EnergyO Solutions Invest AB
F:V38
Balance Sheet
Balance Sheet Decomposition
EnergyO Solutions Invest AB
EnergyO Solutions Invest AB
Balance Sheet
EnergyO Solutions Invest AB
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
28
|
25
|
21
|
25
|
28
|
141
|
70
|
34
|
94
|
17
|
|
| Cash Equivalents |
28
|
25
|
21
|
25
|
28
|
141
|
70
|
34
|
94
|
17
|
|
| Short-Term Investments |
378
|
286
|
224
|
626
|
935
|
759
|
896
|
621
|
551
|
138
|
|
| Total Receivables |
6
|
2
|
5
|
15
|
2
|
26
|
53
|
8
|
58
|
7
|
|
| Other Current Assets |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Current Assets |
413
|
314
|
250
|
666
|
965
|
926
|
1 020
|
663
|
703
|
163
|
|
| PP&E Net |
5
|
4
|
4
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
|
| PP&E Gross |
5
|
4
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2
|
0
|
4
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
418
N/A
|
318
-24%
|
254
-20%
|
670
+164%
|
968
+45%
|
929
-4%
|
1 024
+10%
|
667
-35%
|
707
+6%
|
167
-76%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Accrued Liabilities |
4
|
4
|
4
|
2
|
2
|
3
|
60
|
2
|
3
|
3
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
1
|
2
|
2
|
1
|
2
|
27
|
0
|
7
|
53
|
32
|
|
| Total Current Liabilities |
5
|
6
|
7
|
3
|
5
|
30
|
62
|
10
|
57
|
36
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
6
N/A
|
6
+12%
|
7
+14%
|
3
-54%
|
5
+58%
|
30
+486%
|
62
+106%
|
10
-84%
|
57
+465%
|
36
-36%
|
|
| Equity | |||||||||||
| Common Stock |
292
|
292
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
|
| Retained Earnings |
4 116
|
4 213
|
4 039
|
3 660
|
3 274
|
3 419
|
3 324
|
3 475
|
3 534
|
4 079
|
|
| Other Equity |
4 236
|
4 233
|
4 243
|
4 284
|
4 195
|
4 276
|
4 245
|
4 089
|
4 142
|
4 168
|
|
| Total Equity |
413
N/A
|
312
-24%
|
247
-21%
|
666
+170%
|
963
+45%
|
899
-7%
|
963
+7%
|
657
-32%
|
650
-1%
|
131
-80%
|
|
| Total Liabilities & Equity |
418
N/A
|
318
-24%
|
254
-20%
|
670
+164%
|
968
+45%
|
929
-4%
|
1 024
+10%
|
667
-35%
|
707
+6%
|
167
-76%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
43
|
42
|
42
|
42
|
40
|
40
|
37
|
34
|
33
|
30
|
|