Co2 Capsol AS
OSE:CAPSL
Balance Sheet
Balance Sheet Decomposition
Co2 Capsol AS
Co2 Capsol AS
Balance Sheet
Co2 Capsol AS
| Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
0
|
1
|
85
|
60
|
42
|
64
|
|
| Cash Equivalents |
0
|
1
|
85
|
60
|
42
|
64
|
|
| Total Receivables |
0
|
4
|
2
|
11
|
21
|
35
|
|
| Accounts Receivables |
0
|
0
|
0
|
2
|
12
|
31
|
|
| Other Receivables |
0
|
4
|
2
|
9
|
9
|
4
|
|
| Other Current Assets |
0
|
0
|
0
|
1
|
0
|
3
|
|
| Total Current Assets |
0
|
4
|
87
|
72
|
63
|
103
|
|
| PP&E Net |
0
|
0
|
3
|
24
|
76
|
90
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
90
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
18
|
|
| Intangible Assets |
7
|
7
|
7
|
6
|
7
|
13
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
8
N/A
|
11
+50%
|
97
+745%
|
102
+6%
|
146
+42%
|
206
+41%
|
|
| Liabilities | |||||||
| Accounts Payable |
0
|
4
|
5
|
1
|
15
|
15
|
|
| Short-Term Debt |
0
|
0
|
0
|
5
|
8
|
10
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
5
|
20
|
21
|
|
| Other Current Liabilities |
0
|
2
|
4
|
1
|
17
|
11
|
|
| Total Current Liabilities |
0
|
6
|
10
|
12
|
60
|
57
|
|
| Long-Term Debt |
0
|
0
|
0
|
18
|
52
|
32
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
0
N/A
|
6
+3 274%
|
10
+63%
|
31
+209%
|
112
+265%
|
90
-20%
|
|
| Equity | |||||||
| Common Stock |
15
|
23
|
51
|
54
|
27
|
31
|
|
| Retained Earnings |
7
|
18
|
43
|
77
|
0
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
79
|
96
|
101
|
211
|
|
| Other Equity |
0
|
0
|
0
|
77
|
94
|
127
|
|
| Total Equity |
7
N/A
|
5
-28%
|
87
+1 507%
|
72
-18%
|
34
-53%
|
116
+242%
|
|
| Total Liabilities & Equity |
8
N/A
|
11
+50%
|
97
+745%
|
102
+6%
|
146
+42%
|
206
+41%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
51
|
51
|
51
|
54
|
54
|
63
|
|