Hedera Group AB (publ)
STO:HEGR
Balance Sheet
Balance Sheet Decomposition
Hedera Group AB (publ)
Hedera Group AB (publ)
Balance Sheet
Hedera Group AB (publ)
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||
| Cash & Cash Equivalents |
0
|
6
|
2
|
0
|
0
|
1
|
5
|
4
|
6
|
9
|
0
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
6
|
2
|
0
|
0
|
0
|
0
|
4
|
6
|
9
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
3
|
18
|
14
|
35
|
43
|
16
|
20
|
34
|
31
|
0
|
|
| Accounts Receivables |
0
|
0
|
0
|
17
|
13
|
33
|
41
|
14
|
19
|
34
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
3
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
4
|
4
|
1
|
1
|
14
|
23
|
48
|
71
|
80
|
|
| Total Current Assets |
0
|
6
|
11
|
23
|
19
|
36
|
51
|
35
|
49
|
91
|
116
|
88
|
|
| PP&E Net |
0
|
3
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
10
|
11
|
11
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
3
|
3
|
0
|
23
|
23
|
0
|
0
|
83
|
94
|
129
|
133
|
133
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
65
|
82
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
65
|
82
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
3
N/A
|
11
+283%
|
11
-4%
|
45
+326%
|
42
-7%
|
101
+140%
|
137
+35%
|
121
-12%
|
147
+21%
|
233
+58%
|
261
+12%
|
233
-11%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
0
|
1
|
1
|
6
|
0
|
8
|
15
|
11
|
10
|
20
|
24
|
0
|
|
| Accrued Liabilities |
0
|
1
|
1
|
6
|
7
|
11
|
23
|
23
|
26
|
45
|
56
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
22
|
24
|
10
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
11
|
14
|
17
|
9
|
6
|
6
|
8
|
11
|
28
|
|
| Other Current Liabilities |
0
|
1
|
2
|
1
|
2
|
3
|
6
|
5
|
13
|
29
|
32
|
89
|
|
| Total Current Liabilities |
1
|
2
|
9
|
24
|
23
|
39
|
54
|
44
|
74
|
123
|
146
|
127
|
|
| Long-Term Debt |
0
|
0
|
0
|
5
|
1
|
8
|
20
|
17
|
5
|
11
|
7
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
10
|
10
|
16
|
11
|
10
|
11
|
0
|
0
|
0
|
|
| Total Liabilities |
1
N/A
|
2
+360%
|
9
+284%
|
41
+360%
|
35
-13%
|
64
+81%
|
86
+35%
|
72
-16%
|
90
+26%
|
136
+50%
|
155
+14%
|
133
-14%
|
|
| Equity | |||||||||||||
| Common Stock |
0
|
2
|
2
|
6
|
6
|
9
|
12
|
12
|
14
|
24
|
24
|
0
|
|
| Retained Earnings |
2
|
1
|
0
|
0
|
0
|
13
|
10
|
8
|
10
|
24
|
33
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
22
|
6
|
6
|
16
|
30
|
30
|
33
|
49
|
49
|
0
|
|
| Other Equity |
0
|
6
|
18
|
4
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
|
| Total Equity |
2
N/A
|
9
+267%
|
2
-79%
|
5
+161%
|
7
+48%
|
38
+434%
|
52
+36%
|
50
-4%
|
57
+14%
|
97
+71%
|
106
+9%
|
101
-5%
|
|
| Total Liabilities & Equity |
3
N/A
|
11
+283%
|
11
-4%
|
45
+326%
|
42
-7%
|
101
+140%
|
137
+35%
|
121
-12%
|
147
+21%
|
233
+58%
|
261
+12%
|
233
-11%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
2
|
2
|
4
|
4
|
4
|
7
|
11
|
11
|
12
|
15
|
15
|
15
|
|