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
162.33
237.93
250.16
308.25
337.61
219.82
Shareholder's Funds
162.33
237.93
250.16
308.25
337.61
219.82
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
0.14
0.18
0.32
0.43
0.38
0.74
Secured Loans
0.14
0.18
0.32
0.43
0.38
0.74
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.00
0.00
-11.39
-11.39
-11.39
-11.43
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
0.11
0.14
0.18
0.22
0.17
0.41
Current Liabilities
Trade Payables
11.40
8.38
5.61
9.65
9.55
4.83
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
24.88
21.54
14.69
20.92
17.50
16.84
Total Liabilities
187.32
259.61
265.04
329.39
355.28
237.07
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
1.76
1.76
2.06
1.22
1.22
1.96
Less: Accumulated Depreciation
1.10
0.76
0.73
0.36
0.79
1.10
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
0.67
1.00
1.33
0.86
0.43
0.86
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
0.00
0.00
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
136.93
154.75
188.63
203.36
186.38
181.33
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
11.42
10.48
27.42
6.61
1.58
1.19
Sundry Debtors
1.12
0.64
1.29
0.45
0.43
0.54
Cash and Bank
34.40
88.34
45.70
115.71
164.25
52.54
Other Current Assets
48.19
102.67
75.86
124.56
167.77
55.11
Short Term Loans and Advances
1.25
3.20
1.45
1.79
1.51
0.85
Total Current Assets
50.39
104.86
76.40
126.03
168.90
55.74
Net Current Assets (Including Current Investments)
25.51
83.32
61.71
105.11
151.40
38.90
Total Current Assets Excluding Current Investments
50.39
104.86
76.40
126.03
168.90
55.74
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
187.32
259.61
265.04
329.39
355.28
237.07
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
0.14
0.18
0.32
0.43
0.38
0.74
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -21.43% vs -22.22% in Dec 2023
Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods;
Fixed Assets
YoY Growth in year ended Dec 2024 is -33.00% vs -24.81% in Dec 2023
Investments
No Investments in the last few periods;
Current Assets
YoY Growth in year ended Dec 2024 is -51.95% vs 37.25% in Dec 2023
Compare Balance Sheet Results of Intervacc 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
162.33
645.15
-482.82
-74.84%
Shareholder's Funds
162.33
645.15
-482.82
-74.84%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
0.14
3.60
-3.46
-96.11%
Secured Loans
0.14
3.60
-3.46
-96.11%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
0
0.00
0.00%
Other Long Term Liabilities
0
19.11
-19.11
-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
0.11
19.96
-19.85
-99.45%
Current Liabilities
Trade Payables
11.40
7.60
3.80
50.00%
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
24.88
31.25
-6.37
-20.38%
Total Liabilities
187.32
696.36
-509.04
-73.10%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
1.76
43.10
-41.34
-95.92%
Less: Accumulated Depreciation
1.10
13.53
-12.43
-91.87%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
0.67
29.57
-28.90
-97.73%
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
0.37
-0.37
-100.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
136.93
562.38
-425.45
-75.65%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
11.42
0
11.42
0.00%
Sundry Debtors
1.12
0
1.12
0.00%
Cash and Bank
34.40
101.91
-67.51
-66.24%
Other Current Assets
48.19
105.06
-56.87
-54.13%
Short Term Loans and Advances
1.25
0
1.25
0.00%
Total Current Assets
50.39
133.98
-83.59
-62.39%
Net Current Assets (Including Current Investments)
25.51
102.73
-77.22
-75.17%
Total Current Assets Excluding Current Investments
50.39
133.98
-83.59
-62.39%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
187.32
696.36
-509.04
-73.10%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
0.14
3.60
-3.46
-96.11%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 0.11 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -21.43% vs -22.22% in Dec 2023
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 0.67 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -33.00% vs -24.81% in Dec 2023
Annual - Investments
No Investments in the last few periods
No Investments in the last few periods;
Annual - Current Assets
Current Assets 50.39 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -51.95% vs 37.25% in Dec 2023






