Fabege AB (publ) (LON:0XPX)

Fabege AB 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	80,309	79,072	87,616	84,371	77,560
Cash & Equivalents	64	85	87	131	20
Accounts Receivable	-	83	70	69	53
Other Receivables	-	457	548	1,016	10
Investment In Debt and Equity Securities	100	107	108	108	114
Goodwill	205	205	205	205	-
Loans Receivable Current	-	-	-	-	4
Other Current Assets	1,247	976	1,316	1,147	282
Other Long-Term Assets	2,184	2,235	2,133	941	1,123
Total Assets	84,109	83,220	92,083	87,988	79,166
Current Portion of Long-Term Debt	2,674	7,061	2,413	548	900
Current Portion of Leases	-	-	-	4	-
Long-Term Debt	28,670	25,813	30,929	27,787	24,361
Long-Term Leases	1,371	949	1,243	1,089	897
Accounts Payable	-	185	144	67	41
Accrued Expenses	-	155	149	108	92
Current Income Taxes Payable	-	11	16	-	19
Current Unearned Revenue	-	425	521	522	479
Other Current Liabilities	1,135	566	802	639	339
Long-Term Deferred Tax Liabilities	8,424	8,305	10,195	9,603	8,288
Other Long-Term Liabilities	175	297	51	58	34
Total Liabilities	45,664	43,976	46,569	42,814	37,624
Common Stock	38,445	5,097	5,097	5,097	5,097
Additional Paid-In Capital	-	3,017	3,017	3,017	3,017
Retained Earnings	-	31,129	37,400	37,060	33,428
Comprehensive Income & Other	-	1	-	-	-
Total Common Equity	38,445	39,244	45,514	45,174	41,542
Shareholders' Equity	38,445	39,244	45,514	45,174	41,542
Total Liabilities & Equity	84,109	83,220	92,083	87,988	79,166
Total Debt	35,930	33,931	34,585	31,678	28,183
Net Cash / Debt	-35,866	-33,846	-34,498	-31,547	-28,163
Net Cash Per Share	-114.01	-107.58	-108.76	-97.76	-85.78
Filing Date Shares Outstanding	314.58	314.58	314.58	321.33	326.21
Total Common Shares Outstanding	314.58	314.58	314.58	321.33	326.21
Book Value Per Share	122.21	124.75	144.68	140.58	127.35
Tangible Book Value	38,240	39,039	45,309	44,969	41,542
Tangible Book Value Per Share	121.56	124.10	144.03	139.95	127.35

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