Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
723.00
677.00
639.00
565.00
471.00
461.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
723.00
677.00
639.00
565.00
471.00
461.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
239.00
224.00
189.00
163.00
137.00
125.00
Operating Expenses
1.00
3.00
2.00
1.00
2.00
1.00
General and Administration Expenses
208.00
198.00
178.00
154.00
141.00
142.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
545.00
510.00
477.00
402.00
361.00
330.00
Operating Profit (PBDIT) excl Other Income
177.00
167.00
161.00
162.00
110.00
131.00
Other Income
1.00
0.00
-7.00
-2.00
4.00
4.00
Operating Profit (PBDIT)
219.00
207.00
194.00
193.00
138.00
155.00
Interest
1.00
3.00
2.00
1.00
2.00
1.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
41.00
39.00
40.00
33.00
24.00
20.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
176.00
164.00
148.00
158.00
112.00
129.00
Provision for Tax
36.00
33.00
30.00
32.00
22.00
30.00
Profit After Tax
140.00
130.00
118.00
125.00
89.00
99.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
5.90
5.46
4.96
5.25
3.75
4.16
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 6.78% vs 5.94% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 6.36% vs 3.35% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is -42.15% vs 39.32% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 7.99% vs 10.12% in Dec 2023
Compare Profit and Loss Results of CellaVision AB
Figures in Million
consolidated - Profit And Loss Results
Change(SEK)
Change(%)
No of Months
12
12
Operating Income
723.00
1,806.00
-1,083.00
-59.97%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
723.00
1,806.00
-1,083.00
-59.97%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
239.00
464.00
-225.00
-48.49%
Operating Expenses
1.00
18.00
-17.00
-94.44%
General and Administration Expenses
208.00
-30.00
238.00
793.33%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
545.00
1,562.00
-1,017.00
-65.11%
Operating Profit (PBDIT) excl Other Income
177.00
244.00
-67.00
-27.46%
Other Income
1.00
14.00
-13.00
-92.86%
Operating Profit (PBDIT)
219.00
360.00
-141.00
-39.17%
Interest
1.00
18.00
-17.00
-94.44%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
41.00
101.00
-60.00
-59.41%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
176.00
261.00
-85.00
-32.57%
Provision for Tax
36.00
52.00
-16.00
-30.77%
Profit After Tax
140.00
207.00
-67.00
-32.37%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
5.8998
13.9896
-8.09
-57.83%
Profit And Loss - Net Sales
Net Sales 723.22 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 6.78% vs 5.94% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 177.68 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 6.36% vs 3.35% in Dec 2023
Profit And Loss - Interest
Interest 1.89 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -42.15% vs 39.32% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 140.72 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 7.99% vs 10.12% in Dec 2023






