Norditek Group AB
F:O5D
Balance Sheet
Balance Sheet Decomposition
Norditek Group AB
Norditek Group AB
Balance Sheet
Norditek Group AB
| Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
4
|
16
|
0
|
11
|
21
|
|
| Cash |
4
|
16
|
0
|
11
|
21
|
|
| Total Receivables |
11
|
10
|
7
|
12
|
24
|
|
| Accounts Receivables |
9
|
9
|
6
|
7
|
19
|
|
| Other Receivables |
2
|
1
|
2
|
5
|
5
|
|
| Inventory |
41
|
77
|
101
|
91
|
90
|
|
| Other Current Assets |
1
|
1
|
1
|
2
|
1
|
|
| Total Current Assets |
56
|
104
|
110
|
115
|
136
|
|
| PP&E Net |
4
|
1
|
1
|
1
|
14
|
|
| Intangible Assets |
0
|
1
|
1
|
0
|
1
|
|
| Goodwill |
38
|
34
|
30
|
26
|
28
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
38
|
34
|
30
|
26
|
28
|
|
| Total Assets |
98
N/A
|
140
+43%
|
141
+1%
|
143
+1%
|
179
+25%
|
|
| Liabilities | ||||||
| Accounts Payable |
8
|
20
|
10
|
13
|
13
|
|
| Accrued Liabilities |
2
|
1
|
2
|
3
|
5
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
9
|
11
|
17
|
12
|
12
|
|
| Other Current Liabilities |
5
|
8
|
2
|
7
|
8
|
|
| Total Current Liabilities |
24
|
40
|
31
|
35
|
37
|
|
| Long-Term Debt |
30
|
25
|
30
|
27
|
30
|
|
| Deferred Income Tax |
4
|
3
|
4
|
4
|
5
|
|
| Other Liabilities |
6
|
6
|
6
|
6
|
9
|
|
| Total Liabilities |
64
N/A
|
74
+17%
|
70
-5%
|
71
+2%
|
81
+13%
|
|
| Equity | ||||||
| Common Stock |
16
|
41
|
1
|
1
|
1
|
|
| Retained Earnings |
18
|
25
|
31
|
31
|
82
|
|
| Additional Paid In Capital |
0
|
0
|
39
|
39
|
14
|
|
| Total Equity |
35
N/A
|
66
+90%
|
71
+8%
|
72
+1%
|
98
+36%
|
|
| Total Liabilities & Equity |
98
N/A
|
140
+43%
|
141
+1%
|
143
+1%
|
179
+25%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
14
|
|