SEK 51.8
(1.77%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 22.89 Billion | 22.32 Billion | 21.07 Billion | 20.07 Billion | 20.27 Billion | 13.76 Billion |
Total Current Assets | 2.93 Billion | 2.34 Billion | 2.21 Billion | 2.25 Billion | 2.19 Billion | 4.93 Billion |
Cash And Short Term Investments | 922 Million | 507 Million | 513 Million | 716 Million | 523 Million | 2.89 Billion |
Cash and Cash Equivalents | 922 Million | 507 Million | 513 Million | 716 Million | 523 Million | 2.89 Billion |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 2.01 Billion | 1.67 Billion | 1.5 Billion | 1.39 Billion | 1.44 Billion | 1.46 Billion |
Inventory | - | - | - | - | - | -1.46 Billion |
Other Current Assets | 1 Million | 159 Million | 196 Million | 148 Million | 236 Million | 2.04 Billion |
Total Non-Current Assets | 19.95 Billion | 19.98 Billion | 18.86 Billion | 17.81 Billion | 18.07 Billion | 8.82 Billion |
Net PPE | 11.87 Billion | 11.76 Billion | 11.07 Billion | 10.27 Billion | 9.73 Billion | 677 Million |
Good Will And Intangible Assets | 7.62 Billion | 7.7 Billion | 7.35 Billion | 7.13 Billion | 8.01 Billion | 8.01 Billion |
Good Will | 7.19 Billion | 7.2 Billion | 6.87 Billion | 6.64 Billion | 7.44 Billion | 7.33 Billion |
Intangible Assets | 431 Million | 504 Million | 478 Million | 493 Million | 564 Million | 673 Million |
Long-Term Investments | 457 Million | 58 Million | 53 Million | 58 Million | 38 Million | 41 Million |
Tax Assets | 389 Million | 454 Million | 381 Million | 352 Million | 293 Million | 94 Million |
Other Non Current Assets | -389 Million | - | - | - | - | 2 Million |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 17.53 Billion | 17.32 Billion | 16.11 Billion | 15.2 Billion | 14.43 Billion | 7.55 Billion |
Total Current Liabilities | 3.93 Billion | 3.49 Billion | 3.13 Billion | 2.95 Billion | 2.65 Billion | 4.08 Billion |
Account Payables | 506 Million | 462 Million | 425 Million | 358 Million | 256 Million | 259 Million |
Tax Payables | 8 Million | 3 Million | 11 Million | 20 Million | 19 Million | 21 Million |
Short Term Debt | 1.38 Billion | 1.22 Billion | 1.06 Billion | 919 Million | 864 Million | 2.13 Billion |
Deferred Revenue | - | - | 1.58 Billion | 1.61 Billion | 1.5 Billion | 21 Million |
Other Current Liabilities | 2.04 Billion | 1.8 Billion | 57 Million | 62 Million | 33 Million | 1.66 Billion |
Total Non Current Liabilities | 13.6 Billion | 13.82 Billion | 12.98 Billion | 12.24 Billion | 11.78 Billion | 3.47 Billion |
Long-Term Debt | 2.07 Billion | 13.57 Billion | 12.8 Billion | 12.05 Billion | 11.47 Billion | 3.21 Billion |
Deferred Revenue Non Current | 11.18 Billion | - | 72 Million | 86 Million | 157 Million | 97 Million |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 233 Million | 134 Million | 1 Million | 9 Million | 63 Million | 34 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 5.36 Billion | 5 Billion | 4.95 Billion | 4.87 Billion | 5.83 Billion | 6.21 Billion |
Stock Holders Equity | 5.36 Billion | 5 Billion | 4.93 Billion | 4.84 Billion | 5.83 Billion | 6.21 Billion |
Common Stock | 1 Million | 1 Million | 1 Million | 1 Million | 1 Million | 1 Million |
Retained Earnings | 957 Million | 595 Million | 526 Million | 443 Million | 1.42 Billion | 1.8 Billion |
Accumulated other comprehensive income | 169 Million | 187 Million | 102 Million | 76 Million | 132 Million | 85 Million |
Common Stock Equity | 5.36 Billion | 5 Billion | 4.93 Billion | 4.84 Billion | 5.83 Billion | 6.21 Billion |
Capital Lease Obligation | 11.29 Billion | 12.47 Billion | 11.8 Billion | 10.73 Billion | 9.5 Billion | 7.19 Billion |
Total Investments | 457 Million | 58 Million | 53 Million | 58 Million | 38 Million | 41 Million |
Total Debt | 14.74 Billion | 14.8 Billion | 13.87 Billion | 12.97 Billion | 12.34 Billion | 5.34 Billion |
Net Debt | 13.82 Billion | 14.29 Billion | 13.36 Billion | 12.26 Billion | 11.81 Billion | 2.45 Billion |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Total Assets | 25 Billion | 25.22 Billion | 23.93 Billion | 22.89 Billion | 22.89 Billion | 23.53 Billion |
Total Current Assets | 2.99 Billion | 3.08 Billion | 3.14 Billion | 2.93 Billion | 2.93 Billion | 2.99 Billion |
Cash And Short Term Investments | 691 Million | 683 Million | 907 Million | 922 Million | 922 Million | 726 Million |
Cash and Cash Equivalents | 691 Million | 683 Million | 907 Million | 922 Million | 922 Million | 726 Million |
Short Term Investments | - | - | - | - | - | - |
Net Receivables | 1.7 Billion | 1.81 Billion | 1.76 Billion | 2.01 Billion | 2.01 Billion | 1.67 Billion |
Inventory | -1.7 Billion | - | - | - | - | 1 Million |
Other Current Assets | 2.3 Billion | 588 Million | 479 Million | 1 Million | 1 Million | 592 Million |
Total Non-Current Assets | 22.01 Billion | 22.14 Billion | 20.78 Billion | 19.95 Billion | 19.95 Billion | 20.54 Billion |
Net PPE | 12.87 Billion | 12.96 Billion | 12.56 Billion | 11.87 Billion | 11.87 Billion | 12.23 Billion |
Good Will And Intangible Assets | 8.64 Billion | 8.67 Billion | 7.72 Billion | 7.62 Billion | 7.62 Billion | 7.75 Billion |
Good Will | 7.96 Billion | 7.99 Billion | 7.29 Billion | 7.19 Billion | 7.19 Billion | 7.28 Billion |
Intangible Assets | 674 Million | 679 Million | 425 Million | 431 Million | 431 Million | 462 Million |
Long-Term Investments | 498 Million | 506 Million | 495 Million | 457 Million | 457 Million | 563 Million |
Tax Assets | -498 Million | -506 Million | -425 Million | 389 Million | 389 Million | -563 Million |
Other Non Current Assets | 498 Million | 506 Million | 425 Million | -389 Million | -389 Million | -19.98 Billion |
Other Assets | - | - | - | - | - | - |
Total Liabilities | 19.67 Billion | 20.03 Billion | 18.49 Billion | 17.53 Billion | 17.53 Billion | 18.17 Billion |
Total Current Liabilities | 4.21 Billion | 4.5 Billion | 4.22 Billion | 3.93 Billion | 3.93 Billion | 3.95 Billion |
Account Payables | 413 Million | 544 Million | 481 Million | 506 Million | 506 Million | 461 Million |
Tax Payables | - | - | - | 8 Million | 8 Million | - |
Short Term Debt | 1.6 Billion | 1.59 Billion | 1.51 Billion | 1.38 Billion | 1.38 Billion | 1.39 Billion |
Deferred Revenue | - | - | - | - | - | 39 Million |
Other Current Liabilities | 2.2 Billion | 2.37 Billion | 2.22 Billion | 2.04 Billion | 2.04 Billion | 2.05 Billion |
Total Non Current Liabilities | 15.45 Billion | 15.52 Billion | 14.27 Billion | 13.6 Billion | 13.6 Billion | 14.21 Billion |
Long-Term Debt | 3 Billion | 3 Billion | 2.12 Billion | 2.07 Billion | 2.07 Billion | 13.94 Billion |
Deferred Revenue Non Current | - | - | - | 11.18 Billion | 11.18 Billion | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 12.45 Billion | 12.52 Billion | 12.14 Billion | 233 Million | 233 Million | 278 Million |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 5.32 Billion | 5.19 Billion | 5.43 Billion | 5.36 Billion | 5.36 Billion | 5.36 Billion |
Stock Holders Equity | 5.32 Billion | 5.19 Billion | 5.43 Billion | 5.36 Billion | 5.36 Billion | 5.36 Billion |
Common Stock | - | 5.19 Billion | 5.43 Billion | 1 Million | 1 Million | 5.36 Billion |
Retained Earnings | - | - | - | 957 Million | 957 Million | - |
Accumulated other comprehensive income | - | - | - | 169 Million | 169 Million | - |
Common Stock Equity | 5.32 Billion | 5.19 Billion | 5.43 Billion | 5.36 Billion | 5.36 Billion | 5.36 Billion |
Capital Lease Obligation | 13.76 Billion | 12.22 Billion | 11.9 Billion | 11.29 Billion | 11.29 Billion | 13.05 Billion |
Total Investments | 498 Million | 506 Million | 495 Million | 457 Million | 457 Million | 563 Million |
Total Debt | 3 Billion | 16.82 Billion | 15.55 Billion | 14.74 Billion | 14.74 Billion | 15.34 Billion |
Net Debt | 2.31 Billion | 16.13 Billion | 14.64 Billion | 13.82 Billion | 13.82 Billion | 14.61 Billion |
IVACC
7815
4716
3836
SUPERHOUSE
3015