Pagero Group AB (publ)
F:7KS
Balance Sheet
Balance Sheet Decomposition
Pagero Group AB (publ)
Pagero Group AB (publ)
Balance Sheet
Pagero Group AB (publ)
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
18
|
16
|
211
|
425
|
384
|
218
|
|
| Cash Equivalents |
18
|
16
|
211
|
425
|
384
|
218
|
|
| Total Receivables |
62
|
90
|
99
|
133
|
206
|
269
|
|
| Accounts Receivables |
57
|
81
|
95
|
125
|
200
|
243
|
|
| Other Receivables |
5
|
9
|
4
|
7
|
6
|
26
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
17
|
19
|
20
|
16
|
33
|
31
|
|
| Total Current Assets |
98
|
125
|
329
|
573
|
623
|
517
|
|
| PP&E Net |
22
|
48
|
52
|
90
|
89
|
92
|
|
| PP&E Gross |
0
|
48
|
52
|
90
|
89
|
0
|
|
| Accumulated Depreciation |
0
|
56
|
93
|
133
|
181
|
0
|
|
| Intangible Assets |
224
|
244
|
256
|
411
|
468
|
495
|
|
| Goodwill |
183
|
185
|
179
|
313
|
376
|
370
|
|
| Long-Term Investments |
8
|
0
|
28
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
22
|
22
|
23
|
27
|
29
|
24
|
|
| Other Assets |
183
|
185
|
179
|
313
|
376
|
370
|
|
| Total Assets |
557
N/A
|
624
+12%
|
868
+39%
|
1 415
+63%
|
1 585
+12%
|
1 498
-5%
|
|
| Liabilities | |||||||
| Accounts Payable |
32
|
37
|
25
|
43
|
68
|
67
|
|
| Accrued Liabilities |
90
|
104
|
148
|
187
|
275
|
343
|
|
| Short-Term Debt |
47
|
48
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
23
|
63
|
69
|
20
|
20
|
|
| Other Current Liabilities |
121
|
44
|
45
|
37
|
50
|
56
|
|
| Total Current Liabilities |
291
|
256
|
282
|
336
|
412
|
486
|
|
| Long-Term Debt |
12
|
102
|
111
|
88
|
342
|
505
|
|
| Deferred Income Tax |
22
|
20
|
17
|
50
|
56
|
49
|
|
| Other Liabilities |
0
|
0
|
0
|
146
|
196
|
96
|
|
| Total Liabilities |
325
N/A
|
378
+16%
|
410
+9%
|
620
+51%
|
1 006
+62%
|
1 136
+13%
|
|
| Equity | |||||||
| Common Stock |
1
|
0
|
1
|
2
|
2
|
2
|
|
| Retained Earnings |
232
|
302
|
393
|
527
|
744
|
1 059
|
|
| Additional Paid In Capital |
463
|
548
|
849
|
1 321
|
1 321
|
1 419
|
|
| Other Equity |
0
|
1
|
0
|
0
|
0
|
0
|
|
| Total Equity |
232
N/A
|
247
+6%
|
457
+85%
|
795
+74%
|
579
-27%
|
362
-38%
|
|
| Total Liabilities & Equity |
557
N/A
|
624
+12%
|
868
+39%
|
1 415
+63%
|
1 585
+12%
|
1 498
-5%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
154
|
154
|
154
|
154
|
154
|
161
|
|