Permascand Top Holding AB
F:69U
Balance Sheet
Balance Sheet Decomposition
Permascand Top Holding AB
Permascand Top Holding AB
Balance Sheet
Permascand Top Holding AB
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
1
|
27
|
19
|
36
|
71
|
61
|
|
| Cash Equivalents |
1
|
27
|
19
|
36
|
71
|
61
|
|
| Total Receivables |
83
|
81
|
82
|
84
|
80
|
87
|
|
| Accounts Receivables |
77
|
75
|
65
|
71
|
66
|
0
|
|
| Other Receivables |
6
|
5
|
17
|
13
|
13
|
0
|
|
| Inventory |
90
|
88
|
90
|
109
|
124
|
139
|
|
| Other Current Assets |
2
|
1
|
8
|
4
|
10
|
1
|
|
| Total Current Assets |
176
|
197
|
200
|
233
|
285
|
288
|
|
| PP&E Net |
53
|
122
|
146
|
149
|
177
|
218
|
|
| PP&E Gross |
53
|
122
|
146
|
149
|
177
|
0
|
|
| Accumulated Depreciation |
141
|
154
|
168
|
183
|
117
|
0
|
|
| Intangible Assets |
7
|
8
|
12
|
17
|
16
|
17
|
|
| Goodwill |
56
|
56
|
56
|
56
|
56
|
56
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
11
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
56
|
56
|
56
|
56
|
56
|
56
|
|
| Total Assets |
291
N/A
|
382
+31%
|
413
+8%
|
455
+10%
|
533
+17%
|
590
+11%
|
|
| Liabilities | |||||||
| Accounts Payable |
40
|
43
|
26
|
33
|
54
|
0
|
|
| Accrued Liabilities |
11
|
12
|
19
|
17
|
20
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
11
|
8
|
6
|
4
|
64
|
|
| Other Current Liabilities |
52
|
64
|
85
|
70
|
71
|
112
|
|
| Total Current Liabilities |
105
|
130
|
139
|
125
|
150
|
176
|
|
| Long-Term Debt |
44
|
297
|
282
|
36
|
7
|
21
|
|
| Deferred Income Tax |
4
|
5
|
9
|
11
|
13
|
15
|
|
| Total Liabilities |
153
N/A
|
431
+182%
|
430
0%
|
172
-60%
|
170
-1%
|
212
+25%
|
|
| Equity | |||||||
| Common Stock |
2
|
2
|
2
|
2
|
2
|
0
|
|
| Retained Earnings |
48
|
714
|
681
|
661
|
580
|
0
|
|
| Additional Paid In Capital |
185
|
663
|
663
|
942
|
942
|
0
|
|
| Other Equity |
0
|
0
|
1
|
0
|
1
|
378
|
|
| Total Equity |
138
N/A
|
50
N/A
|
16
+67%
|
283
N/A
|
364
+29%
|
378
+4%
|
|
| Total Liabilities & Equity |
291
N/A
|
382
+31%
|
413
+8%
|
455
+10%
|
533
+17%
|
590
+11%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
59
|
59
|
59
|
59
|
59
|
59
|
|