OptiCept Technologies AB (publ)
SSE:OPTI.ST
1.95 (SEK) • At close February 20, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) SEK.
2024 Q3 | 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4.559 | 4.022 | 11.867 | 14.115 | 12.185 | 26.503 | 44.48 | 94.71 | 27.867 | 26.251 | 44.955 | 68.025 | 9.212 | 30.491 | 15.506 | 22.102 | 27.118 | 30.491 | 10.266 | 13.698 | 17.107 | 3.523 | 3.702 | 6.82 | 9.922 | 11.019 | 13.606 | 15.66 | 1.267 | 4.681 | 8.204 | 10.27 | 13.762 | 16.158 | 18.096 | 0.155 | 3.494 | 4.711 | 5.783 | 0.014 | 8.077 | 8.888 | 0.155 | 0.145 | -0.105 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.441 | 0 | 0 | 0 | 1.479 | 0 | 0 | 0 | 6.503 | 0 | 0 | 0 | 0 | 0.211 |
Liquide middelen en kortetermijnbeleggingen
| 4.559 | 4.022 | 11.867 | 14.115 | 12.185 | 26.503 | 44.48 | 94.71 | 27.867 | 26.251 | 44.955 | 68.025 | 9.212 | 30.491 | 15.506 | 22.102 | 27.118 | 30.491 | 10.266 | 13.698 | 17.107 | 3.523 | 3.702 | 8.933 | 9.922 | 11.019 | 13.606 | 15.66 | 1.267 | 4.681 | 8.204 | 10.711 | 13.762 | 16.158 | 18.096 | 1.634 | 3.494 | 4.711 | 5.783 | 6.516 | 8.077 | 8.888 | 0.155 | 0.145 | 0.105 |
Nettovorderingen
| 0 | 2.221 | 1.943 | 0.977 | 7.058 | 4.236 | 1.197 | 6.737 | 5.994 | 8.745 | 9.511 | 7.479 | 9.984 | 0 | 0 | 0 | 1.181 | 0.236 | 0.672 | 1.03 | 0 | 0 | 0 | 1.262 | 0 | 0 | 0 | 0.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 39.751 | 41.823 | 42.453 | 43.424 | 43.936 | 43.304 | 23.371 | 30.776 | 17.991 | 12.964 | 17.599 | 16.358 | 13.599 | 0.599 | 0.599 | 0.599 | 0.599 | 0.599 | 0.599 | 0.599 | 0 | 0 | 2.622 | 2.113 | 0 | 0 | 0 | -0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 5.532 | 3.833 | 3.626 | 5.56 | 3.479 | 10.178 | 8.63 | 11.625 | 7.306 | 10.335 | 5.721 | 86.77 | 0.962 | 1.473 | 1.25 | 0 | 0 | 0 | 0.962 | 0.73 | 0.516 | 2.876 | 0.964 | 1.235 | 0.624 | 0.625 | 0.665 | 0.683 | 0.754 | 0.763 | 0.724 | 0.498 | 0.519 | 0.504 | 0.461 | 3.918 | 0.399 | 0.35 | 0.309 | 0.44 | 0.538 | 3.109 | 0.211 | 0 |
Totaal vlottende activa
| 57.884 | 53.598 | 60.096 | 62.142 | 63.178 | 77.522 | 79.226 | 140.853 | 63.477 | 55.266 | 82.4 | 97.583 | 119.565 | 32.052 | 17.578 | 23.951 | 28.898 | 31.326 | 11.536 | 15.326 | 17.837 | 4.04 | 9.2 | 10.195 | 11.157 | 11.643 | 14.231 | 16.52 | 1.951 | 5.435 | 8.967 | 11.435 | 14.26 | 16.677 | 18.601 | 2.095 | 3.918 | 5.11 | 6.133 | 6.846 | 8.517 | 9.426 | 3.264 | 0.355 | 0.105 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 2.22 | 2.482 | 2.901 | 3.344 | 5.081 | 5.614 | 14.774 | 6.405 | 5.95 | 7.612 | 6.246 | 7.029 | 7.099 | 2.325 | 4.6 | 3.494 | 1.922 | 1.559 | 1.317 | 1.455 | 1.595 | 1.758 | 1.854 | 2.013 | 2.173 | 2.284 | 2.049 | 2.162 | 2.034 | 1.473 | 1.488 | 1.213 | 0.319 | 0.334 | 0.889 | 0.366 | 0.391 | 0.415 | 0.439 | 0.464 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 257.216 | 257.216 | 49.754 | 257.216 | 257.216 | 257.216 | 257.216 | 257.216 | 0 | 257.216 | 257.216 | 257.216 | 258.617 | 257.216 | 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 |
Immateriële activa
| 63.19 | 62.969 | 62.47 | 64.416 | 65.778 | 68.571 | 68.728 | 68.69 | 331.023 | 74.372 | 73.365 | 73.793 | 70.83 | 9.807 | 11.603 | 11.662 | 10.757 | 9.806 | 9.144 | 8.342 | 7.429 | 6.791 | 6.288 | 5.876 | 5.495 | 5.087 | 0 | 4.191 | 3.881 | 3.3 | 2.825 | 2.533 | 2.235 | 1.976 | 1.091 | 1.424 | 1.2 | 1.056 | 0.835 | 0.695 | 1.044 | 0.374 | 0.36 | 0.359 | 0 |
Goodwill en immateriële activa
| 320.406 | 320.185 | 319.686 | 321.632 | 322.994 | 325.787 | 325.944 | 325.906 | 331.023 | 331.588 | 330.581 | 331.009 | 329.447 | 9.807 | 11.603 | 11.662 | 10.757 | 9.806 | 9.144 | 8.342 | 7.429 | 6.791 | 6.288 | 5.876 | 5.495 | 5.087 | 0 | 4.191 | 3.881 | 3.3 | 2.825 | 2.533 | 2.235 | 1.976 | 1.091 | 1.424 | 1.2 | 1.056 | 0.835 | 0.695 | 1.044 | 0.374 | 0.36 | 0.359 | 0 |
Langetermijnbeleggingen
| 0.16 | 0.16 | 0.16 | 0.16 | 0 | 0.16 | 0.16 | 0.16 | 0.26 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0 | 0.617 | 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 |
Belastingvorderingen
| -0.161 | -0.16 | -269.932 | -64.416 | 0 | 0.039 | 0.042 | -0.16 | -0.26 | -0.16 | -0.16 | -0.16 | -0.16 | -0.16 | -0.16 | 0 | -0.617 | 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 niet-vlottende activa
| -0.001 | 0.16 | 269.931 | 64.416 | 0.16 | -0.039 | -0.042 | 0.16 | 0.26 | 0.16 | 0.16 | 0.16 | 0.16 | 0.185 | 0.16 | 0.16 | 0.617 | 0.185 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.502 | 15.858 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 |
Totaal niet-vlottende activa
| 322.785 | 322.827 | 322.746 | 325.136 | 328.235 | 331.561 | 340.878 | 332.471 | 337.233 | 339.36 | 336.987 | 338.198 | 336.706 | 12.317 | 16.363 | 15.317 | 13.296 | 11.55 | 10.621 | 9.957 | 9.184 | 8.709 | 8.302 | 8.05 | 7.828 | 7.531 | 2.209 | 6.855 | 21.772 | 4.932 | 4.473 | 3.907 | 2.554 | 2.31 | 1.981 | 1.79 | 1.591 | 1.471 | 1.274 | 1.159 | 1.044 | 0.374 | 0.36 | 0.359 | -0.105 |
Totaal activa
| 380.669 | 376.425 | 382.842 | 387.278 | 391.413 | 409.083 | 420.104 | 473.324 | 400.71 | 394.625 | 419.386 | 435.78 | 456.27 | 44.368 | 33.942 | 39.268 | 42.194 | 42.876 | 22.157 | 25.283 | 27.021 | 12.749 | 17.502 | 18.245 | 18.985 | 19.175 | 21.041 | 23.375 | 23.723 | 10.367 | 13.44 | 15.341 | 16.814 | 18.987 | 20.581 | 3.885 | 5.508 | 6.581 | 7.407 | 8.005 | 9.561 | 9.8 | 3.624 | 0.714 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 4.162 | 1.328 | 2.984 | 1.55 | 2.965 | 3.001 | 3.112 | 21.824 | 4.369 | 1.922 | 4.524 | 6.574 | 4.177 | 1.19 | 1.861 | 1.321 | 0 | 0 | 0 | 1.565 | 0 | 0 | 0 | 1.235 | 0 | 0 | 0 | 0.594 | 0 | 0 | 0 | 0.525 | 0 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0.172 | 0.972 | 0.409 | 0.355 | 0.009 | 0 |
Kortlopende schulden
| 20.687 | 19.626 | 11.331 | 16.057 | 22.498 | 19.995 | 17.788 | 21.108 | 26.21 | 1.212 | 1.202 | -8.984 | 1.222 | 0.469 | 0.589 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0.494 | 0.431 | 0.261 | 0.704 | 0.622 | 0.578 | 0.529 | 0.393 | 0.565 | 0.48 | 0.181 | 0.235 | 0 | 0.053 | 0.018 | 0.034 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 9.098 | 0.261 | 0.704 | 10.492 | 9.565 | 0 | 0 | 0 | 0 | 0 | 7 | 6.536 | 1.194 | 1.507 | 1.321 | 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 kortlopende verplichtingen
| 12.783 | 12.483 | 10.619 | 12.063 | 13.679 | 12.985 | 17.049 | 27.494 | 15.387 | 12.545 | 12.633 | 4.594 | 13.947 | 1.172 | 1.631 | 1.569 | 2.623 | 1.623 | 1.649 | 0.852 | 1.719 | 1.719 | 4.399 | 1.853 | 2.261 | 1.576 | 1.31 | 0.828 | 1.076 | 1.468 | 1.678 | 0.633 | 0.829 | 1.357 | 1.189 | 0.5 | 0.764 | 0.602 | 0.485 | 0.142 | 0 | 0 | 0.005 | 0.056 | 0 |
Totaal kortlopende verplichtingen
| 38.126 | 33.868 | 25.456 | 30.115 | 39.764 | 36.559 | 38.478 | 70.819 | 46.531 | 16.159 | 18.54 | 19.637 | 19.346 | 2.884 | 4.099 | 3.508 | 2.623 | 1.623 | 1.649 | 2.492 | 1.719 | 1.719 | 4.399 | 3.162 | 2.261 | 1.576 | 1.31 | 1.451 | 1.076 | 1.468 | 1.678 | 1.208 | 0.829 | 1.357 | 1.189 | 0.926 | 0.764 | 0.602 | 0.485 | 0.327 | 0.972 | 0.409 | 0.36 | 0.064 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.047 | 0.189 | 4.83 | 0.469 | 5.263 | 1.055 | 1.372 | 1.864 | 0 | 2.307 | 2.614 | 3.141 | 3.406 | 0.275 | 0.536 | 0.788 | 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 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0.33 | 0 | 0.328 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.714 | 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 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.614 | 1.609 | 1.605 | 1.601 | -0.036 | -0.039 | -0.042 | 0 | 0 | 1.967 | 2.169 | 2.214 | 2.214 | 2.214 | 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 niet-vlottende verplichtingen
| 0.483 | 0.265 | 0.264 | 4.828 | 0.291 | 4.836 | 4.832 | 4.5 | 6.546 | 4.898 | 4.898 | 4.501 | 4.501 | 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 |
Totaal niet-vlottende verplichtingen
| 2.144 | 2.063 | 6.7 | 6.898 | 5.554 | 5.891 | 6.204 | 6.364 | 6.546 | 9.172 | 9.681 | 9.856 | 10.121 | 0.275 | 0.536 | 0.788 | 0 | 0 | -0 | 1.565 | 0 | 0 | 0 | 1.235 | 0 | 0 | 0 | 0.594 | 0 | 0 | 0 | 0.575 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0.185 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 40.27 | 35.931 | 32.156 | 37.013 | 45.318 | 42.45 | 44.682 | 77.183 | 53.077 | 25.331 | 28.221 | 29.493 | 29.467 | 3.159 | 4.635 | 4.296 | 2.623 | 1.623 | 1.649 | 2.492 | 1.719 | 1.719 | 4.399 | 3.162 | 2.261 | 1.576 | 1.31 | 1.451 | 1.076 | 1.468 | 1.678 | 1.208 | 0.829 | 1.357 | 1.189 | 0.926 | 0.764 | 0.602 | 0.485 | 0.327 | 0.972 | 0.409 | 0.36 | 0.064 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||||
Preferente 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 | 0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.343 | 0 | 0 | 0 |
Gewone aandelen
| 4.635 | 4.243 | 3.798 | 3.616 | 2.776 | 2.776 | 2.661 | 2.661 | 1.791 | 1.791 | 1.791 | 1.791 | 1.791 | 1.089 | 1.089 | 1.089 | 1.089 | 1.089 | 0.995 | 0.995 | 0.995 | 0.889 | 0.889 | 0.889 | 0.889 | 0.889 | 0.889 | 0.889 | 22.646 | 0.772 | 0.772 | 0.772 | 0.772 | 0.772 | 0.772 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.702 | 0.1 | 0.1 | 0 |
Ingehouden winsten
| -309.682 | -296.588 | -286.242 | -271.446 | -133.184 | -114.849 | -211.738 | -56.296 | -149.148 | -127.522 | -105.792 | -90.79 | -69.053 | -6.548 | -46.566 | -40.901 | -9.353 | -6.503 | -13.726 | -10.793 | -7.144 | -4.659 | 1.763 | -8.211 | -6.419 | -5.177 | -2.598 | -10.387 | 0 | -5.898 | -1.426 | -5.718 | -3.58 | -1.686 | 0.292 | 2.257 | -5.96 | -4.725 | -3.744 | 6.976 | -1.847 | -1.045 | -0.471 | 0.3 | 0 |
Overige gereserveerde algehele resultaten
| 0.267 | 0.249 | 10.516 | 0.031 | 0.391 | 0.129 | 0.224 | 0.178 | 0.139 | 0.141 | 0.172 | 0.178 | 0 | 0 | 0 | 0.001 | 8.16 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0.259 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.426 | 0 | 0.223 |
Overige totale aandeelhoudersvermogen
| 645.185 | 632.537 | 622.694 | 617.882 | 476.167 | 478.286 | 584.075 | 584.299 | 495.45 | 495.309 | 495.62 | 495.45 | 494.119 | 46.668 | 74.783 | 74.783 | 39.674 | 46.667 | 26.379 | 32.588 | 31.451 | 14.8 | 10.45 | 22.406 | 22.254 | 21.887 | 18.662 | 31.422 | 0 | 14.025 | 10.99 | 17.189 | 18.134 | 18.543 | 18.134 | 0.268 | 10.002 | 10.002 | 9.965 | 0 | 9.734 | 8.689 | 3.208 | 0.25 | 0 |
Totaal eigen vermogen van aandeelhouders
| 340.405 | 340.441 | 350.766 | 350.261 | 345.759 | 366.342 | 375.222 | 396.05 | 348.231 | 369.72 | 391.619 | 406.452 | 426.857 | 41.209 | 29.307 | 34.972 | 39.57 | 41.253 | 20.508 | 22.79 | 25.303 | 11.03 | 13.103 | 15.083 | 16.724 | 17.599 | 19.731 | 21.924 | 22.646 | 8.899 | 11.763 | 14.133 | 15.985 | 17.63 | 19.392 | 2.959 | 4.744 | 5.979 | 6.923 | 7.678 | 8.588 | 9.391 | 3.264 | 0.65 | 0.223 |
Totaal eigen vermogen
| 340.399 | 340.494 | 350.687 | 350.265 | 346.095 | 366.633 | 375.422 | 396.141 | 347.633 | 369.294 | 391.165 | 406.287 | 426.803 | 41.314 | 29.307 | 34.972 | 39.57 | 41.253 | 20.508 | 22.79 | 25.303 | 11.03 | 13.103 | 15.083 | 16.724 | 17.599 | 19.731 | 21.924 | 22.646 | 8.899 | 11.763 | 14.133 | 15.985 | 17.63 | 19.392 | 2.959 | 4.744 | 5.979 | 6.923 | 7.678 | 8.588 | 9.391 | 3.264 | 0.65 | 0.223 |
Totaal passiva en aandeelhoudersvermogen
| 380.669 | 376.425 | 382.843 | 387.278 | 391.413 | 409.083 | 420.104 | 473.324 | 400.71 | 394.625 | 419.386 | 435.78 | 456.27 | 44.368 | 33.942 | 39.268 | 42.194 | 42.876 | 22.157 | 25.283 | 27.021 | 12.749 | 17.502 | 18.245 | 18.985 | 19.175 | 21.041 | 23.375 | 23.723 | 10.367 | 13.44 | 15.341 | 16.814 | 18.987 | 20.581 | 3.885 | 5.508 | 6.581 | 7.407 | 8.005 | 9.561 | 9.8 | 3.624 | 0.714 | 0.223 |