Better Collective A/S
SSE:BETCO.ST
320.5 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 48.756 | 61.494 | 43.552 | 40.676 | 64.536 | 28.847 | 31.497 | 32.564 | 32.971 | 30.68 | 28.603 | 32.444 | 35.887 | 28.884 | 21.127 | 47.81 | 19.475 | 18.869 | 22.755 | 17.134 | 17.17 | 19.318 | 15.978 | 29.905 | 33.772 | 1.33 | 2.129 | -5.49 |
Short Term Investments
| 0.454 | 5.639 | 6.804 | 9.742 | 12.508 | 17.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.308 | -0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.98 |
Cash and Short Term Investments
| 49.21 | 67.133 | 50.356 | 50.418 | 77.044 | 45.968 | 31.497 | 32.564 | 32.971 | 30.68 | 28.603 | 32.444 | 35.887 | 28.884 | 21.127 | 47.81 | 19.475 | 18.869 | 22.755 | 17.134 | 17.17 | 19.318 | 15.978 | 29.905 | 33.772 | 1.33 | 2.129 | 5.49 |
Net Receivables
| 60.63 | 61.67 | 46.81 | 45.097 | 38.433 | 51.059 | 48.021 | 38.693 | 33.969 | 42.393 | 26.102 | 28.738 | 21.77 | 18.7 | 17.401 | 9.77 | 8.906 | 10.956 | 10.035 | 11.829 | 10.012 | 8.901 | 7.358 | 7.646 | 6.78 | 4.346 | 4.206 | 0 |
Inventory
| -54.771 | 0 | 0 | 0 | 0 | 0 | 15.508 | -38.693 | 0 | 0 | -26.102 | 7.308 | 7.959 | 0 | 10.026 | 3.533 | 0 | -10.956 | 0 | -11.829 | 0 | 0 | 1.607 | 0 | 0.432 | -4.346 | 0 | 0 |
Other Current Assets
| 66.387 | 15.054 | 0.001 | -0.001 | 10.623 | 10.695 | -0.001 | 44.692 | 37.709 | -0.001 | 34.295 | -0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 0.018 | 12.803 | -0.001 | 14.466 | 11.89 | 0.001 | -0.001 | -0.001 | 0.001 | 4.737 | 0.001 | 0 |
Total Current Assets
| 121.456 | 138.218 | 105.812 | 106.674 | 126.1 | 107.722 | 95.025 | 77.256 | 70.68 | 76.707 | 62.898 | 68.489 | 65.617 | 56.489 | 48.555 | 61.112 | 30.138 | 31.672 | 36.035 | 31.6 | 29.06 | 29.42 | 24.942 | 38.388 | 40.985 | 6.067 | 6.86 | 5.49 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24.645 | 23.847 | 21.582 | 20.416 | 10.798 | 8.392 | 8.843 | 8.401 | 4.191 | 4.291 | 4.365 | 4.235 | 4.524 | 4.495 | 5.395 | 5.31 | 5.632 | 5.817 | 5.132 | 4.461 | 3.909 | 3.243 | 1.393 | 1.324 | 1.259 | 1.152 | 0.897 | 0 |
Goodwill
| 352.213 | 351.24 | 255.074 | 262.98 | 214.946 | 182.108 | 183.942 | 193.142 | 186.565 | 180.112 | 178.182 | 141.426 | 139.666 | 103.5 | 99.315 | 58.944 | 59.731 | 60.672 | 41.968 | 33.748 | 32.731 | 23.283 | 23.96 | 21.693 | 19.816 | 7.178 | 7.178 | 0 |
Intangible Assets
| 669.727 | 635.217 | 546.355 | 528.415 | 511.84 | 492.879 | 487.529 | 509.282 | 489.913 | 370.413 | 341.729 | 340.534 | 326.989 | 163.951 | 159.652 | 158.897 | 162.102 | 164.615 | 144.803 | 150.939 | 125.023 | 96.935 | 98.126 | 65.739 | 63.425 | 26.847 | 23.561 | 0 |
Goodwill and Intangible Assets
| 1,021.94 | 986.457 | 801.429 | 791.395 | 726.786 | 674.987 | 671.471 | 702.424 | 676.478 | 550.525 | 519.911 | 481.96 | 466.655 | 267.451 | 258.967 | 217.841 | 221.833 | 225.287 | 186.771 | 184.687 | 157.754 | 120.218 | 122.086 | 87.432 | 83.241 | 34.025 | 30.739 | 0 |
Long Term Investments
| 0 | -3.273 | 0 | 0 | 1.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.609 | 0.4 | 0 | 1.458 | 1.457 | 1.774 | 1.386 | 0.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.601 | 3.273 | 7.236 | 10.732 | 9.989 | 10.245 | 9.165 | 11.077 | 9.578 | 7.609 | 9.545 | 0.68 | 0.662 | 0.671 | 0.621 | 0.266 | 0.278 | 0.284 | 0.278 | -0.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.898 | 5.142 | 1.803 | 1.716 | -0.001 | 1.624 | 0.725 | 0.734 | 0.67 | 0.602 | 0.66 | 0.652 | -0.001 | 0.001 | 1.527 | 0.308 | 0.311 | 0.002 | -0.001 | 1.06 | 0.233 | 0.894 | 0.215 | 0.253 | 0.212 | 0.212 | 0.21 | -5.49 |
Total Non-Current Assets
| 1,053.084 | 1,015.446 | 832.05 | 824.259 | 749.221 | 695.248 | 690.204 | 722.636 | 690.917 | 563.027 | 534.481 | 487.527 | 472.449 | 273.018 | 266.51 | 225.183 | 229.511 | 233.164 | 193.566 | 190.208 | 161.896 | 124.355 | 123.694 | 89.009 | 84.712 | 35.389 | 31.846 | -5.49 |
Total Assets
| 1,174.54 | 1,153.664 | 937.862 | 930.934 | 875.32 | 802.97 | 785.229 | 799.892 | 761.597 | 639.734 | 597.379 | 556.017 | 538.066 | 329.506 | 315.065 | 286.296 | 259.649 | 264.836 | 229.601 | 221.808 | 190.956 | 153.775 | 148.636 | 127.397 | 125.697 | 41.456 | 38.705 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 27.143 | 24.211 | 10.936 | 26.486 | 16.36 | 19.674 | 10.484 | 22.951 | 20.348 | 20.023 | 9.866 | 17.858 | 19.952 | 12.268 | 7.166 | 4.612 | 4.419 | 3.19 | 0.761 | 4.018 | 3.834 | 3.352 | 0.499 | 3.989 | 6.366 | 2.179 | 0.852 | 0 |
Short Term Debt
| 3.832 | 3.327 | 2.702 | 2.731 | 1.27 | 2.398 | 2.708 | 116.638 | 21.395 | 1.365 | 1.347 | 51.124 | 1.23 | 2.98 | 1.282 | 1.076 | 1.093 | 1.095 | 0.866 | 2.123 | 3.535 | 0.308 | 0.02 | 0.02 | 0.02 | 4.653 | 5.343 | 0 |
Tax Payables
| 6.238 | 7.976 | 6.754 | 4.516 | 3.864 | 5.343 | 5.221 | 14.341 | 8.178 | 3.947 | 1.735 | 7.952 | 5.317 | 3.562 | 1.985 | 5.206 | 2.836 | 4.304 | 3.736 | 4.277 | 3.448 | 2.778 | 0.954 | 2.755 | 2.126 | 1.857 | 1.697 | 0 |
Deferred Revenue
| 49.582 | 79.784 | 89.856 | 63.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.371 | 13.118 | 15.365 | 8.978 | 7.588 | 19.537 | 18.259 | 4.771 | 4.759 | 3.664 | 23.745 | 13.749 | 2.715 | 7.669 | 11.466 | 0 |
Other Current Liabilities
| 0.001 | 16.719 | -0.001 | 0.001 | 60.699 | 40.961 | 51.876 | 49.733 | 51.978 | 36.032 | 44.238 | 61.14 | 11.274 | 1.943 | 2.499 | 1.504 | 1.325 | 1.344 | 2.202 | 11.382 | 13.222 | 16.227 | -0.001 | -0.001 | 6.666 | -0.001 | -0.001 | 0 |
Total Current Liabilities
| 80.558 | 124.041 | 103.493 | 92.666 | 78.329 | 63.033 | 65.068 | 189.322 | 93.721 | 57.42 | 55.451 | 130.122 | 55.827 | 30.309 | 26.312 | 16.17 | 14.425 | 25.166 | 22.088 | 22.294 | 25.35 | 23.551 | 24.263 | 17.757 | 15.767 | 14.5 | 17.66 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 261.628 | 236.176 | 261.983 | 260.936 | 252.912 | 206.314 | 206.67 | 90.43 | 186.869 | 138.265 | 122.546 | 56.922 | 107.063 | 70.707 | 71.401 | 63.526 | 41.231 | 35.325 | 19.515 | 46.321 | 23.068 | 11.277 | 9.044 | 13.608 | 13.637 | 5.154 | 0.566 | 0 |
Deferred Revenue Non-Current
| 44.704 | -68.333 | 0 | 49.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.075 | 8.995 | 8.796 | 9.525 | 9.301 | 9.405 | 4.531 | 4.277 | 0 | 0 | 8.937 | 0.17 | 0 | 0 | 0.05 | 0 |
Deferred Tax Liabilities Non-Current
| 106.801 | 96.64 | 84.67 | 90.173 | 86.159 | 81.013 | 78.167 | 78.891 | 75.048 | 70.556 | 69.595 | 25.092 | 24.935 | 25.08 | 25.207 | 24.557 | 24.722 | 24.917 | 20.638 | 20.87 | 20.311 | 20.6 | 20.534 | 13.662 | 12.842 | 5.727 | 5.655 | 0 |
Other Non-Current Liabilities
| -0.001 | 96.64 | 52.443 | 0.001 | 27.7 | 29.159 | 22.408 | 20.362 | 5.642 | 3.583 | 4.939 | 8.958 | 10.883 | 21.803 | 20.808 | 22.837 | 24.969 | 25.079 | 24.513 | 21.993 | 20.96 | 8.81 | -0.001 | 0.001 | 3.722 | 0.025 | -0.001 | 0 |
Total Non-Current Liabilities
| 413.132 | 361.123 | 399.096 | 400.525 | 366.771 | 316.486 | 307.245 | 189.683 | 267.559 | 212.404 | 197.08 | 90.972 | 148.956 | 126.585 | 126.212 | 120.445 | 100.223 | 94.726 | 69.197 | 93.461 | 64.339 | 40.687 | 38.514 | 27.441 | 30.201 | 10.906 | 6.27 | 0 |
Total Liabilities
| 493.69 | 485.164 | 502.589 | 493.191 | 445.1 | 379.519 | 372.313 | 379.005 | 361.28 | 269.824 | 252.531 | 221.094 | 204.783 | 156.894 | 152.524 | 136.615 | 114.648 | 119.892 | 91.285 | 115.755 | 89.689 | 64.238 | 62.777 | 45.198 | 45.968 | 25.406 | 23.93 | 0 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.336 | 1.77 | 0.758 | 0 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.63 | 0.629 | 0.554 | 0.552 | 0.552 | 0.552 | 0.551 | 0.551 | 0.55 | 0.548 | 0.546 | 0.545 | 0.543 | 0.469 | 0.469 | 0.468 | 0.467 | 0.467 | 0.464 | 0.423 | 0.422 | 0.405 | 0.405 | 0.405 | 0.405 | 0.069 | 0.069 | 0 |
Retained Earnings
| 191.962 | 180.875 | 166.624 | 158.983 | 155.144 | 145.366 | 124.307 | 105.45 | 98.005 | 89.929 | 73.705 | 60.014 | 63.252 | 63.584 | 55.019 | 44.681 | 39.555 | 35.653 | 30.732 | 27.166 | 23.978 | 21.788 | 18.054 | 14.374 | 11.858 | 15.59 | 14.322 | 0 |
Accumulated Other Comprehensive Income/Loss
| 21.878 | 21.162 | 14.572 | 26.075 | 18.987 | 18.514 | 23.178 | 44.453 | 29.523 | 14.883 | 10.798 | 6.729 | 2.207 | -0.336 | -1.77 | -0.758 | 0.99 | 1.25 | 0.826 | 1.137 | -0.066 | 0.028 | 0.083 | 0.056 | 0.009 | 0.01 | 0.003 | 6.038 |
Other Total Stockholders Equity
| 466.38 | 465.834 | 253.523 | 252.133 | 255.537 | 259.019 | 264.88 | 270.433 | 272.239 | 264.55 | 259.799 | 267.635 | 267.281 | 108.559 | 107.053 | 104.532 | 103.989 | 107.574 | 106.294 | 77.327 | 76.867 | 67.316 | 67.317 | 67.364 | 67.457 | 0.381 | 0.381 | 0 |
Total Shareholders Equity
| 680.85 | 668.5 | 435.273 | 437.743 | 430.22 | 423.451 | 412.916 | 420.887 | 400.317 | 369.91 | 344.848 | 334.923 | 333.283 | 172.612 | 162.541 | 149.681 | 145.001 | 144.944 | 138.316 | 106.053 | 101.267 | 89.537 | 85.859 | 82.199 | 79.729 | 16.05 | 14.775 | 6.038 |
Total Equity
| 680.85 | 668.5 | 435.273 | 437.743 | 430.22 | 423.451 | 412.916 | 420.887 | 400.317 | 369.91 | 344.848 | 334.923 | 333.283 | 172.612 | 162.541 | 149.681 | 145.001 | 144.944 | 138.316 | 106.053 | 101.267 | 89.537 | 85.859 | 82.199 | 79.729 | 16.05 | 14.775 | 6.038 |
Total Liabilities & Shareholders Equity
| 1,174.54 | 1,153.664 | 937.862 | 930.934 | 875.32 | 802.97 | 785.229 | 799.892 | 761.597 | 639.734 | 597.379 | 556.017 | 538.066 | 329.506 | 315.065 | 286.296 | 259.649 | 264.836 | 229.601 | 221.808 | 190.956 | 153.775 | 148.636 | 127.397 | 125.697 | 41.456 | 38.705 | 6.038 |