Arlandastad Group AB (publ)
F:9KO
Balance Sheet
Balance Sheet Decomposition
Arlandastad Group AB (publ)
Arlandastad Group AB (publ)
Balance Sheet
Arlandastad Group AB (publ)
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
163
|
441
|
394
|
234
|
164
|
|
| Cash Equivalents |
163
|
441
|
394
|
234
|
164
|
|
| Total Receivables |
83
|
82
|
129
|
202
|
209
|
|
| Accounts Receivables |
6
|
16
|
53
|
47
|
34
|
|
| Other Receivables |
76
|
66
|
76
|
154
|
176
|
|
| Inventory |
0
|
0
|
0
|
2
|
2
|
|
| Other Current Assets |
13
|
22
|
18
|
31
|
23
|
|
| Total Current Assets |
259
|
546
|
542
|
469
|
398
|
|
| PP&E Net |
12
|
9
|
94
|
86
|
92
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
2
|
|
| Goodwill |
16
|
16
|
16
|
16
|
23
|
|
| Note Receivable |
0
|
0
|
3
|
3
|
3
|
|
| Long-Term Investments |
5 724
|
6 123
|
6 831
|
6 839
|
6 964
|
|
| Other Long-Term Assets |
33
|
37
|
79
|
0
|
90
|
|
| Other Assets |
16
|
16
|
16
|
16
|
23
|
|
| Total Assets |
6 043
N/A
|
6 731
+11%
|
7 486
+11%
|
7 414
-1%
|
7 482
+1%
|
|
| Liabilities | ||||||
| Accounts Payable |
45
|
51
|
85
|
52
|
41
|
|
| Accrued Liabilities |
27
|
35
|
83
|
78
|
70
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
11
|
70
|
27
|
178
|
136
|
|
| Other Current Liabilities |
18
|
15
|
34
|
89
|
141
|
|
| Total Current Liabilities |
101
|
171
|
229
|
397
|
388
|
|
| Long-Term Debt |
1 560
|
1 510
|
1 639
|
1 428
|
1 446
|
|
| Deferred Income Tax |
826
|
889
|
918
|
904
|
913
|
|
| Minority Interest |
0
|
0
|
1
|
12
|
17
|
|
| Other Liabilities |
0
|
1
|
51
|
151
|
289
|
|
| Total Liabilities |
2 487
N/A
|
2 571
+3%
|
2 838
+10%
|
2 892
+2%
|
3 053
+6%
|
|
| Equity | ||||||
| Common Stock |
0
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
3 147
|
3 326
|
3 810
|
3 688
|
3 594
|
|
| Additional Paid In Capital |
409
|
834
|
838
|
834
|
834
|
|
| Total Equity |
3 556
N/A
|
4 160
+17%
|
4 648
+12%
|
4 522
-3%
|
4 429
-2%
|
|
| Total Liabilities & Equity |
6 043
N/A
|
6 731
+11%
|
7 486
+11%
|
7 414
-1%
|
7 482
+1%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
9
|
63
|
63
|
63
|
63
|
|