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
29.08
33.96
23.92
20.76
19.53
19.98
Shareholder's Funds
29.08
33.96
23.92
20.76
19.53
19.98
Minority Interest
25.69
17.14
13.42
10.01
3.61
2.70
Long-Term Borrowings
58.77
48.21
54.18
22.84
15.85
9.28
Secured Loans
58.77
48.21
54.18
22.84
15.85
9.28
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-3.89
-4.42
-2.83
-2.83
-4.41
-4.31
Other Long Term Liabilities
24.73
16.7
14.65
14.86
13.33
14.52
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.52
3.09
1.97
2.04
3.50
3.36
Total Non-Current Liabilities
61.19
55.53
59.47
33.82
25.66
20.95
Current Liabilities
Trade Payables
50.64
44.76
44.42
50.35
49.90
43.65
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
3.52
3.09
1.97
2.04
3.50
3.36
Total Current Liabilities
118.41
90.92
86.76
85.26
76.58
71.07
Total Liabilities
234.36
197.56
183.57
149.84
125.38
114.70
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
39.38
30.33
28.24
25.91
22.54
22.78
Less: Accumulated Depreciation
9.57
9.29
8.22
7.27
6.62
5.58
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
29.81
21.04
20.02
18.64
15.92
17.20
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
0.45
0.44
2.47
2.60
0.30
0.29
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.62
1.44
1.21
0.87
0.79
0.72
Total Non-Current Assets
98.95
71.74
62.61
50.04
35.57
34.61
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1.58
1.37
4.33
7.93
1.37
2.65
Sundry Debtors
53.87
47.60
43.30
40.35
33.49
33.79
Cash and Bank
57.99
63.57
60.59
39.40
42.47
29.32
Other Current Assets
130.32
122.42
117.60
96.97
85.37
77.56
Short Term Loans and Advances
16.87
9.87
9.38
9.29
8.04
11.81
Total Current Assets
135.41
125.82
120.96
99.81
89.80
80.10
Net Current Assets (Including Current Investments)
17.00
34.90
34.20
14.55
13.23
9.02
Total Current Assets Excluding Current Investments
135.41
125.82
120.96
99.81
89.80
80.10
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
234.36
197.56
183.57
149.84
125.38
114.70
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
58.77
48.21
54.18
22.84
15.85
9.28
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -6.13% vs -13.36% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 48.08% vs 13.99% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 41.68% vs 5.09% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 2.27% vs -82.19% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 7.62% vs 4.02% in Dec 2023
Compare Balance Sheet Results of Dekuple SA
Figures in Million
Consolidated - Balance Sheet Results
Change(EUR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
29.08
199.69
-170.61
-85.44%
Shareholder's Funds
29.08
199.69
-170.61
-85.44%
Minority Interest
25.69
0
25.69
0.00%
Long-Term Borrowings
58.77
41.77
17.00
40.70%
Secured Loans
58.77
41.77
17.00
40.70%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-3.89
1.69
-5.58
-330.18%
Other Long Term Liabilities
24.73
7.59
17.14
225.82%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
3.52
0.34
3.18
935.29%
Total Non-Current Liabilities
61.19
44.80
16.39
36.58%
Current Liabilities
Trade Payables
50.64
4.58
46.06
1,005.68%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
3.52
0.34
3.18
935.29%
Total Current Liabilities
118.41
37.05
81.36
219.60%
Total Liabilities
234.36
281.53
-47.17
-16.75%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
39.38
124.19
-84.81
-68.29%
Less: Accumulated Depreciation
9.57
11.40
-1.83
-16.05%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
29.81
112.78
-82.97
-73.57%
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
0.45
21.69
-21.24
-97.93%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
1.62
0
1.62
0.00%
Total Non-Current Assets
98.95
177.96
-79.01
-44.40%
Current Assets Loans & Advances
Current Investments
0
3.35
-3.35
-100.00%
Inventories
1.58
1.54
0.04
2.60%
Sundry Debtors
53.87
0.10
53.77
53,770.00%
Cash and Bank
57.99
89.77
-31.78
-35.40%
Other Current Assets
130.32
102.57
27.75
27.05%
Short Term Loans and Advances
16.87
7.82
9.05
115.73%
Total Current Assets
135.41
103.57
31.84
30.74%
Net Current Assets (Including Current Investments)
17.00
66.52
-49.52
-74.44%
Total Current Assets Excluding Current Investments
135.41
103.57
31.84
30.74%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
234.36
281.53
-47.17
-16.75%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
58.77
41.77
17.00
40.70%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 36.45 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -6.13% vs -13.36% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 24.73 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 48.08% vs 13.99% in Dec 2023
Annual - Fixed Assets
Fixed Assets 29.81 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 41.68% vs 5.09% in Dec 2023
Annual - Investments
Investments 0.45 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 2.27% vs -82.19% in Dec 2023
Annual - Current Assets
Current Assets 135.41 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 7.62% vs 4.02% in Dec 2023






