Annual Results 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
1,318.00
1,260.00
1,508.00
1,657.00
1,333.00
1,059.00
Shareholder's Funds
1,318.00
1,260.00
1,508.00
1,657.00
1,333.00
1,059.00
Minority Interest
151.00
320.00
266.00
310.00
354.00
229.00
Long-Term Borrowings
2,342.00
2,343.00
2,290.00
2,583.00
3,301.00
3,232.00
Secured Loans
2,342.00
2,343.00
2,290.00
2,583.00
3,301.00
3,232.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
178.00
164.00
257.00
152.00
206.00
170.00
Other Long Term Liabilities
551
632
660
812
972
941
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
10.00
32.00
11.00
82.00
77.00
86.00
Total Non-Current Liabilities
2,625.00
2,916.00
2,907.00
3,301.00
3,633.00
4,131.00
Current Liabilities
Trade Payables
909.00
881.00
909.00
886.00
618.00
667.00
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
10.00
32.00
11.00
82.00
77.00
86.00
Total Current Liabilities
1,685.00
1,571.00
1,461.00
1,586.00
1,977.00
1,395.00
Total Liabilities
5,779.00
6,067.00
6,142.00
6,854.00
7,297.00
6,814.00
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
993.00
984.00
905.00
912.00
879.00
749.00
Less: Accumulated Depreciation
406.00
444.00
415.00
417.00
436.00
398.00
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
587.00
540.00
490.00
495.00
443.00
351.00
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
338.00
311.00
323.00
389.00
285.00
343.00
Long Term Loans & Advances
0.00
0.00
0.00
0.00
0.00
0.00
Other Non Current Assets
1.00
2.00
3.00
1.00
1.00
4.00
Total Non-Current Assets
4,269.00
4,563.00
4,691.00
5,260.00
5,191.00
4,961.00
Current Assets Loans & Advances
Current Investments
0.00
0.00
16.00
55.00
0.00
0.00
Inventories
226.00
223.00
215.00
221.00
185.00
196.00
Sundry Debtors
455.00
471.00
471.00
494.00
569.00
530.00
Cash and Bank
608.00
573.00
504.00
594.00
1,224.00
950.00
Other Current Assets
1,399.00
1,423.00
1,358.00
1,477.00
2,033.00
1,746.00
Short Term Loans and Advances
110.00
156.00
152.00
113.00
55.00
70.00
Total Current Assets
1,510.00
1,504.00
1,451.00
1,594.00
2,106.00
1,853.00
Net Current Assets (Including Current Investments)
-175.00
-67.00
-10.00
8.00
129.00
458.00
Total Current Assets Excluding Current Investments
1,510.00
1,504.00
1,451.00
1,594.00
2,106.00
1,853.00
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
5,779.00
6,067.00
6,142.00
6,854.00
7,297.00
6,814.00
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
2,342.00
2,343.00
2,290.00
2,583.00
3,301.00
3,232.00
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2024 is -9.19% vs 1.65% in Dec 2023
Other Long Term Liabilities
YoY Growth in year ended Dec 2024 is -12.82% vs -4.24% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 8.70% vs 10.20% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is 8.68% vs -3.72% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 0.40% vs 3.65% in Dec 2023
Compare Balance Sheet Results of ProSiebenSat.1 Media SE
Figures in Million
Consolidated - Balance Sheet Results
Change(EUR)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
1,318.00
1,026.96
291.04
28.34%
Shareholder's Funds
1,318.00
1,026.96
291.04
28.34%
Minority Interest
151.00
155.58
-4.58
-2.94%
Long-Term Borrowings
2,342.00
145.01
2,196.99
1,515.06%
Secured Loans
2,342.00
145.01
2,196.99
1,515.06%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
178.00
34.65
143.35
413.71%
Other Long Term Liabilities
551.00
305.18
245.82
80.55%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
10.00
20.21
-10.21
-50.52%
Total Non-Current Liabilities
2,625.00
422.97
2,202.03
520.61%
Current Liabilities
Trade Payables
909.00
355.05
553.95
156.02%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
10.00
20.21
-10.21
-50.52%
Total Current Liabilities
1,685.00
2,497.39
-812.39
-32.53%
Total Liabilities
5,779.00
4,102.90
1,676.10
40.85%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
993.00
563.90
429.10
76.10%
Less: Accumulated Depreciation
406.00
141.62
264.38
186.68%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
587.00
422.28
164.72
39.01%
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
338.00
157.93
180.07
114.02%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
1.00
0
1.00
0.00%
Total Non-Current Assets
4,269.00
1,696.81
2,572.19
151.59%
Current Assets Loans & Advances
Current Investments
0
229.78
-229.78
-100.00%
Inventories
226.00
15.55
210.45
1,353.38%
Sundry Debtors
455.00
146.62
308.38
210.33%
Cash and Bank
608.00
1,518.60
-910.60
-59.96%
Other Current Assets
1,399.00
2,111.92
-712.92
-33.76%
Short Term Loans and Advances
110.00
201.36
-91.36
-45.37%
Total Current Assets
1,510.00
2,406.09
-896.09
-37.24%
Net Current Assets (Including Current Investments)
-175.00
-91.30
-83.70
-91.68%
Total Current Assets Excluding Current Investments
1,510.00
2,406.09
-896.09
-37.24%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
5,779.00
4,102.90
1,676.10
40.85%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
2,342.00
145.01
2,196.99
1,515.06%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 2,074.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -9.19% vs 1.65% in Dec 2023
Annual - Other Long Term Liabilities
Other Long Term Liabilities 551.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -12.82% vs -4.24% in Dec 2023
Annual - Fixed Assets
Fixed Assets 587.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 8.70% vs 10.20% in Dec 2023
Annual - Investments
Investments 338.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 8.68% vs -3.72% in Dec 2023
Annual - Current Assets
Current Assets 1,510.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 0.40% vs 3.65% in Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
