Investment AB Spiltan 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 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	14.08	67.96	78.55	72.27	271.45
Cash & Short-Term Investments	14.08	67.96	78.55	72.27	271.45
Cash Growth	-79.29%	-13.49%	8.69%	-73.38%	-27.38%
Accounts Receivable	0.26	0.68	0.88	0.04	1.14
Other Receivables	34.84	16.48	78.81	71.41	78.65
Receivables	35.1	17.16	79.69	71.45	79.8
Prepaid Expenses	0.6	0.55	0.57	0.57	0.3
Total Current Assets	49.77	85.66	158.81	144.29	351.54
Property, Plant & Equipment	1.27	1.13	0.96	0.03	0.03
Long-Term Investments	8,170	8,633	8,913	8,196	7,768
Other Long-Term Assets	304.44	263.71	154.59	104.51	42.87
Total Assets	8,525	8,984	9,227	8,445	8,162
Accounts Payable	0.29	0.11	0.65	0.46	0.17
Accrued Expenses	5.12	2.11	1.44	1.23	1.22
Short-Term Debt	43.48	-	73.56	-	-
Current Income Taxes Payable	1.91	2.15	9.98	5.06	6.59
Other Current Liabilities	65.77	45.06	28.51	9.71	124.05
Total Current Liabilities	116.56	49.43	114.14	16.46	132.04
Long-Term Deferred Tax Liabilities	0.43	0.43	3.8	4.89	4.93
Other Long-Term Liabilities	0.75	0.75	4.52	3.85	28.9
Total Liabilities	117.74	50.61	122.46	25.2	165.87
Common Stock	37.91	37.91	37.91	37.91	37.91
Retained Earnings	8,370	8,895	9,067	8,382	7,959
Total Common Equity	8,408	8,933	9,105	8,420	7,997
Shareholders' Equity	8,408	8,933	9,105	8,420	7,997
Total Liabilities & Equity	8,525	8,984	9,227	8,445	8,162
Total Debt	43.48	-	73.56	-	-
Net Cash (Debt)	-29.4	67.96	4.99	72.27	271.45
Net Cash Growth	-	1263.19%	-93.10%	-73.38%	-27.38%
Net Cash Per Share	-0.99	2.19	0.16	2.33	8.74
Filing Date Shares Outstanding	29.34	30.22	31.06	31.06	31.06
Total Common Shares Outstanding	29.34	30.22	31.06	31.06	31.06
Working Capital	-66.78	36.23	44.67	127.83	219.51
Book Value Per Share	286.54	295.56	293.16	271.09	257.47
Tangible Book Value	8,408	8,933	9,105	8,420	7,997
Tangible Book Value Per Share	286.54	295.56	293.16	271.09	257.47

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.