Nederman Holding AB (publ) (FRA:5QR)

Nederman Holding AB Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	530.4	825.2	815.2	721.2	541.6	466.8
Cash & Short-Term Investments	530.4	825.2	815.2	721.2	541.6	466.8
Cash Growth	-9.40%	1.23%	13.03%	33.16%	16.02%	4.83%
Accounts Receivable	790.9	983.3	986.2	980.1	749.8	629.9
Other Receivables	638.6	350.7	307.6	235.9	153.5	166.2
Receivables	1,430	1,334	1,294	1,216	903.3	796.1
Inventory	899	869.3	873.3	890.8	613.1	483.9
Prepaid Expenses	-	14.5	9	13.5	9.5	11
Other Current Assets	-	20.1	18.6	19.8	15.9	10.9
Total Current Assets	2,859	3,063	3,010	2,861	2,083	1,769
Property, Plant & Equipment	1,114	1,141	633.7	576.3	509.1	513.6
Goodwill	2,233	2,209	2,018	2,028	1,609	1,515
Other Intangible Assets	618.2	429.8	400.5	423.5	253.9	242.3
Long-Term Deferred Tax Assets	169.8	155.7	127.7	104	68.5	28.3
Long-Term Deferred Charges	-	230.3	224.6	223.3	199.3	176.3
Other Long-Term Assets	22.5	21.1	8.2	4.2	5.6	5.6
Total Assets	7,016	7,250	6,422	6,220	4,729	4,250
Accounts Payable	459.6	457	423.2	498.2	411.9	334.5
Accrued Expenses	-	334.1	320	297.2	277.4	218.3
Short-Term Debt	-	-	29	-	-	-
Current Portion of Long-Term Debt	28.5	32.4	25.4	-	-	-
Current Portion of Leases	100.9	103.8	76.4	73.9	69.5	63.1
Current Income Taxes Payable	-	160.3	127	97.4	94.7	70.1
Current Unearned Revenue	-	618.8	638.4	615.3	404.2	260.1
Other Current Liabilities	1,334	252.3	225.4	151.9	99.7	108.4
Total Current Liabilities	1,923	1,959	1,865	1,734	1,357	1,055
Long-Term Debt	1,933	1,860	1,863	1,932	1,305	1,537
Long-Term Leases	465.7	483.7	123.1	122	133.1	166.4
Long-Term Deferred Tax Liabilities	106.4	114.6	120	119	71.5	21.4
Other Long-Term Liabilities	79.6	72.6	48.8	56.3	42.8	18.6
Total Liabilities	4,547	4,532	4,050	4,034	3,012	2,949
Common Stock	2,469	1.2	1.2	1.2	1.2	1.2
Additional Paid-In Capital	-	345.9	345.9	345.9	345.9	345.9
Retained Earnings	-	1,965	1,766	1,526	1,293	1,008
Comprehensive Income & Other	-	405.5	259	313.2	77.3	-53.9
Total Common Equity	2,469	2,718	2,372	2,187	1,717	1,301
Minority Interest	-	1	-	-	-	-
Shareholders' Equity	2,469	2,719	2,372	2,187	1,717	1,301
Total Liabilities & Equity	7,016	7,250	6,422	6,220	4,729	4,250
Total Debt	2,528	2,480	2,117	2,128	1,507	1,766
Net Cash (Debt)	-1,997	-1,655	-1,301	-1,407	-965.6	-1,299
Net Cash Per Share	-56.74	-47.12	-37.07	-40.08	-27.52	-37.03
Filing Date Shares Outstanding	35.13	35.12	35.11	35.09	35.09	35.09
Total Common Shares Outstanding	35.13	35.12	35.11	35.09	35.09	35.09
Working Capital	936.3	1,104	1,145	1,127	726	714.2
Book Value Per Share	70.29	77.39	67.57	62.31	48.94	37.07
Tangible Book Value	-381.6	78.8	-46.3	-264.5	-145.7	-456.2
Tangible Book Value Per Share	-10.86	2.24	-1.32	-7.54	-4.15	-13.00
Land	-	623.3	577.5	499.7	451.1	431.6
Machinery	-	705.4	674.5	638.6	548.8	576.2
Construction In Progress	-	114.3	25.6	50.3	10.9	10.8

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