Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
121.20
163.65
222.69
213.52
56.26
25.98
Shareholder's Funds
121.20
163.65
222.69
213.52
56.26
25.98
Minority Interest
0.00
0.00
0.00
3.93
0.00
0.00
Long-Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Other Long Term Liabilities
0
0
0
0
0
0
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
Trade Payables
4.21
3.21
6.12
3.39
0.77
4.57
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
12.93
11.25
13.32
9.96
4.22
10.97
Total Liabilities
134.13
174.89
236.01
227.41
60.48
36.95
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
7.04
0.00
0.00
3.60
0.78
0.72
Less: Accumulated Depreciation
5.07
0.00
0.00
2.44
0.24
0.12
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
1.97
2.74
3.32
1.16
0.54
0.60
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investments
0.00
0.00
0.00
0.00
0.05
0.05
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Assets
67.20
109.79
152.67
195.79
16.25
20.79
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.73
6.07
7.38
6.91
1.42
1.48
Sundry Debtors
10.32
6.08
7.12
2.72
0.03
0.13
Cash and Bank
47.78
50.72
65.19
18.40
42.01
13.63
Other Current Assets
66.88
64.24
83.35
31.02
44.13
16.05
Short Term Loans and Advances
3.05
1.36
3.67
2.98
0.67
0.81
Total Current Assets
66.93
65.10
83.35
31.62
44.22
16.15
Net Current Assets (Including Current Investments)
54.00
53.85
70.03
21.66
40.01
5.19
Total Current Assets Excluding Current Investments
66.93
65.10
83.35
31.62
44.22
16.15
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
134.13
174.89
236.01
227.41
60.48
36.95
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
0.00
0.00
0.00
0.00
0.00
0.00
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
No Borrowings in the last few periods;
Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods;
Fixed Assets
YoY Growth in year ended Dec 2024 is -28.10% vs -17.47% in Dec 2023
Investments
No Investments in the last few periods;
Current Assets
YoY Growth in year ended Dec 2024 is 2.81% vs -21.90% in Dec 2023
Compare Balance Sheet Results of AroCell AB
Figures in Million
Consolidated - Balance Sheet Results
Change(SEK)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
121.20
33.11
88.09
266.05%
Shareholder's Funds
121.20
33.11
88.09
266.05%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
0.00
4.09
-4.09
-100.00%
Secured Loans
0
4.09
-4.09
-100.00%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
0.12
-0.12
-100.00%
Other Long Term Liabilities
0
3.01
-3.01
-100.00%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
0
3.01
-3.01
-100.00%
Current Liabilities
Trade Payables
4.21
1.33
2.88
216.54%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
0
0.00
0.00%
Total Current Liabilities
12.93
14.18
-1.25
-8.82%
Total Liabilities
134.13
50.30
83.83
166.66%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
7.04
24.69
-17.65
-71.49%
Less: Accumulated Depreciation
5.07
12.03
-6.96
-57.86%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
1.97
12.66
-10.69
-84.44%
Lease Adjustment
0
0
0.00
0.00%
Capital Work in Progress
0
0
0.00
0.00%
Intangible assets under development
0
0
0.00
0.00%
Pre-operative Expenses pending
0
0
0.00
0.00%
Assets in transit
0
0
0.00
0.00%
Non Current Investments
0
0
0.00
0.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
67.20
31.81
35.39
111.25%
Current Assets Loans & Advances
Current Investments
0
0.99
-0.99
-100.00%
Inventories
5.73
4.73
1.00
21.14%
Sundry Debtors
10.32
4.28
6.04
141.12%
Cash and Bank
47.78
5.76
42.02
729.51%
Other Current Assets
66.88
17.42
49.46
283.93%
Short Term Loans and Advances
3.05
1.66
1.39
83.73%
Total Current Assets
66.93
18.49
48.44
261.98%
Net Current Assets (Including Current Investments)
54.00
4.31
49.69
1,152.90%
Total Current Assets Excluding Current Investments
66.93
18.49
48.44
261.98%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
134.13
50.30
83.83
166.66%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
0
4.09
-4.09
-100.00%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
No Borrowings in the last few periods
No Borrowings in the last few periods;
Annual - Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods
No Other Long Term Liabilities in the last few periods;
Annual - Fixed Assets
Fixed Assets 1.97 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -28.10% vs -17.47% in Dec 2023
Annual - Investments
Investments 0.00 Million
in Dec 2024Figures in Million
No Investments in the last few periods;
Annual - Current Assets
Current Assets 66.93 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 2.81% vs -21.90% in Dec 2023






