Results Snapshot
Figures in Million
Consolidated - Balance Sheet Results
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Dec'17
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
6.27
5.14
4.67
3.29
0.90
2.06
Shareholder's Funds
6.27
5.14
4.67
3.29
0.90
2.06
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
3.28
2.79
1.84
2.68
2.50
2.25
Secured Loans
3.28
2.79
1.84
2.68
2.50
2.25
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
0
0
0
0
0
0
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
Total Non-Current Liabilities
0.05
0.25
0.45
0.65
1.23
1.17
Current Liabilities
Trade Payables
1.87
1.29
1.09
3.67
6.02
7.07
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
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Liabilities
26.36
20.13
10.25
11.03
9.09
10.14
Total Liabilities
32.68
25.53
15.37
14.97
11.22
13.37
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
9.15
8.90
2.09
2.09
2.09
2.09
Less: Accumulated Depreciation
0.30
0.12
2.09
2.08
2.07
2.06
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
8.85
8.78
0.01
0.01
0.02
0.03
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
6.66
0.03
0.03
0.03
0.03
0.03
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
18.01
11.29
1.88
2.30
4.33
4.21
Current Assets Loans & Advances
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3.09
3.56
1.92
3.46
3.30
4.72
Sundry Debtors
5.56
3.56
1.33
3.34
1.72
2.09
Cash and Bank
1.48
0.56
2.91
0.27
0.05
0.05
Other Current Assets
14.68
14.24
12.09
11.71
6.78
8.71
Short Term Loans and Advances
4.55
6.56
5.93
4.63
1.71
1.84
Total Current Assets
14.68
14.24
13.49
12.68
6.90
9.16
Net Current Assets (Including Current Investments)
-11.68
-5.89
3.24
1.64
-2.20
-0.98
Total Current Assets Excluding Current Investments
14.68
14.24
13.49
12.68
6.90
9.16
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
32.68
25.53
15.37
14.97
11.22
13.37
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
3.28
2.79
1.84
2.68
2.50
2.25
Book Value per share (adjusted)
Balance Sheet Analysis Highlights
Borrowings
YoY Growth in year ended Dec 2022 is -80.00% vs -44.44% in Dec 2021
Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods;
Fixed Assets
YoY Growth in year ended Dec 2022 is 0.80% vs 87,700.00% in Dec 2021
Investments
YoY Growth in year ended Dec 2022 is 22,100.00% vs 0.00% in Dec 2021
Current Assets
YoY Growth in year ended Dec 2022 is 3.09% vs 5.56% in Dec 2021
Compare Balance Sheet Results of Swemet 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
6.27
0
6.27
0.00%
Shareholder's Funds
6.27
0
6.27
0.00%
Minority Interest
0
0
0.00
0.00%
Long-Term Borrowings
3.28
0
3.28
0.00%
Secured Loans
3.28
0
3.28
0.00%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
0
0
0.00
0.00%
Other Long Term Liabilities
0
0
0.00
0.00%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
0
0
0.00
0.00%
Total Non-Current Liabilities
0.05
0
0.05
0.00%
Current Liabilities
Trade Payables
1.87
0
1.87
0.00%
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
26.36
0
26.36
0.00%
Total Liabilities
32.68
0
32.68
0.00%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
9.15
0
9.15
0.00%
Less: Accumulated Depreciation
0.30
0
0.30
0.00%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
8.85
0
8.85
0.00%
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
6.66
0
6.66
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
18.01
0
18.01
0.00%
Current Assets Loans & Advances
Current Investments
0
0
0.00
0.00%
Inventories
3.09
0
3.09
0.00%
Sundry Debtors
5.56
0
5.56
0.00%
Cash and Bank
1.48
0
1.48
0.00%
Other Current Assets
14.68
0
14.68
0.00%
Short Term Loans and Advances
4.55
0
4.55
0.00%
Total Current Assets
14.68
0
14.68
0.00%
Net Current Assets (Including Current Investments)
-11.68
0
-11.68
0.00%
Total Current Assets Excluding Current Investments
14.68
0
14.68
0.00%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
32.68
0
32.68
0.00%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
3.28
0
3.28
0.00%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
Borrowings 0.05 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is -80.00% vs -44.44% in Dec 2021
Annual - Other Long Term Liabilities
No Other Long Term Liabilities in the last few periods
No Other Long Term Liabilities in the last few periods;
Annual - Fixed Assets
Fixed Assets 8.85 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is 0.80% vs 87,700.00% in Dec 2021
Annual - Investments
Investments 6.66 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is 22,100.00% vs 0.00% in Dec 2021
Annual - Current Assets
Current Assets 14.68 Million
in Dec 2022Figures in Million
YoY Growth in year ended Dec 2022 is 3.09% vs 5.56% in Dec 2021






