Crown Energy AB (publ) (NGM: CRWN)

Crown Energy AB Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	207.84	121.43	915.57	660.31	42.52	42.58
Short-Term Investments	-	35.73	-	-	-	-
Cash & Short-Term Investments	207.84	157.16	915.57	660.31	42.52	42.58
Cash Growth	13.49%	-82.83%	38.66%	1452.86%	-0.13%	-26.16%
Accounts Receivable	19.82	11.07	16.32	12.99	7.97	16.22
Other Receivables	66.89	10.2	56.8	41.52	13.81	1.84
Receivables	86.71	65.19	73.11	54.51	47.11	46.87
Inventory	6.96	6.74	-	-	-	-
Prepaid Expenses	98.46	104.62	125.53	102.97	30.96	27.02
Other Current Assets	246.78	240.54	411.39	323.52	-	-
Total Current Assets	646.74	574.25	1,526	1,141	120.59	116.47
Property, Plant & Equipment	285.32	253.74	285	370.88	382.58	370.59
Long-Term Investments	43.44	34.33	156.98	83.44	3.42	43.21
Goodwill	1,393	1,361	-	-	-	-
Other Intangible Assets	999.24	999.68	0.2	-	0.41	0.48
Long-Term Deferred Tax Assets	3.15	2.67	-	-	0	0
Other Long-Term Assets	-	-0	-	-	247.74	383.59
Total Assets	3,371	3,226	1,968	1,596	754.73	914.34
Accounts Payable	12.23	11.33	4.74	6.12	7.35	9.9
Accrued Expenses	1,078	4.42	2.73	649.76	2.76	3.88
Current Portion of Long-Term Debt	-	160.27	-	-	-	-
Current Portion of Leases	0.79	1.06	0.15	-	0.31	4.54
Current Income Taxes Payable	4.01	6.02	6.12	-	-	-
Current Unearned Revenue	227.81	1,199	1,116	206.06	93.13	68.86
Other Current Liabilities	396.21	117.86	7.5	8.66	6.68	6.77
Total Current Liabilities	1,719	1,499	1,138	870.6	110.23	93.95
Long-Term Debt	558.29	641.92	-	-	-	-
Long-Term Leases	4.11	4.45	0.96	0.58	3.11	-
Long-Term Deferred Tax Liabilities	338.68	338.17	103.71	89.18	77.44	115.74
Other Long-Term Liabilities	-	-	-	3.62	3.28	3.6
Total Liabilities	2,621	2,484	1,242	963.97	194.06	213.29
Common Stock	14.03	14.03	14.03	14.03	14.03	14.03
Additional Paid-In Capital	859.52	859.52	859.52	859.52	859.52	859.52
Retained Earnings	326.08	366.64	354.89	371.12	401.71	356.66
Comprensive Income & Other	-738.17	-783.98	-502.87	-613.01	-714.59	-529.17
Total Common Equity	461.46	456.21	725.57	631.67	560.67	701.05
Minority Interest	289.2	285.4	-	-	-	-
Shareholders' Equity	750.66	741.62	725.57	631.67	560.67	701.05
Total Liabilities & Equity	3,371	3,226	1,968	1,596	754.73	914.34
Total Debt	563.19	807.7	1.12	0.58	3.43	4.54
Net Cash (Debt)	-355.35	-650.54	914.45	659.73	39.09	38.04
Net Cash Growth	-	-	38.61%	1587.56%	2.77%	358.93%
Net Cash Per Share	-0.74	-1.36	1.92	1.38	0.08	0.08
Filing Date Shares Outstanding	477.32	477.32	477.32	477.32	477.32	477.32
Total Common Shares Outstanding	477.32	477.32	477.32	477.32	477.32	477.32
Working Capital	-1,073	-925.24	388.06	270.71	10.35	22.52
Book Value Per Share	0.97	0.96	1.52	1.32	1.17	1.47
Tangible Book Value	-1,931	-1,904	725.37	631.67	560.26	700.57
Tangible Book Value Per Share	-4.05	-3.99	1.52	1.32	1.17	1.47
Machinery	7.18	6.27	6.64	1.52	1.43	0.46

Source: S&P Capital IQ. Standard template. Financial Sources.