Avsalt Group AB 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 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.24	1.59	2.95	0.97	0.52
Cash & Short-Term Investments	0.24	1.59	2.95	0.97	0.52
Cash Growth	-85.05%	-46.04%	204.69%	84.56%	60.80%
Accounts Receivable	-	0	0.07	0.11	0.03
Other Receivables	0.61	0.5	0.28	0.2	0.13
Receivables	0.61	0.5	0.35	0.3	0.15
Inventory	-	-	0.21	0.02	-
Prepaid Expenses	0.04	0.07	0.42	0.45	0.02
Other Current Assets	-	-	-	0.1	-
Total Current Assets	0.89	2.17	3.93	1.84	0.69
Property, Plant & Equipment	-	-	0.05	0.06	-
Other Intangible Assets	0.48	0.8	15	3.98	2.19
Long-Term Deferred Charges	6.58	4.24	-	-	-
Other Long-Term Assets	-	-	-	0.02	0.06
Total Assets	7.95	7.22	18.98	5.9	2.93
Accounts Payable	1.01	1.25	0.29	0.74	0.37
Accrued Expenses	0.76	0.88	1.67	0.86	0.18
Current Income Taxes Payable	-	-	0.22	0.06	-
Other Current Liabilities	1.05	1.01	3.58	0.24	0.02
Total Current Liabilities	2.81	3.14	5.75	1.9	0.56
Long-Term Debt	-	-	-	-	0.12
Long-Term Deferred Tax Liabilities	-	-	1.55	-	-
Total Liabilities	2.81	3.14	7.3	1.9	0.69
Common Stock	0.66	15.34	1.65	0.63	0.06
Additional Paid-In Capital	9.89	14.8	33.93	21.43	4.74
Retained Earnings	-	-	-29.86	-18.07	-2.57
Comprehensive Income & Other	-5.41	-26.07	5.96	-	0.01
Shareholders' Equity	5.14	4.08	11.68	4	2.25
Total Liabilities & Equity	7.95	7.22	18.98	5.9	2.93
Total Debt	-	-	-	-	0.12
Net Cash (Debt)	0.24	1.59	2.95	0.97	0.4
Net Cash Growth	-85.05%	-46.04%	204.69%	142.27%	22.49%
Net Cash Per Share	0.02	0.40	113.27	95.02	-
Filing Date Shares Outstanding	21.88	4.01	0.03	0.01	-
Total Common Shares Outstanding	21.88	4.01	0.03	0.01	-
Working Capital	-1.93	-0.97	-1.82	-0.06	0.13
Book Value Per Share	0.23	1.02	439.67	392.05	-
Tangible Book Value	4.66	3.27	-3.32	0.02	0.06
Tangible Book Value Per Share	0.21	0.82	-124.85	2.11	-
Machinery	-	-	0.06	0.06	-