Nolato AB (publ)
SSE:NOLA-B.ST
43.9 (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
| 688 | 1,011 | 1,448 | 1,487 | 1,362 | 953 | 669 | 411 | 403 | 256 | 318 | 272 | 124 | 239 | 172 | 168 | 62 | 131 | 163 | 134 | 228 | 176 |
Short Term Investments
| 13 | 4 | 1 | 27 | 5 | 5 | 8 | 10 | 7 | 0 | 0 | 0 | 0 | 0 | 375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 688 | 1,011 | 1,448 | 1,487 | 1,362 | 953 | 669 | 411 | 403 | 256 | 318 | 272 | 124 | 239 | 172 | 168 | 62 | 131 | 163 | 134 | 228 | 176 |
Net Receivables
| 1,525 | 1,905 | 2,049 | 1,546 | 1,304 | 1,118 | 1,322 | 974 | 978 | 755 | 598 | 682 | 0 | 694 | 0 | 0 | 0 | 0 | 534 | 502 | 588 | 505 |
Inventory
| 1,196 | 1,283 | 1,340 | 1,110 | 667 | 566 | 530 | 393 | 279 | 264 | 259 | 288 | 236 | 222 | 215 | 238 | 201 | 187 | 183 | 167 | 179 | 182 |
Other Current Assets
| 379 | 68 | 42 | 48 | 44 | 107 | 120 | 1,017 | 1,009 | 903 | 685 | 747 | 601 | 3 | 623 | 554 | 506 | 517 | 9 | 83 | 92 | 100 |
Total Current Assets
| 3,788 | 4,271 | 4,880 | 4,136 | 3,382 | 2,744 | 2,641 | 1,821 | 1,691 | 1,423 | 1,262 | 1,307 | 961 | 1,158 | 1,010 | 960 | 769 | 835 | 889 | 886 | 1,087 | 963 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,094 | 3,174 | 2,868 | 2,402 | 1,839 | 1,518 | 1,243 | 1,205 | 952 | 894 | 733 | 735 | 706 | 718 | 702 | 767 | 752 | 683 | 724 | 675 | 690 | 801 |
Goodwill
| 2,140 | 2,163 | 1,924 | 1,778 | 781 | 719 | 754 | 775 | 517 | 510 | 485 | 483 | 0 | 0 | 0 | 0 | 463 | 301 | 0 | 37 | 40 | 89 |
Intangible Assets
| 2,401 | 309 | 310 | 315 | 71 | 61 | 59 | 74 | 26 | 39 | 53 | 70 | 434 | 441 | 0 | 377 | -80 | -108 | 51 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,401 | 2,472 | 2,234 | 2,093 | 852 | 780 | 813 | 849 | 543 | 549 | 538 | 553 | 434 | 441 | 373 | 377 | 383 | 193 | 51 | 37 | 40 | 89 |
Long Term Investments
| 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 0 | 0 | -373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 14 | 87 | 69 | 50 | 58 | 111 | 52 | 46 | 44 | 45 | 36 | 35 | 40 | 30 | 25 | 20 | 14 | 13 | 4 | 0 | 4 | 29 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 2 | 3 | 3 | 376 | 2 | 0 | 0 | 0 | 0 | 14 | 13 |
Total Non-Current Assets
| 5,512 | 5,736 | 5,175 | 4,548 | 2,752 | 2,412 | 2,111 | 2,103 | 1,542 | 1,491 | 1,311 | 1,327 | 1,183 | 1,192 | 1,103 | 1,166 | 1,149 | 889 | 779 | 712 | 748 | 932 |
Total Assets
| 9,300 | 10,007 | 10,055 | 8,684 | 6,134 | 5,156 | 4,752 | 3,924 | 3,233 | 2,914 | 2,573 | 2,634 | 2,144 | 2,350 | 2,113 | 2,126 | 1,918 | 1,724 | 1,668 | 1,598 | 1,835 | 1,895 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 620 | 779 | 1,463 | 930 | 839 | 594 | 666 | 583 | 675 | 589 | 524 | 529 | 407 | 465 | 464 | 415 | 315 | 311 | 288 | 280 | 364 | 355 |
Short Term Debt
| 48 | 224 | 160 | 917 | 139 | 90 | 151 | 100 | 154 | 69 | 85 | 254 | 113 | 180 | 120 | 123 | 68 | 106 | 42 | 28 | 18 | 0 |
Tax Payables
| 85 | 70 | 101 | 42 | 31 | 123 | 56 | 10 | 10 | 41 | 7 | 19 | 2 | 13 | 7 | 41 | 17 | 1 | 4 | 1 | 2 | 1 |
Deferred Revenue
| -620 | 429 | 1,353 | 1,235 | 825 | 123 | 872 | 433 | 382 | 435 | 350 | 378 | 213 | 287 | 212 | 259 | 17 | 1 | 208 | 182 | 168 | 0 |
Other Current Liabilities
| 1,788 | 944 | 136 | 96 | 76 | 846 | 43 | 66 | 35 | 36 | 41 | 35 | 48 | 36 | 29 | 71 | 188 | 222 | 25 | 141 | 161 | 288 |
Total Current Liabilities
| 1,836 | 2,376 | 3,112 | 3,178 | 1,879 | 1,653 | 1,732 | 1,182 | 1,246 | 1,129 | 1,000 | 1,196 | 781 | 968 | 825 | 868 | 588 | 640 | 563 | 631 | 711 | 643 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 1,535 | 1,709 | 1,463 | 961 | 834 | 522 | 487 | 517 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 232 | 136 | 141 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 293 | 0 | 457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 237 | 294 | 254 | 223 | 110 | 116 | 103 | 88 | 69 | 61 | 84 | 114 | 115 | 109 | 101 | 107 | 129 | 103 | 73 | 55 | 14 | 0 |
Other Non-Current Liabilities
| 228 | 236 | 1 | 623 | 345 | 273 | 271 | 287 | 159 | 157 | 141 | 118 | 97 | 94 | 101 | 93 | 88 | 56 | 59 | 257 | 541 | 628 |
Total Non-Current Liabilities
| 2,293 | 2,239 | 2,175 | 1,807 | 1,289 | 911 | 861 | 892 | 228 | 218 | 225 | 233 | 212 | 203 | 202 | 200 | 449 | 295 | 273 | 312 | 555 | 628 |
Total Liabilities
| 4,129 | 4,615 | 5,287 | 4,985 | 3,168 | 2,564 | 2,593 | 2,074 | 1,474 | 1,347 | 1,225 | 1,429 | 993 | 1,171 | 1,027 | 1,068 | 1,037 | 935 | 836 | 943 | 1,266 | 1,271 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 135 | 135 | 135 | 134 | 133 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 | 132 |
Retained Earnings
| 4,093 | 4,210 | 3,932 | 3,162 | 2,376 | 2,096 | 1,698 | 1,385 | 1,304 | 1,107 | 969 | 841 | 771 | 797 | 649 | 593 | 490 | 399 | 417 | 130 | 35 | 60 |
Accumulated Other Comprehensive Income/Loss
| 455 | 559 | 213 | 11 | 159 | 136 | 101 | 105 | 95 | 100 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 488 | 488 | 488 | 392 | 298 | 228 | 228 | 228 | 228 | 228 | 228 | 232 | 248 | 250 | 305 | 333 | 259 | 258 | 283 | 393 | 402 | 432 |
Total Shareholders Equity
| 5,171 | 5,392 | 4,768 | 3,699 | 2,966 | 2,592 | 2,159 | 1,850 | 1,759 | 1,567 | 1,348 | 1,205 | 1,151 | 1,179 | 1,086 | 1,058 | 881 | 789 | 832 | 655 | 569 | 624 |
Total Equity
| 5,171 | 5,392 | 4,768 | 3,699 | 2,966 | 2,592 | 2,159 | 1,850 | 1,759 | 1,567 | 1,348 | 1,205 | 1,151 | 1,179 | 1,086 | 1,058 | 881 | 789 | 832 | 655 | 569 | 624 |
Total Liabilities & Shareholders Equity
| 9,300 | 10,007 | 10,055 | 8,684 | 6,134 | 5,156 | 4,752 | 3,924 | 3,233 | 2,914 | 2,573 | 2,634 | 2,144 | 2,350 | 2,113 | 2,126 | 1,918 | 1,724 | 1,668 | 1,598 | 1,835 | 1,895 |