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
5,907.62
5,955.21
5,663.32
5,390.17
5,388.66
5,804.56
Shareholder's Funds
5,907.62
5,955.21
5,663.32
5,390.17
5,388.66
5,804.56
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
0.00
0.00
0.00
1.64
3.29
3.29
Secured Loans
0.00
0.00
0.00
1.64
3.29
3.29
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-14.33
-57.43
0.00
0.00
0.00
0.00
Other Long Term Liabilities
295.53
319.41
315.58
313.5
312.95
326.81
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
279.63
308.38
315.17
313.01
310.79
316.51
Total Non-Current Liabilities
295.53
319.41
315.59
313.50
312.95
326.81
Current Liabilities
Trade Payables
51.59
30.05
35.55
43.29
32.37
63.15
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
279.63
308.38
315.17
313.01
310.79
316.51
Total Current Liabilities
540.38
1,176.59
1,178.88
887.91
498.57
537.18
Total Liabilities
6,743.53
7,451.21
7,157.78
6,591.58
6,200.19
6,668.56
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
3,093.99
3,095.24
3,093.92
3,697.94
3,884.88
3,911.51
Less: Accumulated Depreciation
2,087.34
2,059.17
2,036.28
2,168.49
2,266.54
2,233.75
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
1,006.64
1,036.07
1,057.64
1,529.44
1,618.33
1,677.77
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
57.42
41.94
32.42
26.08
27.72
38.98
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
89.00
90.66
91.81
99.18
90.86
198.74
Total Non-Current Assets
1,221.93
1,263.85
1,205.65
1,672.47
1,754.89
1,936.82
Current Assets Loans & Advances
Current Investments
4,420.17
4,620.17
4,400.17
3,600.17
3,700.17
3,900.17
Inventories
15.23
12.25
11.88
10.28
14.46
9.25
Sundry Debtors
409.85
462.63
405.94
374.78
262.91
259.68
Cash and Bank
664.44
1,085.08
1,126.09
929.09
456.43
545.57
Other Current Assets
5,509.70
6,180.14
5,944.08
4,914.33
4,433.97
4,714.67
Short Term Loans and Advances
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Assets
5,521.60
6,187.36
5,952.13
4,919.11
4,445.31
4,731.74
Net Current Assets (Including Current Investments)
4,981.22
5,010.77
4,773.26
4,031.20
3,946.74
4,194.55
Total Current Assets Excluding Current Investments
5,521.60
6,187.36
5,952.13
4,919.11
4,445.31
4,731.74
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
6,743.53
7,451.21
7,157.79
6,591.58
6,200.20
6,668.56
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
0.00
0.00
0.00
1.64
3.29
3.29
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 2024 is -7.48% vs 1.21% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is -2.84% vs -2.04% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 36.91% vs 29.36% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is -10.76% vs 3.95% in Dec 2023
Compare Balance Sheet Results of KG Intelligence Co., Ltd.
Figures in Million
Consolidated - Balance Sheet Results
Change(JPY)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
5,907.62
308.83
5,598.79
1,812.90%
Shareholder's Funds
5,907.62
308.83
5,598.79
1,812.90%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
0.00
0.00
0.00
0.00%
Secured Loans
0
0
0.00
0.00%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-14.33
1.09
-15.42
-1,414.68%
Other Long Term Liabilities
295.53
19.09
276.44
1,448.09%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
279.63
18.00
261.63
1,453.50%
Total Non-Current Liabilities
295.53
19.09
276.44
1,448.09%
Current Liabilities
Trade Payables
51.59
1.30
50.29
3,868.46%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
279.63
18.00
261.63
1,453.50%
Total Current Liabilities
540.38
101.97
438.41
429.94%
Total Liabilities
6,743.53
429.89
6,313.64
1,468.66%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
3,093.99
62.20
3,031.79
4,874.26%
Less: Accumulated Depreciation
2,087.34
6.79
2,080.55
30,641.38%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
1,006.64
55.40
951.24
1,717.04%
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
57.42
0
57.42
0.00%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
89.00
61.18
27.82
45.47%
Total Non-Current Assets
1,221.93
116.58
1,105.35
948.15%
Current Assets Loans & Advances
Current Investments
4,420.17
0
4,420.17
0.00%
Inventories
15.23
0
15.23
0.00%
Sundry Debtors
409.85
106.38
303.47
285.27%
Cash and Bank
664.44
183.02
481.42
263.04%
Other Current Assets
5,509.70
289.40
5,220.30
1,803.84%
Short Term Loans and Advances
0
0
0.00
0.00%
Total Current Assets
5,521.60
313.31
5,208.29
1,662.34%
Net Current Assets (Including Current Investments)
4,981.22
211.34
4,769.88
2,256.97%
Total Current Assets Excluding Current Investments
5,521.60
313.31
5,208.29
1,662.34%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
6,743.53
429.89
6,313.64
1,468.66%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
0
0
0.00
0.00%
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
Other Long Term Liabilities 295.53 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -7.48% vs 1.21% in Dec 2023
Annual - Fixed Assets
Fixed Assets 1,006.64 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -2.84% vs -2.04% in Dec 2023
Annual - Investments
Investments 57.42 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 36.91% vs 29.36% in Dec 2023
Annual - Current Assets
Current Assets 5,521.60 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -10.76% vs 3.95% in Dec 2023






