Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
EQUITY AND LIABILITIES
No of Months
12
12
12
12
12
Share Capital
0.00
0.00
0.00
0.00
0.00
Share Warrants & Outstandings
Total Reserve
1,095.00
1,133.00
1,105.00
911.00
603.00
Shareholder's Funds
1,095.00
1,133.00
1,105.00
911.00
603.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
968.00
1,004.00
1,020.00
534.00
348.00
Secured Loans
968.00
1,004.00
1,020.00
534.00
348.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
63.00
52.00
58.00
50.00
49.00
Other Long Term Liabilities
197
146
317
156
161
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
1,117.00
1,097.00
1,284.00
655.00
430.00
Current Liabilities
Trade Payables
296.00
335.00
323.00
258.00
195.00
Other Current Liabilities
0.00
0.00
0.00
0.00
0.00
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
756.00
916.00
730.00
567.00
478.00
Total Liabilities
2,968.00
3,146.00
3,119.00
2,133.00
1,511.00
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
Gross Block
396.00
377.00
368.00
224.00
186.00
Less: Accumulated Depreciation
234.00
203.00
180.00
99.00
106.00
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
Net Block
162.00
174.00
188.00
125.00
80.00
Lease Adjustment
0.00
0.00
0.00
0.00
0.00
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
Intangible assets under development
0.00
0.00
0.00
0.00
0.00
Pre-operative Expenses pending
0.00
0.00
0.00
0.00
0.00
Assets in transit
0.00
0.00
0.00
0.00
0.00
Non Current Investments
15.00
13.00
9.00
7.00
0.00
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
Total Non-Current Assets
1,628.00
1,640.00
1,585.00
1,149.00
863.00
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
2.00
8.00
8.00
8.00
4.00
Sundry Debtors
889.00
986.00
1,085.00
682.00
543.00
Cash and Bank
261.00
446.00
369.00
271.00
90.00
Other Current Assets
1,278.00
1,506.00
1,534.00
971.00
643.00
Short Term Loans and Advances
126.00
66.00
72.00
10.00
6.00
Total Current Assets
1,340.00
1,506.00
1,534.00
984.00
648.00
Net Current Assets (Including Current Investments)
584.00
590.00
804.00
417.00
170.00
Total Current Assets Excluding Current Investments
1,340.00
1,506.00
1,534.00
984.00
648.00
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
Total Assets
2,968.00
3,146.00
3,119.00
2,133.00
1,511.00
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
Total Debt
968.00
1,004.00
1,020.00
534.00
348.00
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -3.26% vs -1.65% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is 34.93% vs -53.94% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is -6.90% vs -7.45% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 15.38% vs 44.44% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is -11.02% vs -1.83% in Dec 2023
Compare Balance Sheet Results of Netel Holding 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
1,095.00
201.72
893.28
442.83%
Shareholder's Funds
1,095.00
201.72
893.28
442.83%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
968.00
226.91
741.09
326.60%
Secured Loans
968.00
226.91
741.09
326.60%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
63.00
1.78
61.22
3,439.33%
Other Long Term Liabilities
197.00
16.83
180.17
1,070.53%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
1,117.00
16.83
1,100.17
6,536.96%
Current Liabilities
Trade Payables
296.00
48.77
247.23
506.93%
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
756.00
412.58
343.42
83.24%
Total Liabilities
2,968.00
631.13
2,336.87
370.27%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
396.00
113.58
282.42
248.65%
Less: Accumulated Depreciation
234.00
41.95
192.05
457.81%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
162.00
71.63
90.37
126.16%
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
15.00
0
15.00
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
1,628.00
430.20
1,197.80
278.43%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
2.00
47.37
-45.37
-95.78%
Sundry Debtors
889.00
39.67
849.33
2,140.99%
Cash and Bank
261.00
52.04
208.96
401.54%
Other Current Assets
1,278.00
175.84
1,102.16
626.80%
Short Term Loans and Advances
126.00
36.77
89.23
242.67%
Total Current Assets
1,340.00
200.93
1,139.07
566.90%
Net Current Assets (Including Current Investments)
584.00
-211.65
795.65
375.93%
Total Current Assets Excluding Current Investments
1,340.00
200.93
1,139.07
566.90%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
2,968.00
631.13
2,336.87
370.27%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
968.00
226.91
741.09
326.60%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 920.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -3.26% vs -1.65% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 197.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 34.93% vs -53.94% in Dec 2023
Annual - Fixed Assets
Fixed Assets 162.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -6.90% vs -7.45% in Dec 2023
Annual - Investments
Investments 15.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 15.38% vs 44.44% in Dec 2023
Annual - Current Assets
Current Assets 1,340.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -11.02% vs -1.83% in Dec 2023






