ProfilGruppen AB (publ)
SSE:PROF-B.ST
107 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,439.1 | 2,696.6 | 2,119.6 | 1,414.4 | 1,622.1 | 1,618.3 | 1,382.8 | 1,132 | 980.2 | 808.6 | 730 | 786 | 836.7 | 901.4 | 764.3 | 1,086.1 | 1,179.4 | 0 | 0 | 809.6 | 743.9 | 774 |
Cost of Revenue
| 2,180.3 | 2,412.4 | 1,830.1 | 1,283.7 | 1,411.9 | 1,410.1 | 1,193.9 | 981.2 | 885.8 | 732.2 | 686.8 | 716.5 | 754.6 | 771.3 | 688.3 | 965.3 | 1,016.1 | -935 | -797.8 | 683.4 | 627.3 | 673 |
Gross Profit
| 258.8 | 284.2 | 289.5 | 130.7 | 210.2 | 208.2 | 188.9 | 150.8 | 94.4 | 76.4 | 43.2 | 69.5 | 82.1 | 130.1 | 76 | 120.8 | 163.3 | 935 | 797.8 | 126.2 | 116.6 | 101 |
Gross Profit Ratio
| 0.106 | 0.105 | 0.137 | 0.092 | 0.13 | 0.129 | 0.137 | 0.133 | 0.096 | 0.094 | 0.059 | 0.088 | 0.098 | 0.144 | 0.099 | 0.111 | 0.138 | 0 | 0 | 0.156 | 0.157 | 0.13 |
Reseach & Development Expenses
| 0 | 6.8 | 7.9 | 7.8 | 8.4 | 8.1 | 7.9 | 6.8 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 58.5 | 60.7 | 55.9 | 54.2 | 43.2 | 41.2 | 38.9 | 33.8 | 27.1 | 26.5 | 24.8 | 29.4 | 44.4 | 50.4 | 40.6 | 49.8 | 49.6 | 0 | 0 | 35.2 | 37.4 | 41.6 |
Selling & Marketing Expenses
| 73.7 | 73.2 | 61.8 | 55.9 | 59.4 | 53.1 | 49 | 47.3 | 43.8 | 44.8 | 39.3 | 40.5 | 54.6 | 50.8 | 46.1 | 55.1 | 51.8 | -70 | -52.4 | 51.5 | 48.1 | 40.8 |
SG&A
| 132.2 | 133.9 | 117.7 | 110.1 | 102.6 | 94.3 | 87.9 | 81.1 | 70.9 | 71.3 | 64.1 | 69.9 | 99 | 101.2 | 86.7 | 104.9 | 101.4 | -70 | -52.4 | 86.7 | 85.5 | 82.4 |
Other Expenses
| -23.5 | -0.4 | 0 | -15.8 | -5.6 | 0 | 0.3 | 0 | 0 | -2 | 0 | -30.5 | -34.6 | -0.3 | 0 | 0 | -1.4 | 0 | 0 | 0 | -0.1 | -1.5 |
Operating Expenses
| 109.7 | 133.5 | 117.7 | 94.3 | 97 | 94.3 | 87.9 | 81.1 | 70.9 | 72 | 64.1 | 39.4 | 64.4 | 100.9 | 86.7 | 104.9 | 100 | -70 | -52.4 | 86.7 | 85.4 | 80.9 |
Operating Income
| 152.4 | 150.3 | 178.6 | 36.4 | 113.2 | 113.7 | 103.9 | 69.1 | 22.9 | 7.1 | -20 | 30.1 | 17.7 | 29.2 | -10.5 | 16.5 | 63.3 | 44.2 | 43.2 | 39.5 | 31.2 | 20.1 |
Operating Income Ratio
| 0.062 | 0.056 | 0.084 | 0.026 | 0.07 | 0.07 | 0.075 | 0.061 | 0.023 | 0.009 | -0.027 | 0.038 | 0.021 | 0.032 | -0.014 | 0.015 | 0.054 | 0 | 0 | 0.049 | 0.042 | 0.026 |
Total Other Income Expenses Net
| -25.2 | -27.2 | -12.9 | -5.1 | -11.3 | -6.3 | -1.3 | -4.7 | -5.7 | -6.2 | -5.1 | -7.1 | -7.1 | -7.3 | -7.1 | -5.9 | -6.3 | 0 | 0 | -6.9 | -8.7 | -12.4 |
Income Before Tax
| 127.2 | 123.1 | 165.7 | 31.3 | 101.9 | 107.6 | 99.7 | 65 | 17.8 | 0.9 | -26 | 23 | 10.6 | 21.9 | -17.8 | 10 | 57 | 0 | 0 | 32.6 | 22.5 | 7.7 |
Income Before Tax Ratio
| 0.052 | 0.046 | 0.078 | 0.022 | 0.063 | 0.066 | 0.072 | 0.057 | 0.018 | 0.001 | -0.036 | 0.029 | 0.013 | 0.024 | -0.023 | 0.009 | 0.048 | 0 | 0 | 0.04 | 0.03 | 0.01 |
Income Tax Expense
| 28.7 | 23.5 | 32.9 | 7.4 | 21.4 | 24.1 | 22.4 | 13.9 | 4.8 | -3.1 | -5.5 | 0 | 3.1 | 6.3 | -4.1 | 0.7 | -16.8 | 0 | 0 | 8.7 | 6.7 | 0.7 |
Net Income
| 90.8 | 93 | 127.7 | 18.1 | 73.9 | 80.5 | 73 | 48.5 | 13.8 | 4 | -20.5 | 23 | 7.5 | 15.6 | -13.7 | 9.3 | 40.2 | 0 | 0 | 23.9 | 15.8 | 4.9 |
Net Income Ratio
| 0.037 | 0.034 | 0.06 | 0.013 | 0.046 | 0.05 | 0.053 | 0.043 | 0.014 | 0.005 | -0.028 | 0.029 | 0.009 | 0.017 | -0.018 | 0.009 | 0.034 | 0 | 0 | 0.03 | 0.021 | 0.006 |
EPS
| 12.27 | 12.57 | 17.26 | 2.45 | 9.99 | 10.88 | 9.86 | 6.56 | 1.88 | 0.62 | -3.66 | 4.01 | 1.3 | 2.73 | -2.39 | 1.62 | 7.01 | 0 | 0 | 3.59 | 2.36 | 0.74 |
EPS Diluted
| 12.27 | 12.57 | 17.26 | 2.45 | 9.99 | 10.88 | 9.86 | 6.56 | 1.88 | 0.62 | -3.66 | 4.01 | 1.3 | 2.73 | -2.39 | 1.62 | 7.01 | 0 | 0 | 3.59 | 2.36 | 0.74 |
EBITDA
| 247.7 | 221 | 243.7 | 105.1 | 166.9 | 160.9 | 137.7 | 104.2 | 44.5 | 25.3 | 3.8 | 30.5 | 18 | 29.5 | -10.2 | 17.1 | 63.3 | 1,053.8 | 886.2 | 73 | 67.1 | 57.2 |
EBITDA Ratio
| 0.102 | 0.082 | 0.115 | 0.074 | 0.103 | 0.099 | 0.1 | 0.092 | 0.045 | 0.031 | 0.005 | 0.039 | 0.022 | 0.033 | -0.013 | 0.016 | 0.054 | 0 | 0 | 0.09 | 0.09 | 0.074 |