Aalborg Boldspilklub A/S
CSE:AAB
Cash Flow Statement
Cash Flow Statement
Aalborg Boldspilklub A/S
| Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Mar-2013 | Jun-2013 | Mar-2016 | Mar-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
5
|
1
|
20
|
31
|
20
|
19
|
(17)
|
(91)
|
(97)
|
(110)
|
(100)
|
(50)
|
(41)
|
(40)
|
(27)
|
(1)
|
21
|
(7)
|
24
|
(38)
|
(23)
|
(23)
|
(33)
|
(8)
|
12
|
(2)
|
(15)
|
(19)
|
(16)
|
(33)
|
(34)
|
(36)
|
(44)
|
7
|
|
| Depreciation & Amortization |
14
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
13
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
4
|
21
|
24
|
33
|
11
|
43
|
45
|
32
|
25
|
70
|
74
|
74
|
12
|
4
|
3
|
22
|
(1)
|
(7)
|
0
|
1
|
5
|
15
|
12
|
1
|
15
|
0
|
14
|
18
|
21
|
(11)
|
(9)
|
0
|
(6)
|
11
|
17
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
7
|
8
|
4
|
1
|
0
|
(0)
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| Change in Working Capital |
(5)
|
(2)
|
(9)
|
(64)
|
(21)
|
(35)
|
(11)
|
23
|
33
|
30
|
23
|
22
|
(5)
|
(14)
|
(18)
|
(8)
|
2
|
(4)
|
4
|
3
|
0
|
(0)
|
4
|
8
|
(9)
|
(6)
|
(2)
|
19
|
9
|
(17)
|
7
|
6
|
(13)
|
(13)
|
(54)
|
|
| Cash from Operating Activities |
7
N/A
|
25
+246%
|
15
-38%
|
(11)
N/A
|
51
N/A
|
28
-45%
|
52
+86%
|
38
-28%
|
11
-72%
|
3
-68%
|
(13)
N/A
|
(4)
+69%
|
(30)
-659%
|
(51)
-70%
|
(38)
+26%
|
(13)
+66%
|
(0)
+97%
|
10
N/A
|
(3)
N/A
|
28
N/A
|
(32)
N/A
|
(8)
+76%
|
(7)
+13%
|
(14)
-100%
|
(2)
+86%
|
19
N/A
|
9
-49%
|
23
+138%
|
11
-52%
|
(43)
N/A
|
(35)
+18%
|
(28)
+22%
|
(55)
-102%
|
(46)
+17%
|
(30)
+35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(18)
|
(53)
|
(44)
|
(37)
|
(33)
|
(39)
|
(41)
|
(39)
|
(3)
|
(17)
|
(12)
|
(3)
|
(1)
|
(8)
|
(3)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(119)
|
(84)
|
(71)
|
(58)
|
(19)
|
(0)
|
0
|
19
|
(23)
|
(0)
|
13
|
(7)
|
8
|
(5)
|
(14)
|
(7)
|
0
|
0
|
(0)
|
(2)
|
(5)
|
12
|
13
|
13
|
20
|
(6)
|
(8)
|
(22)
|
(30)
|
15
|
24
|
17
|
32
|
17
|
2
|
|
| Cash from Investing Activities |
(137)
N/A
|
(137)
0%
|
(115)
+16%
|
(95)
+17%
|
(52)
+45%
|
(39)
+25%
|
(41)
-5%
|
(20)
+51%
|
(26)
-33%
|
(17)
+35%
|
1
N/A
|
(10)
N/A
|
8
N/A
|
(13)
N/A
|
(17)
-28%
|
(8)
+52%
|
0
N/A
|
(0)
N/A
|
(0)
-300%
|
(2)
-736%
|
(7)
-196%
|
10
N/A
|
12
+19%
|
13
+4%
|
19
+50%
|
(8)
N/A
|
(9)
-14%
|
(26)
-191%
|
(33)
-29%
|
14
N/A
|
24
+65%
|
17
-29%
|
32
+88%
|
16
-49%
|
1
-95%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
36
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
10
|
41
|
34
|
47
|
45
|
0
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
13
|
11
|
1
|
12
|
(7)
|
(3)
|
8
|
(2)
|
3
|
(2)
|
(2)
|
(6)
|
44
|
58
|
1
|
(14)
|
2
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
|
| Other |
86
|
84
|
85
|
86
|
0
|
2
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
15
|
0
|
(0)
|
0
|
(23)
|
0
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
85
N/A
|
83
-2%
|
98
+18%
|
99
+0%
|
3
-97%
|
15
+479%
|
(6)
N/A
|
(3)
+51%
|
8
N/A
|
(2)
N/A
|
3
N/A
|
(2)
N/A
|
(2)
-7%
|
30
N/A
|
81
+166%
|
58
-28%
|
1
-98%
|
(14)
N/A
|
2
N/A
|
0
N/A
|
22
N/A
|
0
N/A
|
(7)
N/A
|
(0)
+95%
|
(15)
-4 068%
|
25
N/A
|
2
-92%
|
(0)
N/A
|
22
N/A
|
9
-59%
|
40
+333%
|
32
-19%
|
45
+42%
|
42
-7%
|
(5)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(45)
N/A
|
(29)
+35%
|
(1)
+96%
|
(7)
-431%
|
1
N/A
|
4
+199%
|
5
+33%
|
15
+176%
|
(7)
N/A
|
(15)
-111%
|
(9)
+43%
|
(16)
-86%
|
(27)
-68%
|
(35)
-26%
|
25
N/A
|
37
+46%
|
1
-98%
|
(4)
N/A
|
(1)
+65%
|
26
N/A
|
(17)
N/A
|
3
N/A
|
(2)
N/A
|
(1)
+39%
|
2
N/A
|
35
+1 606%
|
3
-93%
|
(4)
N/A
|
(0)
+90%
|
(20)
-5 361%
|
28
N/A
|
21
-24%
|
21
+1%
|
12
-43%
|
(34)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(28)
-151%
|
(28)
0%
|
(48)
-69%
|
18
N/A
|
(11)
N/A
|
11
N/A
|
(1)
N/A
|
7
N/A
|
(13)
N/A
|
(25)
-84%
|
(7)
+70%
|
(31)
-313%
|
(59)
-93%
|
(41)
+31%
|
(14)
+66%
|
(0)
+97%
|
10
N/A
|
(3)
N/A
|
28
N/A
|
(34)
N/A
|
(10)
+71%
|
(7)
+27%
|
(14)
-97%
|
(3)
+81%
|
17
N/A
|
8
-53%
|
19
+133%
|
7
-62%
|
(44)
N/A
|
(36)
+19%
|
(28)
+22%
|
(56)
-101%
|
(47)
+16%
|
(31)
+35%
|
|