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
2,041.44
1,740.57
1,599.67
1,379.48
1,189.78
1,043.37
Shareholder's Funds
2,041.44
1,740.57
1,599.67
1,379.48
1,189.78
1,043.37
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Borrowings
2.06
2.30
52.30
2.30
7.32
19.49
Secured Loans
2.06
2.30
52.30
2.30
7.32
19.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Deferred Tax Assets / Liabilities
-35.65
-15.63
-14.70
-13.71
-8.89
-9.27
Other Long Term Liabilities
36.44
32.72
28.55
23.45
21.29
12.66
Long Term Trade Payables
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
32.80
26.53
19.83
12.24
12.21
7.16
Total Non-Current Liabilities
36.44
32.72
28.55
23.44
21.29
19.97
Current Liabilities
Trade Payables
5.37
5.44
7.96
7.93
7.92
7.54
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
32.80
26.53
19.83
12.24
12.21
7.16
Total Current Liabilities
1,003.52
711.74
741.27
709.50
559.66
470.87
Total Liabilities
3,081.40
2,485.03
2,369.50
2,112.43
1,770.72
1,534.21
ASSETS
Non-Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Gross Block
131.95
113.87
110.05
110.35
108.71
46.73
Less: Accumulated Depreciation
49.38
39.62
31.84
23.79
14.83
10.34
Less : Impairment of Assets
0.00
0.00
0.00
0.00
0.00
0.00
Net Block
82.56
74.25
78.21
86.56
93.88
36.38
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
10.00
34.02
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
50.83
50.83
50.83
50.83
50.83
22.55
Total Non-Current Assets
341.54
354.61
192.80
165.76
172.64
100.56
Current Assets Loans & Advances
Current Investments
630.13
0.00
648.72
180.04
180.04
180.03
Inventories
0.11
0.23
0.38
0.56
0.00
6.84
Sundry Debtors
3.93
0.44
17.87
14.47
13.60
14.94
Cash and Bank
2,071.12
2,105.44
1,487.72
1,734.90
1,386.48
1,214.06
Other Current Assets
2,705.29
2,106.11
2,154.69
1,929.98
1,580.12
1,415.87
Short Term Loans and Advances
0.00
0.00
0.00
0.00
0.00
0.00
Total Current Assets
2,739.87
2,130.43
2,176.70
1,946.67
1,598.09
1,433.66
Net Current Assets (Including Current Investments)
1,736.35
1,418.69
1,435.42
1,237.17
1,038.43
962.79
Total Current Assets Excluding Current Investments
2,739.87
2,130.43
2,176.70
1,946.67
1,598.09
1,433.66
Miscellaneous Expenses not written off
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
3,081.41
2,485.04
2,369.50
2,112.43
1,770.73
1,534.22
Contingent Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
Total Debt
2.06
2.30
52.30
2.30
7.32
19.49
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 11.37% vs 14.61% in Dec 2023
Fixed Assets
YoY Growth in year ended Dec 2024 is 11.19% vs -5.06% in Dec 2023
Investments
YoY Growth in year ended Dec 2024 is -70.61% vs 0.00% in Dec 2023
Current Assets
YoY Growth in year ended Dec 2024 is 28.61% vs -2.13% in Dec 2023
Compare Balance Sheet Results of Unite & Grow Inc.
Figures in Million
Consolidated - Balance Sheet Results
Change(JPY)
Change(%)
No of Months
12
12
EQUITY AND LIABILITIES
Share Capital
0
0
0.00
0.00%
Share Warrants & Outstandings
Total Reserve
2,041.44
1,564.55
476.89
30.48%
Shareholder's Funds
2,041.44
1,564.55
476.89
30.48%
Minority Interest
0
4.97
-4.97
-100.00%
Long-Term Borrowings
2.06
330.69
-328.63
-99.38%
Secured Loans
2.06
330.69
-328.63
-99.38%
Unsecured Loans
0
0
0.00
0.00%
Deferred Tax Assets / Liabilities
-35.65
-0.66
-34.99
-5,301.52%
Other Long Term Liabilities
36.44
32.90
3.54
10.76%
Long Term Trade Payables
0
0
0.00
0.00%
Long Term Provisions
32.80
0
32.80
0.00%
Total Non-Current Liabilities
36.44
201.12
-164.68
-81.88%
Current Liabilities
Trade Payables
5.37
256.17
-250.80
-97.90%
Other Current Liabilities
0
0
0.00
0.00%
Short Term Borrowings
0
0
0.00
0.00%
Short Term Provisions
32.80
0
32.80
0.00%
Total Current Liabilities
1,003.52
741.35
262.17
35.36%
Total Liabilities
3,081.40
2,512.00
569.40
22.67%
ASSETS
Non-Current Assets
0
0
0.00
0.00%
Gross Block
131.95
76.49
55.46
72.51%
Less: Accumulated Depreciation
49.38
19.99
29.39
147.02%
Less : Impairment of Assets
0
0
0.00
0.00%
Net Block
82.56
56.50
26.06
46.12%
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
10.00
3.00
7.00
233.33%
Long Term Loans & Advances
0
0
0.00
0.00%
Other Non Current Assets
50.83
121.88
-71.05
-58.30%
Total Non-Current Assets
341.54
494.34
-152.80
-30.91%
Current Assets Loans & Advances
Current Investments
630.13
0
630.13
0.00%
Inventories
0.11
0
0.11
0.00%
Sundry Debtors
3.93
675.25
-671.32
-99.42%
Cash and Bank
2,071.12
1,240.99
830.13
66.89%
Other Current Assets
2,705.29
1,916.23
789.06
41.18%
Short Term Loans and Advances
0
0
0.00
0.00%
Total Current Assets
2,739.87
2,017.66
722.21
35.79%
Net Current Assets (Including Current Investments)
1,736.35
1,276.31
460.04
36.04%
Total Current Assets Excluding Current Investments
2,739.87
2,017.66
722.21
35.79%
Miscellaneous Expenses not written off
0
0
0.00
0.00%
Total Assets
3,081.41
2,512.00
569.41
22.67%
Contingent Liabilities
0
0
0.00
0.00%
Total Debt
2.06
330.69
-328.63
-99.38%
Book Value per share (adjusted)
0
0
0.00
0.00%
Annual - Borrowings
No Borrowings in the last few periods
No Borrowings in the last few periods;
Annual - Other Long Term Liabilities
Other Long Term Liabilities 36.44 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 11.37% vs 14.61% in Dec 2023
Annual - Fixed Assets
Fixed Assets 82.56 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 11.19% vs -5.06% in Dec 2023
Annual - Investments
Investments 10.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -70.61% vs 0.00% in Dec 2023
Annual - Current Assets
Current Assets 2,739.87 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 28.61% vs -2.13% in Dec 2023






