Nordrest Holding AB
F:XZ5
Balance Sheet
Balance Sheet Decomposition
Nordrest Holding AB
Nordrest Holding AB
Balance Sheet
Nordrest Holding AB
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
71
|
125
|
123
|
191
|
162
|
|
| Cash |
71
|
125
|
123
|
191
|
162
|
|
| Total Receivables |
72
|
116
|
151
|
189
|
266
|
|
| Accounts Receivables |
72
|
116
|
151
|
183
|
266
|
|
| Other Receivables |
0
|
0
|
0
|
6
|
0
|
|
| Inventory |
19
|
55
|
107
|
123
|
161
|
|
| Other Current Assets |
37
|
40
|
75
|
24
|
74
|
|
| Total Current Assets |
199
|
336
|
456
|
527
|
664
|
|
| PP&E Net |
25
|
40
|
55
|
99
|
185
|
|
| PP&E Gross |
25
|
40
|
55
|
99
|
0
|
|
| Accumulated Depreciation |
26
|
32
|
36
|
63
|
0
|
|
| Intangible Assets |
1
|
3
|
2
|
1
|
2
|
|
| Goodwill |
24
|
18
|
33
|
27
|
186
|
|
| Note Receivable |
5
|
5
|
3
|
4
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
7
|
|
| Other Long-Term Assets |
2
|
2
|
2
|
0
|
0
|
|
| Other Assets |
24
|
18
|
33
|
27
|
186
|
|
| Total Assets |
257
N/A
|
404
+58%
|
552
+37%
|
658
+19%
|
1 044
+59%
|
|
| Liabilities | ||||||
| Accounts Payable |
51
|
106
|
103
|
107
|
176
|
|
| Accrued Liabilities |
47
|
84
|
113
|
111
|
0
|
|
| Short-Term Debt |
0
|
1
|
17
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
13
|
15
|
16
|
25
|
25
|
|
| Other Current Liabilities |
92
|
118
|
98
|
133
|
280
|
|
| Total Current Liabilities |
202
|
323
|
347
|
376
|
481
|
|
| Long-Term Debt |
4
|
5
|
2
|
9
|
52
|
|
| Deferred Income Tax |
4
|
6
|
10
|
13
|
15
|
|
| Minority Interest |
9
|
31
|
64
|
3
|
123
|
|
| Other Liabilities |
0
|
0
|
33
|
114
|
122
|
|
| Total Liabilities |
219
N/A
|
365
+66%
|
456
+25%
|
514
+13%
|
793
+54%
|
|
| Equity | ||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
|
| Retained Earnings |
37
|
40
|
96
|
139
|
250
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
281
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
37
N/A
|
40
+7%
|
97
+144%
|
143
+48%
|
250
+75%
|
|
| Total Liabilities & Equity |
257
N/A
|
404
+58%
|
552
+37%
|
658
+19%
|
1 044
+59%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
13
|
|