Desenio Group AB (publ)
F:879
Balance Sheet
Balance Sheet Decomposition
Desenio Group AB (publ)
Desenio Group AB (publ)
Balance Sheet
Desenio Group AB (publ)
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
129
|
647
|
162
|
156
|
150
|
116
|
|
| Cash |
0
|
0
|
0
|
156
|
0
|
0
|
|
| Cash Equivalents |
129
|
647
|
162
|
0
|
150
|
116
|
|
| Total Receivables |
9
|
37
|
20
|
14
|
24
|
18
|
|
| Accounts Receivables |
0
|
0
|
0
|
5
|
1
|
2
|
|
| Other Receivables |
0
|
0
|
0
|
9
|
23
|
16
|
|
| Inventory |
41
|
54
|
91
|
74
|
50
|
65
|
|
| Other Current Assets |
6
|
14
|
11
|
7
|
8
|
8
|
|
| Total Current Assets |
184
|
752
|
284
|
250
|
232
|
207
|
|
| PP&E Net |
28
|
23
|
76
|
88
|
80
|
60
|
|
| PP&E Gross |
28
|
23
|
76
|
88
|
80
|
60
|
|
| Accumulated Depreciation |
2
|
4
|
6
|
9
|
13
|
17
|
|
| Intangible Assets |
174
|
535
|
502
|
468
|
433
|
431
|
|
| Goodwill |
19
|
834
|
834
|
834
|
584
|
584
|
|
| Long-Term Investments |
3
|
5
|
7
|
7
|
7
|
5
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
0
|
1
|
0
|
|
| Other Assets |
19
|
834
|
834
|
834
|
584
|
584
|
|
| Total Assets |
409
N/A
|
2 151
+426%
|
1 704
-21%
|
1 648
-3%
|
1 337
-19%
|
1 288
-4%
|
|
| Liabilities | |||||||
| Accounts Payable |
55
|
91
|
76
|
55
|
70
|
55
|
|
| Accrued Liabilities |
28
|
57
|
49
|
42
|
47
|
54
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
64
|
5
|
15
|
20
|
1 073
|
1 085
|
|
| Other Current Liabilities |
60
|
626
|
76
|
63
|
55
|
42
|
|
| Total Current Liabilities |
207
|
779
|
216
|
180
|
1 246
|
1 236
|
|
| Long-Term Debt |
60
|
1 077
|
1 126
|
1 135
|
49
|
31
|
|
| Deferred Income Tax |
36
|
109
|
102
|
95
|
88
|
88
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
302
N/A
|
1 965
+551%
|
1 443
-27%
|
1 410
-2%
|
1 383
-2%
|
1 356
-2%
|
|
| Equity | |||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
107
|
186
|
36
|
58
|
343
|
364
|
|
| Other Equity |
0
|
0
|
296
|
296
|
296
|
296
|
|
| Total Equity |
107
N/A
|
186
+74%
|
261
+40%
|
239
-8%
|
46
N/A
|
68
-46%
|
|
| Total Liabilities & Equity |
409
N/A
|
2 151
+426%
|
1 704
-21%
|
1 648
-3%
|
1 337
-19%
|
1 288
-4%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
140
|
140
|
144
|
149
|
149
|
149
|
|