4C Group AB
F:K0E
Balance Sheet
Balance Sheet Decomposition
4C Group AB
Current Assets | 182m |
Cash & Short-Term Investments | 37.5m |
Receivables | 144.5m |
Non-Current Assets | 186.9m |
Long-Term Investments | 1.5m |
PP&E | 51.4m |
Intangibles | 78.1m |
Other Non-Current Assets | 55.9m |
Current Liabilities | 99.7m |
Accounts Payable | 10.9m |
Other Current Liabilities | 88.8m |
Non-Current Liabilities | 44.6m |
Long-Term Debt | 27.7m |
Other Non-Current Liabilities | 16.9m |
Balance Sheet
4C Group AB
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
13
|
23
|
66
|
147
|
62
|
|
Cash Equivalents |
13
|
23
|
66
|
147
|
62
|
|
Total Receivables |
75
|
59
|
96
|
113
|
152
|
|
Accounts Receivables |
71
|
55
|
87
|
102
|
140
|
|
Other Receivables |
4
|
4
|
9
|
11
|
12
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
|
Total Current Assets |
88
|
82
|
162
|
259
|
214
|
|
PP&E Net |
24
|
23
|
22
|
51
|
54
|
|
PP&E Gross |
24
|
23
|
22
|
51
|
54
|
|
Accumulated Depreciation |
3
|
3
|
4
|
3
|
4
|
|
Intangible Assets |
38
|
42
|
44
|
55
|
74
|
|
Note Receivable |
7
|
7
|
13
|
25
|
39
|
|
Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
|
Other Long-Term Assets |
4
|
3
|
1
|
0
|
4
|
|
Total Assets |
162
N/A
|
158
-2%
|
244
+54%
|
392
+61%
|
386
-1%
|
|
Liabilities | ||||||
Accounts Payable |
4
|
2
|
7
|
9
|
11
|
|
Accrued Liabilities |
15
|
12
|
20
|
20
|
20
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
28
|
23
|
40
|
34
|
30
|
|
Other Current Liabilities |
30
|
33
|
47
|
46
|
52
|
|
Total Current Liabilities |
78
|
70
|
115
|
109
|
112
|
|
Long-Term Debt |
14
|
12
|
9
|
37
|
32
|
|
Deferred Income Tax |
8
|
9
|
11
|
13
|
15
|
|
Other Liabilities |
0
|
0
|
1
|
1
|
0
|
|
Total Liabilities |
100
N/A
|
92
-9%
|
136
+49%
|
160
+17%
|
160
+0%
|
|
Equity | ||||||
Common Stock |
0
|
0
|
0
|
1
|
1
|
|
Retained Earnings |
8
|
14
|
51
|
77
|
68
|
|
Additional Paid In Capital |
53
|
53
|
55
|
151
|
155
|
|
Other Equity |
1
|
0
|
1
|
3
|
3
|
|
Total Equity |
62
N/A
|
67
+8%
|
108
+62%
|
232
+115%
|
227
-2%
|
|
Total Liabilities & Equity |
162
N/A
|
158
-2%
|
244
+54%
|
392
+61%
|
386
-1%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
34
|
34
|
34
|
34
|
34
|