 | 1.603 | 4.145 | 6.922 | 4.839 | 3.148 | 1.891 | 1.11 | 0.32 | 0.428 | 0.196 |
Other Non-Current Assets
| 0 | 0 | -29.451 | 0 | -34.615 | 0 | 1.603 | 4.145 | 6.922 | 0 | 3.148 | -9.459 | 10.262 | 11.804 | 16.42 | 15.411 |
Total Non-Current Assets
| 87.243 | 67.755 | 29.735 | 41.64 | 34.832 | 7.808 | 7.927 | 9.546 | 11.247 | 5.33 | 12.67 | 11.35 | 11.698 | 12.548 | 17.475 | 16.489 |
Total Assets
| 198.262 | 182.781 | 178.405 | 166.899 | 151.12 | 100.371 | 68.925 | 47.581 | 38.777 | 56.46 | 40.386 | 29.061 | 29.783 | 24.499 | 27.634 | 29.551 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 17.693 | 23.978 | 24.718 | 17.987 | 9.754 | 13.957 | 12.314 | 4.399 | 6.741 | 4.85 | 3.141 | 0.854 | 0.42 | 0.737 | 1.312 | 0.932 |
Short Term Debt
| 12.681 | 11.095 | 9.534 | 8.733 | 8.129 | 13.957 | -2.205 | -1.713 | 1.69 | 0 | 0.802 | 2.87 | 1.593 | 4.072 | 1.518 | 2.045 |
Tax Payables
| 1.181 | 6.854 | 4.074 | 0.825 | 6.106 | 4.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.016 |
Deferred Revenue
| 9.388 | 14.826 | 45.823 | 42.125 | 38.539 | 3.607 | 2.205 | 1.713 | 7.129 | 0 | 14.849 | 10.015 | 13.268 | 9.5 | 7.503 | 6.816 |
Other Current Liabilities
| 72.647 | 60.928 | 20.835 | 20.03 | 13.782 | 20.186 | 25.088 | 14.715 | 3.142 | 26.584 | 5.651 | 4.869 | 6.576 | 6.143 | 4.014 | 3.496 |
Total Current Liabilities
| 112.409 | 110.827 | 100.91 | 88.875 | 70.204 | 51.707 | 37.402 | 19.114 | 18.702 | 31.434 | 24.443 | 18.608 | 21.857 | 20.452 | 14.347 | 13.289 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 59.874 | 41.012 | 6.211 | 13.836 | 13.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.68 |
Deferred Revenue Non-Current
| -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.04 | 0.043 | 3.124 | 3.355 | 3.046 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.399 | 0.496 | 0.626 |
Other Non-Current Liabilities
| 1.599 | 0.466 | 1.162 | 1.569 | 1.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 61.512 | 41.521 | 10.497 | 18.76 | 18.07 | 1.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.399 | 0.516 | 1.306 |
Total Liabilities
| 173.921 | 152.348 | 111.407 | 107.635 | 88.274 | 52.789 | 37.402 | 19.114 | 18.702 | 31.434 | 24.443 | 18.608 | 21.857 | 20.851 | 14.863 | 14.595 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0.343 | 0 | 0 | 0 | 0.024 | 0.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5.568 | 5.568 | 5.568 | 5.528 | 5.445 | 5.331 | 5.331 | 5.331 | 5.331 | 5.117 | 5.117 | 5.117 | 5.117 | 5.117 | 5.117 | 5.117 |
Retained Earnings
| 15.142 | 21.048 | 58.465 | 50.608 | 56.972 | 42.251 | 26.192 | 17.904 | 5.958 | 9.083 | 0.018 | -5.472 | -7.999 | -12.201 | -3.078 | -1.51 |
Accumulated Other Comprehensive Income/Loss
| 1.204 | 1.39 | 0.459 | -0.343 | 0.429 | 0.235 | 0.054 | -0.024 | -0.056 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2.427 | 2.427 | 2.506 | 3.128 | 0 | -0.235 | -0.054 | 5.232 | 8.786 | 10.808 | 10.808 | 10.808 | 10.808 | 10.732 | 10.732 | 11.349 |
Total Shareholders Equity
| 24.341 | 30.433 | 66.998 | 59.264 | 62.846 | 47.582 | 31.523 | 28.467 | 20.075 | 25.008 | 15.943 | 10.453 | 7.926 | 3.648 | 12.771 | 14.956 |
Total Equity
| 24.341 | 30.433 | 66.998 | 59.264 | 62.846 | 47.582 | 31.523 | 28.467 | 20.075 | 25.026 | 15.943 | 10.453 | 7.926 | 3.648 | 12.771 | 14.956 |
Total Liabilities & Shareholders Equity
| 198.262 | 182.781 | 178.405 | 166.899 | 151.12 | 100.371 | 68.925 | 47.581 | 38.777 | 56.46 | 40.386 | 29.061 | 29.783 | 24.499 | 27.634 | 29.551 |