Administer Oyj (HEL:ADMIN)

Administer Oyj Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	-	2.4	3.26	4.41	12.84	0.76
Short-Term Investments	-	-	-	0.11	0.31	-
Cash & Short-Term Investments	2.57	2.4	3.26	4.52	13.15	0.76
Cash Growth	-	-26.39%	-27.84%	-65.62%	1628.52%	5.96%
Accounts Receivable	-	9.64	10.99	10.99	5.2	5.39
Other Receivables	-	0.3	1.05	1.34	0.71	0.6
Receivables	-	9.95	12.06	12.36	5.94	5.99
Prepaid Expenses	-	2.19	0.97	0.79	0.72	0.48
Total Current Assets	-	14.55	16.29	17.66	19.81	7.24
Property, Plant & Equipment	-	1	0.98	0.89	0.43	0.47
Long-Term Investments	-	0.06	0.32	0.62	0.29	0.23
Goodwill	-	35.23	39.3	42.11	23.35	13.97
Other Intangible Assets	-	0.02	0.1	0.35	0.48	0.53
Long-Term Deferred Charges	-	6.01	5.55	4.33	2.88	2.07
Total Assets	-	56.87	62.53	65.97	47.23	24.52
Accounts Payable	-	4.44	5.55	3.9	4.16	1.94
Accrued Expenses	-	9.41	8.47	7.67	4.73	3.85
Current Portion of Long-Term Debt	-	5.3	5.29	3.73	1.78	2.07
Current Income Taxes Payable	-	0.21	0.04	0.3	-	-
Current Unearned Revenue	-	0	-	-	-	-
Other Current Liabilities	-	5.43	6.2	3.52	1.63	2.95
Total Current Liabilities	-	24.8	25.53	19.12	12.3	10.81
Long-Term Debt	-	6.65	9.46	12.69	2.56	4.23
Long-Term Unearned Revenue	-	0.09	-	-	-	-
Other Long-Term Liabilities	-	-	0	2.02	0.02	-
Total Liabilities	-	31.53	35	33.83	14.89	15.04
Common Stock	-	0.08	0.08	0.08	0.08	0
Retained Earnings	-	-5.53	-3.19	1.39	2.1	3.91
Treasury Stock	-	-	-	-	-	-0.01
Comprehensive Income & Other	-	30.75	30.61	30.65	30.14	5.55
Total Common Equity	24.86	25.3	27.5	32.12	32.32	9.45
Minority Interest	-	0.03	0.03	0.02	0.03	0.02
Shareholders' Equity	24.9	25.33	27.53	32.14	32.35	9.48
Total Liabilities & Equity	-	56.87	62.53	65.97	47.23	24.52
Total Debt	12.21	11.95	14.75	16.42	4.34	6.29
Net Cash (Debt)	-9.63	-9.55	-11.49	-11.9	8.81	-5.53
Net Cash Per Share	-0.57	-0.66	-0.80	-0.85	0.84	-0.57
Filing Date Shares Outstanding	14.44	14.37	14.35	14.32	14.19	9.61
Total Common Shares Outstanding	14.44	14.37	14.33	14.32	14.19	9.61
Working Capital	-	-10.25	-9.24	-1.45	7.51	-3.58
Book Value Per Share	1.66	1.76	1.92	2.24	2.28	0.98
Tangible Book Value	-7.52	-9.95	-11.9	-10.35	8.5	-5.05
Tangible Book Value Per Share	-0.50	-0.69	-0.83	-0.72	0.60	-0.53
Land	-	0.04	0.04	0.04	0.04	0.04
Buildings	-	0.3	0.3	0.3	0.22	0.22
Machinery	-	1.55	1.25	0.9	0.4	0.38

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.