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
-7.17
17.30
35.44
29.44
19.68
8.75
Shareholder's Funds
-7.17
17.30
35.44
29.44
19.68
8.75
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
36.05
1.91
1.98
1.27
0.87
2.42
Secured Loans
36.05
1.91
1.98
1.27
0.87
2.42
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Other Long Term Liabilities
4.21
13.17
11.07
12.09
0.14
0.77
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.09
1.05
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
37.87
13.17
11.07
12.09
0.14
0.77
Current Liabilities
Trade Payables
7.38
9.03
16.30
2.86
3.76
4.77
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
0.09
1.05
0.00
0.00
0.00
0.00
Total Current Liabilities
33.20
42.23
43.24
30.93
46.73
25.42
Total Liabilities
63.91
72.71
89.75
72.46
66.55
34.94
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
29.80
34.08
35.68
31.77
30.53
29.54
Less: Accumulated Depreciation
24.79
28.29
27.23
26.32
27.52
26.96
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
5.01
5.79
8.45
5.45
3.00
2.59
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
2.31
4.00
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
35.39
33.53
23.50
17.09
10.27
9.76
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
1.50
0.01
Inventories
7.61
12.46
14.40
4.78
3.49
4.01
Sundry Debtors
3.40
15.76
32.86
21.41
19.28
5.91
Cash and Bank
7.28
1.29
7.60
22.11
22.13
8.68
Other Current Assets
24.95
31.09
58.09
50.05
49.80
21.59
Short Term Loans and Advances
6.66
1.58
3.23
1.75
3.40
2.98
Total Current Assets
28.52
39.17
66.25
55.37
56.28
25.18
Net Current Assets (Including Current Investments)
-4.68
-3.05
23.01
24.45
9.55
-0.24
Total Current Assets Excluding Current Investments
28.52
39.17
66.25
55.37
56.28
25.18
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
63.91
72.71
89.75
72.46
66.55
34.94
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
36.05
1.91
1.98
1.27
0.87
2.42
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 -68.03% vs 18.97% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is -13.47% vs -31.48% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is -42.25% vs 0.00% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is -27.19% vs -40.88% in Dec 2023
Compare Balance Sheet Results of Ortivus 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
-7.17
19.92
-27.09
-135.99%
Shareholder's Funds
-7.17
19.92
-27.09
-135.99%
Minority Interest
0
7.94
-7.94
-100.00%
Long-Term Borrowings
36.05
0.00
36.05
0.00%
Secured Loans
36.05
0
36.05
0.00%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
0
0.00
0.00%
Other Long Term Liabilities
4.21
13.15
-8.94
-67.98%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0.09
0
0.09
0.00%
Total Non-Current Liabilities
37.87
4.83
33.04
684.06%
Current Liabilities
Trade Payables
7.38
0
7.38
0.00%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
0.09
0
0.09
0.00%
Total Current Liabilities
33.20
36.30
-3.10
-8.54%
Total Liabilities
63.91
68.99
-5.08
-7.36%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
29.80
0
29.80
0.00%
Less: Accumulated Depreciation
24.79
0
24.79
0.00%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
5.01
6.59
-1.58
-23.98%
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
2.31
0
2.31
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
35.39
68.99
-33.60
-48.70%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
7.61
5.40
2.21
40.93%
Sundry Debtors
3.40
0
3.40
0.00%
Cash and Bank
7.28
8.25
-0.97
-11.76%
Other Current Assets
24.95
20.09
4.86
24.19%
Short Term Loans and Advances
6.66
0
6.66
0.00%
Total Current Assets
28.52
20.09
8.43
41.96%
Net Current Assets (Including Current Investments)
-4.68
-16.21
11.53
71.13%
Total Current Assets Excluding Current Investments
28.52
20.09
8.43
41.96%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
63.91
68.99
-5.08
-7.36%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
36.05
4.83
31.22
646.38%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 33.66 Million
in Dec 2024Figures in Million
No Borrowings in the last few periods;
Annual - Other Long Term Liabilities
Other Long Term Liabilities 4.21 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -68.03% vs 18.97% in Dec 2023
Annual - Fixed Assets
Fixed Assets 5.01 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -13.47% vs -31.48% in Dec 2023
Annual - Investments
Investments 2.31 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -42.25% vs 0.00% in Dec 2023
Annual - Current Assets
Current Assets 28.52 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -27.19% vs -40.88% in Dec 2023






