MedCap AB (publ)
SSE:MCAP.ST
401.5 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 188.2 | 236.2 | 139.7 | 146.5 | 20.6 | 56.6 | 61.3 | 42.588 | 50.937 | 75.341 | 21.222 | 45.521 | 28.038 | 30.309 | 29.423 | 14.275 | 8.498 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 188.2 | 236.2 | 139.7 | 146.5 | 20.6 | 56.6 | 61.3 | 42.588 | 50.937 | 75.341 | 21.222 | 45.521 | 28.038 | 30.309 | 29.423 | 14.275 | 8.498 |
Nettovorderingen
| 300.3 | 199.4 | 166.1 | 123.5 | 131.8 | 114.3 | 137.546 | 0 | 191.471 | 152.215 | 187.026 | 55.046 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 276.7 | 162.7 | 150.2 | 138.1 | 113.7 | 114.4 | 122.6 | 126.98 | 139.892 | 111.651 | 172.392 | 65.101 | 55.197 | 55.463 | 50.599 | 27.341 | 28.405 |
Overige vlottende activa
| 17.4 | 131.7 | 11.6 | 14.1 | 15.9 | 127.5 | 153.2 | 0 | 201.185 | 158.294 | 199.319 | 67.065 | 49.989 | 48.94 | 51.663 | 34.593 | 30.876 |
Totaal vlottende activa
| 765.2 | 741.8 | 474.9 | 426.9 | 282 | 298.5 | 337.1 | 306.746 | 392.014 | 345.286 | 392.933 | 177.687 | 133.224 | 134.712 | 131.685 | 76.209 | 67.779 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 243.9 | 242.6 | 253.7 | 192.8 | 203.7 | 54.6 | 47.8 | 36.758 | 35.645 | 24.662 | 27.002 | 18.329 | 25.282 | 23.903 | 27.049 | 27.175 | 31.489 |
Goodwill
| 339.9 | 242.6 | 229.5 | 240.9 | 160.9 | 137.4 | 96.5 | 95.318 | 95.457 | 57.326 | 55.682 | 42.186 | 33.214 | 0 | 0 | 0 | 0 |
Immateriële activa
| 309.3 | 198.8 | 208.4 | 217.5 | 191.5 | 175.1 | 114.8 | 117.655 | 108.83 | 116.518 | 120.046 | 125.684 | 116.534 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 649.2 | 441.4 | 437.9 | 458.4 | 352.4 | 312.5 | 211.3 | 212.973 | 204.287 | 173.844 | 175.728 | 167.87 | 149.748 | 145.971 | 141.819 | 87.442 | 73.941 |
Langetermijnbeleggingen
| 0.4 | 0.2 | 0.4 | 1.1 | 1.8 | 0.9 | 1.2 | 1.591 | 1.169 | 1.258 | 0 | 0 | 0 | 0 | 2.533 | 0 | 19.205 |
Belastingvorderingen
| 3.4 | 3.1 | 2.7 | 2.6 | 2.4 | 2.5 | 2.7 | 5.099 | 3.614 | 4.105 | 4.434 | 0 | 1.507 | 1.507 | 1.757 | 1.507 | 1.209 |
Overige niet-vlottende activa
| 0.1 | 0.1 | -0.1 | -0.3 | 0 | 0.1 | 0.1 | -0.001 | -0.001 | 0.001 | 0.913 | 0.872 | 0.94 | 3.935 | -0.001 | 8.269 | 1.914 |
Totaal niet-vlottende activa
| 897 | 687.4 | 694.6 | 654.6 | 560.3 | 370.6 | 263.1 | 256.42 | 244.714 | 203.87 | 208.077 | 187.071 | 177.477 | 175.316 | 173.157 | 124.393 | 127.758 |
Totaal activa
| 1,662.2 | 1,429.3 | 1,169.5 | 1,081.3 | 842.3 | 668.9 | 600.2 | 563.165 | 636.727 | 549.156 | 601.01 | 364.758 | 310.701 | 310.028 | 304.842 | 200.602 | 195.537 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 227.3 | 75.8 | 50 | 54.7 | 52.1 | 74.9 | 70.2 | 52.018 | 69.113 | 52.216 | 85.928 | 25.88 | 26.484 | 25.37 | 21.824 | 18.888 | 14.018 |
Kortlopende schulden
| 69 | 116.1 | 91.5 | 106.6 | 166.5 | 136.8 | 126.6 | 119.232 | 122.545 | 129.366 | 162.531 | 45.57 | 27.044 | 11.5 | 9.963 | 4.991 | 7.579 |
Belastingschulden
| 46.7 | 24.8 | 13.8 | 15.3 | 12.5 | 13.1 | 10.9 | 9.204 | 7.133 | 4.196 | 9.884 | 8.76 | 7.28 | 9.135 | 11.101 | 0.659 | 0.97 |
Uitgestelde opbrengsten
| 9.3 | 0.1 | 63.7 | 53.4 | 59.4 | 52.2 | 40.8 | 45.636 | 41.541 | 33.083 | 38.411 | 28.849 | 23.691 | 31.081 | 26.124 | 9.832 | 9.433 |
Overige kortlopende verplichtingen
| 37.4 | 110 | 36.8 | 45.8 | 26.3 | 18 | 19.2 | 19.313 | 18.035 | 16.523 | 36.401 | 15.099 | 12.223 | 7.146 | 9.802 | 4.563 | 4.672 |
Totaal kortlopende verplichtingen
| 343 | 302 | 242 | 260.5 | 304.3 | 281.9 | 256.8 | 236.199 | 251.234 | 231.188 | 323.271 | 115.398 | 89.442 | 75.097 | 67.713 | 38.274 | 35.702 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 72 | 223.9 | 165.4 | 157.1 | 158.4 | 64.7 | 48.6 | 19.272 | 55.137 | 12.169 | 29.098 | 23.012 | 19.975 | 22.528 | 33.715 | 8.811 | 12.696 |
Uitgestelde opbrengsten niet-vlottend
| 120.2 | 0 | 3.9 | 2.3 | 12.9 | 117.5 | 13.9 | 0.773 | 0.793 | 0.039 | 192.731 | 17.686 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 66.7 | 39 | 38.1 | 36.8 | 30.7 | 29.5 | 13.4 | 14.914 | 21.449 | 25.125 | 26.63 | 30.752 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 33.2 | 5.7 | 22.4 | 22.6 | 3.2 | -98.5 | -0.2 | -0.279 | -0.039 | 0.002 | -192.643 | -17.572 | 31.465 | 32.415 | 33.476 | 19.404 | 19.7 |
Totaal niet-vlottende verplichtingen
| 292.1 | 268.6 | 229.8 | 218.8 | 205.2 | 113.2 | 75.7 | 34.68 | 77.34 | 37.335 | 55.816 | 53.878 | 51.44 | 54.943 | 67.191 | 28.215 | 32.396 |
Totaal passiva
| 635.1 | 570.6 | 471.8 | 479.3 | 509.5 | 395.1 | 332.5 | 270.879 | 328.574 | 268.523 | 379.087 | 169.276 | 140.882 | 130.04 | 134.904 | 66.489 | 68.098 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0.4 | 18.2 | 1.2 | 4.4 | 9.555 | 0 | 9.018 | 0 | 4.324 | 3.168 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 5.923 | 5.9 | 5.9 | 5.9 | 5.4 | 5.4 | 5.4 | 5.36 | 5.36 | 5.36 | 4.846 | 4.846 | 4.65 | 4.65 | 4.65 | 4.65 | 4.65 |
Ingehouden winsten
| 576 | 402 | 262.2 | 177.4 | 114.2 | 32 | 36.8 | 47.562 | 64.172 | 44.235 | 38.192 | 13.26 | -0.65 | -13.401 | -24.187 | -34.629 | -34.743 |
Overige gereserveerde algehele resultaten
| 12.7 | 20.1 | -0.4 | -18.2 | -1.2 | -4.4 | -9.555 | 0 | -9.018 | 224.642 | -4.324 | -3.168 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 428.277 | 428.3 | 427.9 | 412.4 | 208.2 | 233.9 | 222.6 | 217.973 | 212.256 | -7.441 | 165.962 | 167.118 | 156.255 | 157.532 | 157.532 | 157.532 | 157.532 |
Totaal eigen vermogen van aandeelhouders
| 1,022.9 | 856.3 | 696 | 595.7 | 327.8 | 271.3 | 264.8 | 270.895 | 281.788 | 266.796 | 209 | 185.224 | 160.255 | 148.781 | 137.995 | 127.553 | 127.439 |
Totaal eigen vermogen
| 1,027.1 | 858.7 | 697.7 | 602 | 332.8 | 273.8 | 267.7 | 292.286 | 308.153 | 280.633 | 221.923 | 195.482 | 169.819 | 179.988 | 169.938 | 134.113 | 127.439 |
Totaal passiva en aandeelhoudersvermogen
| 1,662.2 | 1,429.3 | 1,169.5 | 1,081.3 | 842.3 | 668.9 | 600.2 | 563.165 | 636.727 | 549.156 | 601.01 | 364.758 | 310.701 | 310.028 | 304.842 | 200.602 | 195.537 |