Minesto AB
F:7MN
Balance Sheet
Balance Sheet Decomposition
Minesto AB
Minesto AB
Balance Sheet
Minesto AB
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
1
|
1
|
81
|
46
|
47
|
3
|
54
|
104
|
151
|
35
|
15
|
35
|
|
| Cash Equivalents |
1
|
1
|
81
|
46
|
47
|
3
|
54
|
104
|
151
|
35
|
15
|
35
|
|
| Total Receivables |
1
|
1
|
4
|
8
|
20
|
34
|
137
|
27
|
30
|
55
|
35
|
3
|
|
| Accounts Receivables |
1
|
0
|
0
|
0
|
0
|
0
|
30
|
14
|
16
|
11
|
0
|
1
|
|
| Other Receivables |
0
|
1
|
4
|
0
|
0
|
0
|
106
|
13
|
14
|
45
|
35
|
2
|
|
| Other Current Assets |
0
|
1
|
1
|
22
|
16
|
17
|
5
|
1
|
3
|
2
|
51
|
2
|
|
| Total Current Assets |
2
|
3
|
86
|
75
|
82
|
54
|
196
|
133
|
184
|
92
|
58
|
40
|
|
| PP&E Net |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Intangible Assets |
57
|
76
|
114
|
121
|
176
|
244
|
178
|
238
|
313
|
392
|
493
|
545
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
12
|
16
|
20
|
22
|
26
|
54
|
57
|
62
|
0
|
0
|
0
|
|
| Total Assets |
70
N/A
|
92
+32%
|
218
+136%
|
218
+0%
|
282
+30%
|
325
+15%
|
429
+32%
|
430
+0%
|
560
+30%
|
486
-13%
|
552
+14%
|
586
+6%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
2
|
5
|
8
|
4
|
3
|
3
|
3
|
10
|
14
|
7
|
6
|
|
| Accrued Liabilities |
0
|
2
|
13
|
22
|
20
|
15
|
24
|
14
|
9
|
16
|
20
|
9
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4
|
6
|
1
|
2
|
6
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
|
| Total Current Liabilities |
4
|
11
|
19
|
32
|
30
|
20
|
29
|
18
|
21
|
32
|
29
|
17
|
|
| Long-Term Debt |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
4
N/A
|
12
+164%
|
20
+69%
|
33
+66%
|
31
-5%
|
20
-34%
|
30
+47%
|
18
-39%
|
22
+19%
|
33
+51%
|
29
-10%
|
18
-40%
|
|
| Equity | |||||||||||||
| Common Stock |
1
|
2
|
3
|
3
|
4
|
5
|
6
|
6
|
7
|
7
|
8
|
10
|
|
| Retained Earnings |
0
|
45
|
60
|
73
|
81
|
92
|
192
|
205
|
220
|
304
|
311
|
367
|
|
| Additional Paid In Capital |
65
|
123
|
255
|
255
|
328
|
391
|
584
|
610
|
750
|
750
|
846
|
926
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
|
| Total Equity |
66
N/A
|
81
+23%
|
198
+146%
|
185
-7%
|
251
+36%
|
304
+21%
|
399
+31%
|
412
+3%
|
538
+31%
|
453
-16%
|
523
+15%
|
569
+9%
|
|
| Total Liabilities & Equity |
70
N/A
|
92
+32%
|
218
+136%
|
218
+0%
|
282
+30%
|
325
+15%
|
429
+32%
|
430
+0%
|
560
+30%
|
486
-13%
|
552
+14%
|
586
+6%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
20
|
21
|
70
|
70
|
86
|
103
|
123
|
132
|
144
|
146
|
166
|
197
|
|