AAK AB (publ.) Balance Sheet

Financials in millions SEK. Fiscal year is January - December.

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	1,566	1,911	1,503	1,515	1,001
Cash & Short-Term Investments	1,566	1,911	1,503	1,515	1,001
Cash Growth	-18.05%	27.15%	-0.79%	51.35%	-16.58%
Accounts Receivable	5,834	5,793	5,312	6,635	5,132
Other Receivables	2,259	1,526	1,713	1,067	646
Receivables	8,093	7,319	7,025	7,702	5,778
Inventory	11,752	11,872	8,656	11,174	9,054
Prepaid Expenses	-	207	227	330	285
Other Current Assets	-	1,333	1,403	2,383	1,918
Total Current Assets	21,411	22,642	18,814	23,104	18,036
Property, Plant & Equipment	8,308	8,594	8,253	7,629	6,315
Long-Term Investments	6	7	13	32	16
Goodwill	2,108	2,333	2,712	2,538	2,270
Other Intangible Assets	297	320	290	293	307
Long-Term Deferred Tax Assets	395	400	390	327	179
Other Long-Term Assets	97	90	79	67	43
Total Assets	32,622	34,386	30,551	33,990	27,166
Accounts Payable	2,970	4,121	3,804	5,337	5,696
Accrued Expenses	-	686	616	615	473
Short-Term Debt	9	11	11	12	12
Current Portion of Long-Term Debt	4,088	2,071	1,715	2,997	2,333
Current Portion of Leases	109	140	171	162	128
Current Income Taxes Payable	-	883	520	644	296
Other Current Liabilities	3,587	3,792	2,800	4,168	3,217
Total Current Liabilities	10,763	11,704	9,637	13,935	12,155
Long-Term Debt	390	949	1,969	3,526	1,611
Long-Term Leases	351	411	630	562	493
Pension & Post-Retirement Benefits	30	82	31	58	271
Long-Term Deferred Tax Liabilities	611	621	656	553	444
Other Long-Term Liabilities	509	470	455	273	361
Total Liabilities	12,654	14,237	13,378	18,907	15,335
Common Stock	19,897	433	433	433	431
Retained Earnings	-	18,657	16,144	13,907	12,126
Comprehensive Income & Other	-	997	540	696	-774
Total Common Equity	19,897	20,087	17,117	15,036	11,783
Minority Interest	71	62	56	47	48
Shareholders' Equity	19,968	20,149	17,173	15,083	11,831
Total Liabilities & Equity	32,622	34,386	30,551	33,990	27,166
Total Debt	4,947	3,582	4,496	7,259	4,577
Net Cash (Debt)	-3,381	-1,671	-2,993	-5,744	-3,576
Net Cash Per Share	-12.98	-6.41	-11.53	-22.19	-13.88
Filing Date Shares Outstanding	260.45	259.56	259.56	259.56	258.5
Total Common Shares Outstanding	260.45	259.56	259.56	259.56	258.5
Working Capital	10,648	10,938	9,177	9,169	5,881
Book Value Per Share	76.39	77.39	65.95	57.93	45.58
Tangible Book Value	17,492	17,434	14,115	12,205	9,206
Tangible Book Value Per Share	67.16	67.17	54.38	47.02	35.61
Land	-	140	134	130	124
Buildings	-	3,001	2,804	1,075	2,281
Machinery	-	15,196	14,208	13,730	12,448
Construction In Progress	-	1,692	1,594	1,187	441

Source: S&P Global Market Intelligence. Standard template. Financial Sources.