Wihlborgs Fastigheter AB (publ)
SSE:WIHL.ST
85.3 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 346 | 159 | 315 | 205 | 280 | 183 | 179 | 252 | 75 | 71 | 11 | 102 | 206 | 175 | 281 | 140 | 147 | 86 | 89 | 36 |
Short Term Investments
| 0 | -696 | -94 | 0 | 0 | 0 | 0 | 0 | -28,624 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 346 | 159 | 315 | 205 | 280 | 183 | 179 | 252 | 75 | 71 | 11 | 102 | 206 | 175 | 281 | 140 | 147 | 86 | 89 | 36 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 0 | 76 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -207 | 0 | 0 | -223 | -312 | -329 | -322 | -264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 238 | 164 | 150 | 202 | 62 | 114 | 117 | 88 | 111 | 126 | 89 | 97 | 75 | 69 | 99 | 63 | 117 | 46 | 29 |
Total Current Assets
| 346 | 397 | 479 | 355 | 482 | 245 | 293 | 369 | 163 | 182 | 137 | 191 | 303 | 250 | 350 | 239 | 210 | 203 | 135 | 65 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 147 | 163 | 172 | 174 | 202 | 19 | 11 | 10 | 8 | 7 | 7 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -56,809 | -51,152 | -46,961 | -46,558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 799 | 189 | 84 | 75 | 0 | 0 | 0 | 28,650 | 0 | 0 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 56,809 | 51,152 | 46,961 | 46,558 | 42,742 | 39,217 | 33,414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 18 | 37 |
Other Non-Current Assets
| 56,668 | 55,450 | 50,312 | 46,348 | 45,799 | -264 | -304 | -379 | 212 | 24,489 | 22,936 | 20,146 | 18,275 | 16,833 | 14,582 | 13,801 | 13,501 | 11,008 | 8,020 | 7,765 |
Total Non-Current Assets
| 56,815 | 56,412 | 50,673 | 46,606 | 46,076 | 42,497 | 38,924 | 33,045 | 28,870 | 24,496 | 22,943 | 20,258 | 18,280 | 16,838 | 14,582 | 13,801 | 13,501 | 11,018 | 8,038 | 7,802 |
Total Assets
| 57,372 | 56,809 | 51,152 | 46,961 | 46,558 | 42,742 | 39,217 | 33,414 | 29,033 | 24,678 | 23,080 | 20,449 | 18,583 | 17,088 | 14,932 | 14,040 | 13,711 | 11,221 | 8,173 | 7,867 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 344 | 277 | 205 | 193 | 292 | 273 | 282 | 188 | 148 | 96 | 80 | 121 | 131 | 93 | 113 | 94 | 80 | 73 | 47 | 56 |
Short Term Debt
| 4,997 | 994 | 3,596 | 8 | 1,090 | 3,230 | 719 | 873 | 1,182 | 0 | 662 | 0 | 0 | 1,799 | 547 | 1,372 | 368 | 0 | 0 | 0 |
Tax Payables
| 13 | 21 | 40 | 33 | 53 | 24 | 0 | 6 | 4 | 5 | 18 | 5 | 4 | 4 | 7 | 10 | 11 | 15 | 4 | 2 |
Deferred Revenue
| -198 | 495 | 555 | 605 | 604 | 24 | 507 | 514 | 470 | 0 | 438 | 0 | 0 | 351 | 398 | 426 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,094 | -1,292 | -3,841 | -234 | -1,435 | -3,527 | -1,001 | -1,067 | -1,334 | -101 | -760 | -50 | 415 | 436 | 421 | 452 | -132 | 246 | 219 | 95 |
Total Current Liabilities
| 6,448 | 2,244 | 4,636 | 1,118 | 2,217 | 4,240 | 1,704 | 1,712 | 1,942 | 735 | 1,348 | 585 | 550 | 2,332 | 1,088 | 1,928 | 327 | 334 | 270 | 153 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 23,087 | 23,716 | 15,203 | 21,229 | 20,505 | 15,344 | 18,230 | 14,968 | 13,141 | 13,413 | 11,620 | 11,786 | 10,199 | 8,138 | 8,297 | 6,899 | 7,417 | 6,448 | 4,366 | 4,853 |
Deferred Revenue Non-Current
| 0 | 12 | 13 | 13 | 14 | 14 | 15 | 15 | 918 | 1,185 | 146 | 610 | 758 | 0 | 37 | 99 | 33 | 0 | 40 | 37 |
Deferred Tax Liabilities Non-Current
| 5,171 | 5,180 | 4,622 | 3,853 | 3,582 | 3,295 | 2,989 | 2,362 | 2,199 | 1,627 | 1,598 | 1,314 | 1,459 | 1,336 | 1,064 | 939 | 1,093 | 734 | 633 | 489 |
Other Non-Current Liabilities
| 6,723 | 173 | 235 | 373 | 300 | 79 | 983 | 1,182 | 15 | 16 | 16 | -754 | 17 | 76 | 29 | 41 | 281 | 38 | 22 | 15 |
Total Non-Current Liabilities
| 34,981 | 31,185 | 24,568 | 26,447 | 26,454 | 22,972 | 23,921 | 20,239 | 18,215 | 16,976 | 14,838 | 13,726 | 12,433 | 9,550 | 9,427 | 7,978 | 8,791 | 7,220 | 5,061 | 5,394 |
Total Liabilities
| 34,981 | 33,429 | 29,204 | 27,565 | 28,671 | 27,212 | 25,625 | 21,951 | 20,157 | 17,711 | 16,186 | 14,311 | 12,983 | 11,882 | 10,515 | 9,906 | 9,118 | 7,554 | 5,331 | 5,547 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 20,866 | 19,500 | 16,959 | 15,429 | 13,082 | 11,159 | 9,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 0 |
Retained Earnings
| 19,886 | 20,866 | 19,500 | 16,959 | 15,429 | 13,082 | 11,159 | 9,033 | 6,460 | 4,547 | 4,479 | 3,723 | 3,188 | 2,792 | 1,987 | 1,575 | 2,489 | 1,173 | 457 | 0 |
Accumulated Other Comprehensive Income/Loss
| 135 | 144 | 78 | 67 | 88 | 15,530 | 13,592 | 11,463 | 2,370 | 50 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,178 | 2,223 | 2,178 | 2,178 | 2,238 | 2,247 | 2,196 | 2,062 | 0 | 0 |
Total Shareholders Equity
| 22,391 | 23,380 | 21,948 | 19,396 | 17,887 | 15,530 | 13,592 | 11,463 | 8,876 | 6,967 | 6,894 | 6,138 | 5,600 | 5,206 | 4,417 | 4,014 | 4,353 | 3,427 | 2,842 | 2,320 |
Total Equity
| 22,391 | 50,171 | 45,060 | 41,546 | 41,409 | 38,161 | 34,066 | 28,764 | 8,876 | 6,967 | 6,894 | 6,138 | 5,600 | 5,206 | 4,417 | 4,134 | 4,473 | 3,547 | 2,842 | 2,320 |
Total Liabilities & Shareholders Equity
| 57,372 | 56,809 | 51,152 | 46,961 | 46,558 | 42,742 | 39,217 | 33,414 | 29,033 | 24,678 | 23,080 | 20,449 | 18,583 | 17,088 | 14,932 | 14,040 | 13,711 | 11,221 | 8,173 | 7,867 |