Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Dec'17
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
84.75
67.24
52.87
36.82
28.36
34.84
Shareholder's Funds
84.75
67.24
52.87
36.82
28.36
34.84
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
1.24
1.25
1.98
1.72
0.01
0.01
Secured Loans
1.24
1.25
1.98
1.72
0.01
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-4.64
-7.51
-2.47
-2.32
-0.03
1.78
Other Long Term Liabilities
5.71
3.37
5.87
4.35
1.31
13.21
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.14
0.02
0.32
0.34
0.22
0.00
Total Non-Current Liabilities
5.71
3.37
5.87
4.35
1.31
13.21
Current Liabilities
Trade Payables
6.51
3.10
4.20
2.58
4.38
4.94
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
0.14
0.02
0.32
0.34
0.22
0.00
Total Current Liabilities
38.89
35.38
33.61
15.86
17.19
13.86
Total Liabilities
129.35
105.99
92.35
57.03
46.86
61.91
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
8.37
7.20
8.74
8.15
2.87
2.20
Less: Accumulated Depreciation
3.04
2.54
2.28
1.87
1.53
1.13
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
5.33
4.66
6.46
6.28
1.34
1.08
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
2.06
0.75
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
71.11
45.65
45.58
25.03
21.39
38.94
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.50
Sundry Debtors
32.62
20.23
19.08
11.23
11.73
13.39
Cash and Bank
19.10
31.24
18.99
14.26
5.19
3.22
Other Current Assets
55.19
58.53
45.29
30.86
24.25
22.24
Short Term Loans and Advances
3.47
7.05
7.22
5.36
7.33
5.13
Total Current Assets
58.24
60.34
46.77
32.00
25.48
22.97
Net Current Assets (Including Current Investments)
19.35
24.96
13.16
16.14
8.29
9.11
Total Current Assets Excluding Current Investments
58.24
60.34
46.77
32.00
25.48
22.97
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
129.35
105.99
92.35
57.03
46.86
61.91
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
1.24
1.25
1.98
1.72
0.01
0.01
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
No Borrowings in the last few periods;
Other Long Term Liabilities
YoY Growth in year ended Dec 2022 is 69.44% vs -42.59% in Dec 2021
Fixed Assets
YoY Growth in year ended Dec 2022 is 14.38% vs -27.86% in Dec 2021
Investments
No Investments in the last few periods;
Current Assets
YoY Growth in year ended Dec 2022 is -3.48% vs 29.01% in Dec 2021
Compare Balance Sheet Results of Ergomed Plc
Figures in Million
Consolidated - Balance Sheet Results
Change(GBP)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
84.75
183.10
-98.35
-53.71%
Shareholder's Funds
84.75
183.10
-98.35
-53.71%
Minority Interest
0
0.10
-0.10
-100.00%
Long-Term Borrowings
1.24
224.80
-223.56
-99.45%
Secured Loans
1.24
224.80
-223.56
-99.45%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-4.64
21.50
-26.14
-121.58%
Other Long Term Liabilities
5.71
62.20
-56.49
-90.82%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0.14
9.60
-9.46
-98.54%
Total Non-Current Liabilities
5.71
231.80
-226.09
-97.54%
Current Liabilities
Trade Payables
6.51
14.70
-8.19
-55.71%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0.14
9.60
-9.46
-98.54%
Total Current Liabilities
38.89
194.70
-155.81
-80.03%
Total Liabilities
129.35
609.70
-480.35
-78.78%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
8.37
27.30
-18.93
-69.34%
Less: Accumulated Depreciation
3.04
4.80
-1.76
-36.67%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
5.33
22.50
-17.17
-76.31%
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
71.11
460.70
-389.59
-84.56%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
0
0
0.00
0.00%
Sundry Debtors
32.62
49.70
-17.08
-34.37%
Cash and Bank
19.10
73.60
-54.50
-74.05%
Other Current Assets
55.19
142.50
-87.31
-61.27%
Short Term Loans and Advances
3.47
19.20
-15.73
-81.93%
Total Current Assets
58.24
149.00
-90.76
-60.91%
Net Current Assets (Including Current Investments)
19.35
-45.70
65.05
142.34%
Total Current Assets Excluding Current Investments
58.24
149.00
-90.76
-60.91%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
129.35
609.70
-480.35
-78.78%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
1.24
224.80
-223.56
-99.45%
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
Other Long Term Liabilities 5.71 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is 69.44% vs -42.59% in Dec 2021
Annual - Fixed Assets
Fixed Assets 5.33 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is 14.38% vs -27.86% in Dec 2021
Annual - Investments
Investments 0.00 Million
in Dec 2022Figures in Million
No Investments in the last few periods;
Annual - Current Assets
Current Assets 58.24 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is -3.48% vs 29.01% in Dec 2021






