Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
1,806.00
1,587.00
1,111.00
916.00
817.00
757.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
1,806.00
1,587.00
1,111.00
916.00
817.00
757.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
464.00
412.00
295.00
272.00
219.00
196.00
Operating Expenses
18.00
15.00
16.00
9.00
9.00
9.00
General and Administration Expenses
-30.00
-30.00
-21.00
-9.00
-9.00
-22.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
1,562.00
1,365.00
959.00
807.00
739.00
673.00
Operating Profit (PBDIT) excl Other Income
244.00
221.00
152.00
108.00
78.00
84.00
Other Income
14.00
15.00
22.00
0.00
12.00
-2.00
Operating Profit (PBDIT)
360.00
326.00
243.00
174.00
147.00
129.00
Interest
18.00
15.00
16.00
9.00
9.00
9.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
101.00
89.00
68.00
65.00
57.00
48.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
261.00
222.00
152.00
117.00
81.00
72.00
Provision for Tax
52.00
49.00
34.00
18.00
17.00
14.00
Profit After Tax
207.00
172.00
117.00
96.00
62.00
55.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
13.99
11.59
7.94
6.52
4.24
3.99
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 13.82% vs 42.84% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 10.29% vs 45.60% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 18.59% vs -4.88% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 20.38% vs 46.43% in Dec 2023
Compare Profit and Loss Results of MedCap AB
Figures in Million
consolidated - Profit And Loss Results
Change(SEK)
Change(%)
No of Months
12
12
Operating Income
1,806.00
884.00
922.00
104.30%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
1,806.00
884.00
922.00
104.30%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
464.00
341.00
123.00
36.07%
Operating Expenses
18.00
5.00
13.00
260.00%
General and Administration Expenses
-30.00
213.00
-243.00
-114.08%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
1,562.00
734.00
828.00
112.81%
Operating Profit (PBDIT) excl Other Income
244.00
149.00
95.00
63.76%
Other Income
14.00
14.00
0.00
0.00%
Operating Profit (PBDIT)
360.00
224.00
136.00
60.71%
Interest
18.00
5.00
13.00
260.00%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
101.00
60.00
41.00
68.33%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
261.00
158.00
103.00
65.19%
Provision for Tax
52.00
26.00
26.00
100.00%
Profit After Tax
207.00
131.00
76.00
58.02%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
13.9896
2.58
11.41
442.23%
Profit And Loss - Net Sales
Net Sales 1,806.70 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 13.82% vs 42.84% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 244.40 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 10.29% vs 45.60% in Dec 2023
Profit And Loss - Interest
Interest 18.50 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 18.59% vs -4.88% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 207.30 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 20.38% vs 46.43% in Dec 2023






