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
356.29
306.85
271.20
234.58
178.15
133.95
Shareholder's Funds
356.29
306.85
271.20
234.58
178.15
133.95
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
191.92
159.56
149.14
124.08
147.94
150.35
Secured Loans
191.92
159.56
149.14
124.08
147.94
150.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
22.84
19.30
12.80
11.20
15.88
18.88
Other Long Term Liabilities
104.73
93.28
82.13
79.54
72.86
90.69
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
20.30
15.36
12.38
13.81
15.42
24.27
Total Non-Current Liabilities
239.27
201.20
217.99
130.88
143.21
183.50
Current Liabilities
Trade Payables
33.21
36.12
28.12
26.89
17.82
19.40
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
20.30
15.36
12.38
13.81
15.42
24.27
Total Current Liabilities
147.85
138.92
87.94
141.49
156.62
131.00
Total Liabilities
743.40
646.97
577.13
506.96
477.98
448.45
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
575.29
482.90
420.12
359.05
311.02
294.07
Less: Accumulated Depreciation
277.34
234.34
204.37
172.80
145.15
122.93
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
297.95
248.55
215.75
186.25
165.87
171.15
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
0.93
0.66
0.47
0.50
0.53
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
0.50
Total Non-Current Assets
372.37
322.99
297.04
270.68
242.53
244.33
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
220.96
200.20
160.21
142.53
123.50
110.47
Sundry Debtors
101.51
88.00
76.98
61.59
49.52
52.23
Cash and Bank
29.64
19.33
31.86
21.14
51.99
29.61
Other Current Assets
362.13
313.90
276.16
233.40
230.86
200.37
Short Term Loans and Advances
10.02
6.36
7.12
8.14
5.86
8.06
Total Current Assets
371.03
323.98
280.09
236.28
235.45
204.12
Net Current Assets (Including Current Investments)
223.18
185.06
192.15
94.78
78.84
73.12
Total Current Assets Excluding Current Investments
371.03
323.98
280.09
236.28
235.45
204.12
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
743.40
646.97
577.13
506.96
477.98
448.45
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
191.92
159.56
149.14
124.08
147.94
150.35
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is 24.65% vs -20.56% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 12.27% vs 13.58% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 19.88% vs 15.20% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 40.91% vs 40.43% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 14.52% vs 15.67% in Dec 2023
Compare Balance Sheet Results of Medacta Group SA
Figures in Million
Consolidated - Balance Sheet Results
Change(CHF)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
356.29
2,040.13
-1,683.84
-82.54%
Shareholder's Funds
356.29
2,040.13
-1,683.84
-82.54%
Minority Interest
0
3.66
-3.66
-100.00%
Long-Term Borrowings
191.92
280.10
-88.18
-31.48%
Secured Loans
191.92
280.10
-88.18
-31.48%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
22.84
-70.43
93.27
132.43%
Other Long Term Liabilities
104.73
649.87
-545.14
-83.88%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
20.30
90.87
-70.57
-77.66%
Total Non-Current Liabilities
239.27
696.88
-457.61
-65.67%
Current Liabilities
Trade Payables
33.21
112.20
-78.99
-70.40%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
20.30
90.87
-70.57
-77.66%
Total Current Liabilities
147.85
943.15
-795.30
-84.32%
Total Liabilities
743.40
3,683.83
-2,940.43
-79.82%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
575.29
1,260.47
-685.18
-54.36%
Less: Accumulated Depreciation
277.34
530.82
-253.48
-47.75%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
297.95
729.65
-431.70
-59.17%
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
0.93
336.61
-335.68
-99.72%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
0
0
0.00
0.00%
Total Non-Current Assets
372.37
2,161.32
-1,788.95
-82.77%
Current Assets Loans & Advances
Current Investments
0
7.57
-7.57
-100.00%
Inventories
220.96
433.35
-212.39
-49.01%
Sundry Debtors
101.51
445.40
-343.89
-77.21%
Cash and Bank
29.64
375.49
-345.85
-92.11%
Other Current Assets
362.13
1,450.92
-1,088.79
-75.04%
Short Term Loans and Advances
10.02
189.11
-179.09
-94.70%
Total Current Assets
371.03
1,522.51
-1,151.48
-75.63%
Net Current Assets (Including Current Investments)
223.18
579.36
-356.18
-61.48%
Total Current Assets Excluding Current Investments
371.03
1,522.51
-1,151.48
-75.63%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
743.40
3,683.83
-2,940.43
-79.82%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
191.92
280.10
-88.18
-31.48%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 134.53 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 24.65% vs -20.56% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 104.73 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 12.27% vs 13.58% in Dec 2023
Annual - Fixed Assets
Fixed Assets 297.95 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 19.88% vs 15.20% in Dec 2023
Annual - Investments
Investments 0.93 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 40.91% vs 40.43% in Dec 2023
Annual - Current Assets
Current Assets 371.03 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 14.52% vs 15.67% in Dec 2023






