Mendus AB (publ)
SSE:IMMU.ST
0.4685 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -38.24 | -35.614 | -41.165 | -26.4 | -27.737 | -29.609 | -41.328 | -37.403 | -28.133 | -26.82 | -31.746 | -26.296 | -31.278 | -40.78 | -5.358 | -21.65 | -25.152 | -33.869 | -40.331 | -29.643 | -33.211 | -29.139 | -26.209 | -23.52 | -19.348 | -28.77 | -19.455 | -21.597 | -19.115 | -20.533 | -24.809 | -12.018 | -15.068 | -9.528 | -11.227 | -7.82 | -8.23 | -10.658 | -11.128 | -6.388 | -5.841 | -5.015 | -3.928 | -1.868 | -2.793 | -2.573 | -1.089 | -1.089 | -1.59 | -1.59 |
Afschrijvingen & Amortisatie
| 1.635 | 1.619 | 3.681 | 3.186 | 2.405 | 1.601 | 1.166 | 1.495 | 0 | 0.746 | 0.48 | 0.48 | 0 | 0 | 1.775 | 0 | 0 | 0 | 1.638 | 0 | 0 | 0 | 0.06 | 0 | 0.014 | 0.016 | 0.018 | 0.018 | 0.018 | 0.018 | 0.02 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | -0.028 | 0.037 | 0.037 | 0.037 | 0.021 | 0.011 | 0.007 | 0.006 | 0.006 | 0.006 | 0.004 | 0.004 | 0.004 | 0.004 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 14.173 | 0.466 | 30.087 | -64.793 | -1.724 | -5.922 | 20.515 | 12.72 | -9.232 | 3.027 | 5.503 | -3.91 | -4.294 | -7.188 | 46.561 | -12.33 | -4.817 | -1.683 | 4.736 | 0.575 | 2.51 | -21.308 | 22.384 | 6.808 | 1.248 | -37.304 | 32.31 | 4.022 | -3.925 | 2.049 | 5.282 | -5.134 | -0.286 | -0.577 | 3.122 | 1.071 | -0.097 | -0.761 | 0.326 | -3.612 | 4.641 | 2.038 | -0.185 | 0.355 | -0.091 | 0.121 | -0.292 | -0.292 | 0 | 0 |
Vorderingen
| 13.904 | 8.109 | 23.295 | -85.133 | -2.03 | -0.51 | 15.611 | 6.935 | -2.019 | 2.938 | -2.588 | -2.741 | 1.801 | -0.829 | 21.428 | 0.231 | -0.246 | 0.791 | -16.148 | 2.609 | -1.955 | 1.375 | -1.495 | 1.984 | 1.189 | 3.712 | -5.533 | 1.357 | 0.028 | -0.028 | 3.775 | 1.462 | 0.365 | 0.625 | 0.365 | 0 | 0 | -0.077 | -0.825 | 0.077 | -0.107 | -0.197 | -0.502 | 0.452 | 0.093 | -0.086 | -0.003 | -0.003 | 0 | 0 |
Voorraden
| 0 | 0 | -0 | 23.129 | -0.001 | 0 | 0 | 0.026 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 1.351 | -2.412 | -8.017 | 12.506 | -0.131 | -3.629 | 4.018 | -3.495 | 3.131 | -7.8 | 17.236 | -4.792 | -2.78 | 1.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| -1.082 | -5.231 | 14.809 | -15.295 | 0.438 | -1.783 | 0.886 | 9.254 | -10.318 | 7.889 | -9.145 | 3.623 | -3.515 | -7.424 | 6.694 | 4.488 | -1.024 | -5.392 | 2.293 | 4.135 | -1.433 | -1.785 | -2.154 | 3.079 | -0.753 | -31.979 | 28.751 | 4.114 | -0.434 | -0.473 | 1.506 | -3.692 | -3.757 | 0.897 | 1.599 | 0 | 0 | 0.647 | -0.427 | -4.801 | 6.291 | 0.917 | -0.174 | -0.467 | -0.016 | 0.009 | -0.288 | -0.288 | 0 | 0 |
Overige Niet-Contante Posten
| -11.923 | 0.455 | 10.512 | -13.874 | 22.148 | 0.376 | -1.691 | -4.633 | 1.081 | -0.095 | 0.622 | 0.937 | 0.21 | 31.685 | 1.674 | 0.129 | -0.001 | 2.312 | 0.281 | -0.149 | -0.137 | 0.008 | 0.005 | 0.014 | 0.007 | 0.016 | -0.007 | -0.062 | -0.099 | -0.106 | 2.901 | 0 | -0.009 | 0.009 | -0.002 | 0.004 | -0 | 0.043 | 0.102 | 0.217 | 0.265 | -0.001 | 0.134 | 0.078 | 0.067 | -0.001 | 0.138 | 0.138 | -0.043 | -0.043 |
Kasstroom uit Operationele Activiteiten
| -22.37 | -30.615 | 3.115 | -101.881 | -7.313 | -33.554 | -21.338 | -27.821 | -36.284 | -23.888 | -25.621 | -29.269 | -35.362 | -16.283 | 42.877 | -33.98 | -29.97 | -35.552 | -35.314 | -29.217 | -30.838 | -50.439 | -3.82 | -16.698 | -18.093 | -66.058 | 12.866 | -17.62 | -23.121 | -18.572 | -16.607 | -17.132 | -15.342 | -10.076 | -8.086 | -6.724 | -8.355 | -11.339 | -10.663 | -9.745 | -0.914 | -2.966 | -3.972 | -1.429 | -2.811 | -2.447 | -1.239 | -1.239 | -1.629 | -1.629 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -0.059 | -1.354 | -1.823 | 0 | 0 | -0.492 | -1.451 | 0.878 | -3.633 | -8.323 | -0.045 | -0.036 | -0.241 | -1.039 | -0.01 | 0 | -0.319 | -0.135 | -0.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.322 | 0 | 0.322 | 0 | 0 | -0.322 | -0.02 | -0.269 | -0.01 | 0 | 0 | -0.058 | 0 | 0 | 0 | 0 |
Netto Overnames
| 0 | 0 | -3.701 | 2.754 | 2.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 0 | 0 | 0.002 | 0.006 | 0.481 | -0.003 | -0.478 | 0.449 | 0.239 | -0.005 | 0 | 0 | 0 | 0 | 157.298 | 0 | 0 | 0 | 0.25 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 10.162 | 0 | 0 | 0 | 0 | 0 | 25.651 | 0 | 25.329 | 0 | 0 | -10 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0.588 | 0 | 0 | 0.416 | 0.416 |
Kasstroom uit Investeringsactiviteiten
| -0.059 | -1.354 | -5.522 | 2.76 | 2.815 | -0.495 | -1.929 | 1.327 | -3.394 | -8.328 | -0.045 | -0.036 | -0.241 | -1.039 | 157.298 | 0 | -0.001 | -0.135 | -0.001 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 10.162 | 0 | 0 | 0 | 0 | 0 | 25.651 | 0 | 25.651 | 0 | 0.322 | -10 | -25 | -0.322 | -0.02 | -0.269 | -0.01 | 0 | 0 | 0.531 | 0 | 0 | 0.416 | 0.416 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -0.326 | -0.932 | -8.951 | -82.331 | -14.148 | -1.271 | -0.758 | -3.199 | -0.313 | -0.346 | -0.508 | -0.859 | -0.555 | 0 | -3.891 | -0.507 | -3.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 64.536 | 0 | -10.418 | 317.102 | 1.499 | 3.192 | 0 | 0 | 0 | 0 | 0 | -0.191 | 141.242 | 0 | 53.692 | 0 | -0.011 | 0 | 0 | 0 | 0.756 | 0 | 351.042 | 0 | 0 | 105.239 | 94.761 | 0 | 0 | 0 | 0 | 16.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.812 | 0 | 0 | 0 | 26.809 | 0.252 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| -0.001 | 0 | -10.418 | -13.471 | -0.001 | 27.766 | 10.925 | -3.199 | 1.572 | 0 | 0 | -0.191 | -12.1 | 0 | -2.777 | 0.035 | 0 | 0 | 66.302 | 0 | 0.756 | 0 | -36.698 | 0 | 0 | 105.239 | -32.492 | 0 | 0 | 16.688 | 0 | 16.688 | 101.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.812 | 0 | 0 | 0 | 26.809 | 0.252 | 0 | 0 | 3.168 | 3.168 |
Kasstroom uit Financieringsactiviteiten
| 64.21 | -0.932 | -19.369 | 221.3 | -12.65 | 29.687 | 10.167 | -3.199 | 1.572 | -0.346 | -0.508 | -1.05 | 128.587 | -31.498 | 50.915 | -0.472 | -0.011 | 0 | 0.001 | -0.001 | 0.756 | 0 | 314.344 | 0 | 0 | 105.239 | 62.269 | 0 | 0 | 16.688 | 0 | 16.688 | 101.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.812 | 0 | 0 | 0 | 26.809 | 0.252 | 0 | 0 | 3.168 | 3.168 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0.193 | 0.305 | -0.791 | 0.983 | -0.162 | 0.007 | -0.453 | 0.242 | 0.035 | 0.174 | -0.019 | 0.152 | -0.235 | 0.137 | 1.73 | -0.594 | -1.258 | 2.157 | -1.963 | 0.15 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Netto Kasstroomverandering
| 41.974 | -32.596 | -22.568 | 123.163 | -17.31 | -4.355 | -13.553 | -29.452 | -38.071 | -32.387 | -26.191 | -30.205 | 92.749 | -48.683 | -29.96 | -34.573 | -31.24 | -33.395 | -37.277 | -29.318 | -29.953 | -50.439 | 310.523 | -16.698 | -18.093 | 39.181 | 85.297 | -17.62 | -23.121 | -18.572 | 0.444 | -0.444 | 86.446 | -10.076 | 17.565 | -6.724 | -8.033 | -21.339 | -35.663 | -10.067 | 90.878 | -3.235 | -3.982 | -1.429 | 23.998 | -1.664 | -1.239 | -1.239 | 1.955 | 1.955 |
Kaspositie aan het Einde van de Periode
| 130.16 | 88.186 | 120.782 | 143.35 | 20.186 | 37.496 | 41.85 | 55.403 | 84.855 | 122.926 | 155.313 | 181.504 | 211.709 | 118.96 | 167.643 | 197.603 | 232.176 | 263.416 | 296.811 | 334.088 | 363.406 | 393.359 | 443.796 | 133.273 | 149.971 | 168.064 | 128.883 | 43.586 | 61.206 | 84.326 | 119.949 | 119.505 | 119.949 | 33.503 | 43.579 | 26.014 | 32.738 | 40.771 | 62.11 | 97.773 | 107.841 | 16.962 | 20.197 | 24.179 | 25.607 | 1.609 | 3.273 | -1.239 | 1.955 | 1.955 |