Samhällsbyggnadsbolaget i Norden AB (publ) (LON:0AAS)

LON:0AAS Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Property, Plant & Equipment	56,347	73,704	136,482	150,022	90,821
Cash & Equivalents	2,491	3,845	4,429	9,837	13,606
Accounts Receivable	68	100	106	234	111
Other Receivables	1,188	811	1,651	2,207	2,490
Investment In Debt and Equity Securities	1,103	1,248	2,719	4,583	2,931
Goodwill	1,264	2,692	5,283	6,066	6,319
Other Current Assets	751	546	679	556	131
Other Long-Term Assets	23,650	25,161	17,021	21,012	3,822
Total Assets	86,862	108,107	168,370	194,517	120,231
Current Portion of Long-Term Debt	7,576	10,437	7,168	2,933	3,190
Current Portion of Leases	20	-	-	-	-
Long-Term Debt	48,161	51,656	78,806	73,893	46,925
Long-Term Leases	542	393	829	639	614
Accounts Payable	47	121	456	181	117
Accrued Expenses	847	540	1,130	1,339	769
Current Income Taxes Payable	360	99	310	418	166
Current Unearned Revenue	-	512	815	703	620
Other Current Liabilities	577	4,136	4,772	9,521	2,322
Long-Term Deferred Tax Liabilities	1,824	2,726	9,120	10,428	7,075
Other Long-Term Liabilities	323	358	517	322	1,259
Total Liabilities	60,277	70,978	105,034	111,546	68,475
Common Stock	165	165	165	165	150
Additional Paid-In Capital	26,624	26,624	26,612	26,371	24,102
Retained Earnings	-13,125	-7,967	16,905	34,778	12,826
Comprehensive Income & Other	7,147	15,862	16,963	17,586	14,266
Total Common Equity	20,811	34,684	60,645	78,900	51,344
Minority Interest	5,774	2,445	2,691	4,071	412
Shareholders' Equity	26,585	37,129	63,336	82,971	51,756
Total Liabilities & Equity	86,862	108,107	168,370	194,517	120,231
Total Debt	56,299	62,486	87,914	88,634	56,147
Net Cash / Debt	-53,808	-58,641	-83,485	-78,797	-42,541
Net Cash Per Share	-33.10	-35.58	-50.67	-49.44	-28.64
Filing Date Shares Outstanding	1,604	1,648	1,648	1,645	1,509
Total Common Shares Outstanding	1,604	1,648	1,648	1,645	1,509
Book Value Per Share	8.06	11.49	27.25	37.45	24.01
Tangible Book Value	19,547	31,992	55,362	72,834	45,025
Tangible Book Value Per Share	7.28	9.86	24.04	33.76	19.83

Source: S&P Capital IQ. Real Estate template. Financial Sources.