Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Aug'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
1,667.00
1,510.00
983.00
984.00
1,036.92
887.82
Shareholder's Funds
1,667.00
1,510.00
983.00
984.00
1,036.92
887.82
Minority Interest
79.00
69.00
61.00
280.00
-0.96
2.04
Long-Term Borrowings
2,157.00
464.00
305.00
183.00
382.91
302.93
Secured Loans
2,157.00
464.00
305.00
183.00
382.91
302.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-7.00
-15.00
-39.00
12.00
8.17
1.73
Other Long Term Liabilities
290
340
82
86
96.44
7.36
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
0.58
0.93
Total Non-Current Liabilities
849.00
640.00
308.00
105.00
227.69
159.76
Current Liabilities
Trade Payables
128.00
112.00
274.00
186.00
169.41
229.38
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
0.58
0.93
Total Current Liabilities
1,967.00
589.00
567.00
516.00
544.57
1,008.17
Total Liabilities
4,562.00
2,808.00
1,919.00
1,885.00
1,808.22
2,057.79
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
324.00
313.00
96.00
73.00
98.79
103.30
Less: Accumulated Depreciation
44.00
54.00
53.00
47.00
68.84
71.49
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
280.00
259.00
43.00
26.00
29.95
31.81
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
31.00
29.00
73.00
16.00
15.09
20.50
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
320.00
305.00
161.00
59.00
83.03
110.82
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,772.00
1,385.00
1,001.00
1,014.00
476.66
749.37
Sundry Debtors
7.00
39.00
95.00
71.00
16.36
40.66
Cash and Bank
356.00
575.00
568.00
625.00
690.94
1,102.98
Other Current Assets
4,232.00
2,492.00
1,750.00
1,821.00
1,683.53
1,937.09
Short Term Loans and Advances
98.00
493.00
86.00
111.00
499.57
44.07
Total Current Assets
4,242.00
2,503.00
1,758.00
1,826.00
1,725.19
1,946.97
Net Current Assets (Including Current Investments)
2,275.00
1,914.00
1,191.00
1,310.00
1,180.62
938.80
Total Current Assets Excluding Current Investments
4,242.00
2,503.00
1,758.00
1,826.00
1,725.19
1,946.97
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
4,562.00
2,808.00
1,919.00
1,885.00
1,808.22
2,057.79
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
2,157.00
464.00
305.00
183.00
382.91
302.93
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is 86.33% vs 32.74% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is -14.71% vs 314.63% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 8.11% vs 502.33% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 6.90% vs -60.27% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 69.48% vs 42.38% in Dec 2023
Compare Balance Sheet Results of Eolus Vind 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
1,667.00
2,332.40
-665.40
-28.53%
Shareholder's Funds
1,667.00
2,332.40
-665.40
-28.53%
Minority Interest
79.00
2.00
77.00
3,850.00%
Long-Term Borrowings
2,157.00
2,509.50
-352.50
-14.05%
Secured Loans
2,157.00
2,509.50
-352.50
-14.05%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-7.00
209.20
-216.20
-103.35%
Other Long Term Liabilities
290.00
1,138.40
-848.40
-74.53%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
15.60
-15.60
-100.00%
Total Non-Current Liabilities
849.00
3,408.10
-2,559.10
-75.09%
Current Liabilities
Trade Payables
128.00
426.90
-298.90
-70.02%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0
15.60
-15.60
-100.00%
Total Current Liabilities
1,967.00
1,320.50
646.50
48.96%
Total Liabilities
4,562.00
7,063.00
-2,501.00
-35.41%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
324.00
461.80
-137.80
-29.84%
Less: Accumulated Depreciation
44.00
100.10
-56.10
-56.04%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
280.00
361.70
-81.70
-22.59%
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
31.00
4.10
26.90
656.10%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
320.00
5,446.80
-5,126.80
-94.12%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
3,772.00
33.70
3,738.30
11,092.88%
Sundry Debtors
7.00
930.10
-923.10
-99.25%
Cash and Bank
356.00
482.30
-126.30
-26.19%
Other Current Assets
4,232.00
1,563.20
2,668.80
170.73%
Short Term Loans and Advances
98.00
117.10
-19.10
-16.31%
Total Current Assets
4,242.00
1,616.20
2,625.80
162.47%
Net Current Assets (Including Current Investments)
2,275.00
295.70
1,979.30
669.36%
Total Current Assets Excluding Current Investments
4,242.00
1,616.20
2,625.80
162.47%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
4,562.00
7,063.00
-2,501.00
-35.41%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
2,157.00
2,509.50
-352.50
-14.05%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 559.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 86.33% vs 32.74% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 290.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -14.71% vs 314.63% in Dec 2023
Annual - Fixed Assets
Fixed Assets 280.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 8.11% vs 502.33% in Dec 2023
Annual - Investments
Investments 31.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 6.90% vs -60.27% in Dec 2023
Annual - Current Assets
Current Assets 4,242.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 69.48% vs 42.38% in Dec 2023






