Balance Sheet

Assets

-1%

+87%

10Y

Currency: SEK

	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	91	80	62	88	98	128	107	122	120	144	216	292	293	322	218	211	205
Cash Equivalents	91	80	62	88	98	128	107	122	120	144	216	292	293	322	218	211	205
Total Receivables	367	414	429	418	424	454	545	621	708	778	811	875	1 162	1 483	1 340	1 547	1 606
Accounts Receivables	320	382	387	367	385	414	509	0	671	727	730	772	1 072	1 385	1 252	1 390	0
Other Receivables	47	32	42	51	39	40	36	0	37	51	81	103	90	98	88	157	0
Inventory	581	553	655	583	626	698	856	920	1 093	1 315	1 494	1 316	2 140	3 449	2 857	2 803	2 717
Other Current Assets	18	17	17	19	16	20	26	0	32	36	26	30	57	65	95	78	1
Total Current Assets	1 057	1 064	1 163	1 108	1 164	1 300	1 534	1 663	1 953	2 273	2 547	2 513	3 652	5 319	4 510	4 640	4 529
PP&E Net	147	139	142	144	145	140	138	132	164	221	633	548	586	711	769	783	797
PP&E Gross	147	139	142	144	145	140	138	0	164	221	633	548	586	711	769	783	0
Accumulated Depreciation	76	85	103	123	136	150	192	0	257	335	427	450	510	608	639	388	0
Intangible Assets	4	3	2	1	0	13	59	1 044	80	83	263	216	306	516	447	415	3 932
Goodwill	781	746	739	739	739	739	896	0	1 054	1 096	1 771	1 677	1 994	2 857	2 842	3 309	0
Note Receivable	13	14	4	3	3	3	4	0	5	5	9	8	8	8	10	15	0
Long-Term Investments	0	0	0	0	0	0	0	22	0	0	0	0	0	0	32	43	60
Other Long-Term Assets	29	25	23	22	22	25	22	0	18	16	27	29	27	25	22	29	1
Other Assets	781	746	739	739	739	739	896	0	1 054	1 096	1 771	1 677	1 994	2 857	2 842	3 309	0
Total Assets	2 032 N/A	1 990 -2%	2 073 +4%	2 017 -3%	2 073 +3%	2 220 +7%	2 653 +20%	2 861 +8%	3 274 +14%	3 694 +13%	5 250 +42%	4 991 -5%	6 573 +32%	9 436 +44%	8 600 -9%	9 191 +7%	9 319 +1%
Liabilities
Accounts Payable	123	193	189	173	202	246	253	0	395	435	410	454	815	769	621	729	0
Accrued Liabilities	79	72	84	103	89	88	84	0	114	141	164	195	261	308	288	284	0
Short-Term Debt	316	297	325	260	227	72	151	0	32	56	60	7	93	183	127	153	0
Current Portion of Long-Term Debt	0	0	0	0	0	0	0	76	23	18	115	88	99	728	144	161	298
Other Current Liabilities	61	53	57	37	35	32	70	529	112	108	145	208	301	869	455	332	1 417
Total Current Liabilities	580	614	655	573	553	438	558	605	676	758	894	952	1 569	2 857	1 635	1 659	1 715
Long-Term Debt	1 028	970	961	516	454	569	809	884	1 047	1 212	2 072	1 706	2 063	3 141	3 311	3 212	3 339
Deferred Income Tax	36	36	34	24	28	34	46	0	56	62	119	94	112	163	135	123	0
Other Liabilities	24	22	20	28	26	32	57	75	79	62	415	308	452	239	101	298	238
Total Liabilities	1 668 N/A	1 643 -2%	1 669 +2%	1 141 -32%	1 061 -7%	1 073 +1%	1 470 +37%	1 564 +6%	1 858 +19%	2 094 +13%	3 500 +67%	3 060 -13%	4 196 +37%	6 400 +53%	5 182 -19%	5 292 +2%	5 292 N/A
Equity
Common Stock	0	0	0	0	0	1	1	0	1	1	1	1	1	1	1	1	0
Retained Earnings	331	315	371	390	524	658	694	0	927	1 111	1 260	1 441	1 888	2 547	2 929	3 410	0
Additional Paid In Capital	32	32	32	486	488	488	488	0	488	488	488	488	488	488	488	488	0
Other Equity	0	0	0	0	0	0	0	1 297	0	0	1	1	0	0	3 418	3 899	4 027
Total Equity	363 N/A	347 -4%	404 +16%	876 +117%	1 012 +16%	1 147 +13%	1 183 +3%	1 297 +10%	1 416 +9%	1 600 +13%	1 750 +9%	1 931 +10%	2 377 +23%	3 036 +28%	3 418 +13%	3 899 +14%	4 027 +3%
Total Liabilities & Equity	2 032 N/A	1 990 -2%	2 073 +4%	2 017 -3%	2 073 +3%	2 220 +7%	2 653 +20%	2 861 +8%	3 274 +14%	3 694 +13%	5 250 +42%	4 991 -5%	6 573 +32%	9 436 +44%	8 600 -9%	9 191 +7%	9 319 +1%
Shares Outstanding
Common Shares Outstanding	134	134	134	134	134	191	191	191	189	187	186	186	187	188	189	189	189

Income Statement Balance Sheet Cash Flow Statement

Bufab AB (publ)
STO:BUFAB

Balance Sheet

Balance Sheet Decomposition
Bufab AB (publ)

Balance Sheet
Bufab AB (publ)

See Also

Company

Help

Tools

Stocks

Bufab AB (publ) STO:BUFAB

Balance Sheet

Balance Sheet Decomposition Bufab AB (publ)

Balance Sheet Bufab AB (publ)

See Also

Company

Help

Tools

Stocks

Bufab AB (publ)
STO:BUFAB

Balance Sheet Decomposition
Bufab AB (publ)

Balance Sheet
Bufab AB (publ)