L E Lundbergföretagen AB (publ)
SSE:LUND-B.ST
558.6 (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
| 2,030 | 2,790 | 2,211 | 1,608 | 2,628 | 1,466 | 880 | 1,491 | 818 | 888 | 1,000 | 1,767 | 1,198 | 743 | 1,158 | 1,488 | 694 | 575 | 705 | 428 | 794 | 528 |
Short Term Investments
| 0 | -5,020 | -124,060 | -114,286 | 571 | 543 | 599 | 597 | 503 | 487 | 429 | 309 | -49,645 | -42,772 | -38,354 | 0 | 0 | -34,646 | 0 | -155 | -229 | -218 |
Cash and Short Term Investments
| 2,030 | 2,790 | 2,211 | 1,608 | 3,199 | 2,009 | 1,479 | 2,088 | 1,321 | 1,375 | 1,429 | 2,076 | 1,198 | 743 | 1,158 | 1,488 | 694 | 575 | 705 | 428 | 794 | 528 |
Net Receivables
| 3,388 | 10,149 | 3,289 | 3,655 | 2,959 | 3,133 | 2,567 | 3,072 | 2,749 | 0 | 0 | 0 | 3,320 | 5,850 | 3,366 | 3,305 | 3,051 | 6,708 | 3,335 | 2,833 | 2,640 | 2,896 |
Inventory
| 6,264 | 6,070 | 5,121 | 4,468 | 3,582 | 3,744 | 3,013 | 3,156 | 3,256 | 3,321 | 3,238 | 3,315 | 3,827 | 3,656 | 3,138 | 3,565 | 3,334 | 2,893 | 2,825 | 2,727 | 2,458 | 2,321 |
Other Current Assets
| -11,682 | -1 | -10,622 | -1 | -1 | 3,473 | 3,053 | 1 | -1 | 2,964 | 2,778 | 2,982 | 99 | 173 | 93 | 777 | 652 | 107 | 170 | 165 | 189 | 432 |
Total Current Assets
| 13,000 | 19,008 | 11,686 | 9,730 | 9,739 | 9,226 | 7,545 | 8,317 | 7,325 | 7,660 | 7,445 | 8,373 | 8,444 | 10,422 | 7,755 | 9,135 | 7,731 | 10,283 | 7,035 | 6,153 | 6,081 | 6,177 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,389 | 11,146 | 10,695 | 10,234 | 9,900 | 9,115 | 9,129 | 9,440 | 10,374 | 11,315 | 12,142 | 12,579 | 12,547 | 11,921 | 12,515 | 13,244 | 13,018 | 13,804 | 14,342 | 32,348 | 32,556 | 33,112 |
Goodwill
| 441 | 441 | 441 | 438 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 693 | 604 | 726 | 769 | 227 | 168 | 92 | 87 | 107 | 114 | 59 | 57 | 0 | 102 | 110 | 192 | 128 | 713 | 745 | 620 | 584 | 619 |
Goodwill and Intangible Assets
| 693 | 604 | 726 | 769 | 227 | 168 | 175 | 170 | 190 | 197 | 142 | 140 | 109 | 102 | 110 | 192 | 128 | 713 | 745 | 620 | 584 | 619 |
Long Term Investments
| 61,094 | 55,990 | 179,406 | 159,275 | 41,421 | 32,288 | 34,444 | 31,740 | 24,736 | 23,288 | 20,466 | 17,050 | 64,022 | 59,018 | 52,351 | 0 | 0 | 47,776 | 0 | 7,339 | 6,692 | 6,532 |
Tax Assets
| 3 | 2 | 3 | 1 | 1 | 1 | 1 | 4 | 6 | 1 | 2 | 2 | 194 | 210 | 304 | 361 | 320 | 358 | 331 | 411 | 414 | 344 |
Other Non-Current Assets
| 129,925 | 125,005 | 2 | 2 | 114,015 | 84,944 | 77,888 | 72,489 | 66,165 | 60,123 | 56,105 | 52,119 | 104 | 195 | 1 | 48,133 | 55,507 | 1 | 43,308 | 1 | -47 | -1 |
Total Non-Current Assets
| 203,104 | 192,747 | 190,832 | 170,281 | 165,564 | 126,516 | 121,637 | 113,843 | 101,471 | 94,924 | 88,857 | 81,890 | 76,976 | 71,446 | 65,281 | 61,930 | 68,973 | 62,652 | 58,726 | 40,719 | 40,199 | 40,606 |
Total Assets
| 216,104 | 211,755 | 202,518 | 180,011 | 175,302 | 135,742 | 129,182 | 122,160 | 108,796 | 102,584 | 96,301 | 90,263 | 85,420 | 81,868 | 73,036 | 71,065 | 76,704 | 72,935 | 65,761 | 46,872 | 46,280 | 46,783 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 3,762 | 4,184 | 3,190 | 2,750 | 2,513 | 2,499 | 2,175 | 1,937 | 2,089 | 2,081 | 2,178 | 2,396 | 2,790 | 2,642 | 2,032 | 2,403 | 2,458 | 2,219 | 2,358 | 1,610 | 1,284 | 1,581 |
Short Term Debt
| 4,696 | 5,699 | 3,483 | 3,071 | 5,854 | 6,251 | 6,349 | 7,685 | 4,871 | 5,672 | 5,259 | 6,934 | 0 | 0 | 0 | 0 | 0 | 5,765 | 5,987 | 2,191 | 7,122 | 7,003 |
Tax Payables
| 182 | 189 | 181 | 243 | 311 | 100 | 99 | 114 | 141 | 339 | 184 | 153 | 17 | 214 | 222 | 103 | 77 | 111 | 255 | 310 | 210 | 407 |
Deferred Revenue
| 545 | 550 | 2,141 | 2,362 | 2,169 | 100 | 1,858 | 2,018 | 2,150 | 2,199 | 1,765 | 1,738 | 0 | 0 | 0 | 0 | 0 | 1,303 | 1,363 | 1,257 | 1,335 | 1,492 |
Other Current Liabilities
| 2,538 | 3,102 | 407 | 363 | 311 | 2,115 | 299 | 367 | 285 | 190 | 214 | 219 | 5,836 | 6,644 | 5,119 | 8,610 | 6,969 | 903 | 616 | 2,472 | -2,557 | -2,421 |
Total Current Liabilities
| 11,541 | 13,535 | 9,221 | 8,546 | 10,847 | 10,965 | 10,681 | 12,007 | 9,395 | 10,142 | 9,416 | 11,287 | 8,626 | 9,286 | 7,151 | 11,013 | 9,427 | 10,190 | 10,324 | 7,530 | 7,184 | 7,655 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 14,100 | 15,140 | 18,655 | 17,956 | 14,107 | 10,100 | 8,450 | 8,350 | 10,700 | 10,400 | 10,515 | 8,089 | 10,128 | 9,552 | 9,785 | 9,317 | 8,052 | 6,403 | 6,674 | 4,039 | 0 | 0 |
Deferred Revenue Non-Current
| 545 | 550 | 635 | 752 | 881 | 725 | 923 | 1,152 | 1,070 | 1,290 | 916 | 1,045 | 941 | 866 | 1,688 | 1,520 | 987 | 1,056 | 361 | 833 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 28,546 | 28,452 | 26,717 | 23,913 | 23,975 | 18,050 | 17,739 | 16,564 | 14,819 | 13,628 | 13,271 | 12,298 | 14,236 | 13,270 | 11,454 | 11,491 | 13,142 | 11,580 | 10,738 | 6,719 | 6,826 | 6,680 |
Other Non-Current Liabilities
| 1,041 | 139 | 125 | 121 | 82 | 58 | 37 | 47 | 22 | 21 | 19 | 13 | 5 | 4 | 8 | 11 | 11 | 11 | 267 | 2,280 | 6,426 | 6,951 |
Total Non-Current Liabilities
| 44,232 | 44,281 | 46,132 | 42,742 | 39,045 | 28,933 | 27,149 | 26,113 | 26,611 | 25,339 | 24,721 | 21,445 | 25,310 | 23,692 | 22,935 | 22,339 | 22,192 | 19,050 | 18,040 | 13,871 | 13,252 | 13,631 |
Total Liabilities
| 55,772 | 57,816 | 55,353 | 51,288 | 49,892 | 39,898 | 37,830 | 38,120 | 36,006 | 35,481 | 34,137 | 32,732 | 33,936 | 32,978 | 30,086 | 33,352 | 31,619 | 29,240 | 28,364 | 21,401 | 20,436 | 21,286 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 89,838 | 83,981 | 83,288 | 72,728 | 68,528 | 57,889 | 56,307 | 50,267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,480 | 2,480 | 2,480 | 2,480 | 2,480 | 2,480 | 1,240 | 1,240 | 1,240 | 1,240 | 1,240 | 1,240 | 1,240 | 621 | 621 | 621 | 621 | 621 | 621 | 621 | 621 | 621 |
Retained Earnings
| 89,838 | 83,981 | 83,288 | 72,728 | 68,528 | 57,889 | 56,307 | 50,267 | 38,751 | 34,918 | 32,381 | 29,908 | 27,099 | 25,293 | 23,139 | 19,970 | 22,890 | 20,767 | 18,091 | 1,010 | 822 | 1,100 |
Accumulated Other Comprehensive Income/Loss
| 15,240 | 13,358 | 13,813 | 10,044 | 10,188 | 95,844 | 91,352 | 84,040 | 8,034 | 7,673 | 6,132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -89,838 | -83,981 | -83,288 | -72,728 | -68,528 | -149,939 | -142,610 | -128,708 | -1 | 0 | 0 | 4,733 | 2,630 | 4,445 | 1,666 | -17,514 | -15,872 | -14,609 | -13,951 | -1,910 | -3,179 | -3,658 |
Total Shareholders Equity
| 107,558 | 99,819 | 99,581 | 85,252 | 81,196 | 64,163 | 62,596 | 57,106 | 48,024 | 43,831 | 39,753 | 35,881 | 30,969 | 30,359 | 25,426 | 3,077 | 7,639 | 6,779 | 4,761 | -279 | -1,736 | -1,937 |
Total Equity
| 160,332 | 153,939 | 147,165 | 128,723 | 125,410 | 95,844 | 91,352 | 84,040 | 72,790 | 67,103 | 62,164 | 57,531 | 51,484 | 48,890 | 42,950 | 20,395 | 26,362 | 25,237 | 21,079 | 12,596 | 12,054 | 11,780 |
Total Liabilities & Shareholders Equity
| 216,104 | 211,755 | 202,518 | 180,011 | 175,302 | 135,742 | 129,182 | 122,160 | 108,796 | 102,584 | 96,301 | 90,263 | 85,420 | 81,868 | 73,036 | 71,065 | 76,704 | 72,935 | 65,761 | 46,872 | 46,280 | 46,783 |