Game Chest Group AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	4.43	5.04	1.37	1.86	1.88
Cash & Short-Term Investments	4.43	5.04	1.37	1.86	1.88
Cash Growth	-12.08%	268.45%	-26.39%	-1.13%	-22.03%
Accounts Receivable	0.21	0.26	0.24	0.26	0.08
Other Receivables	0.19	0.16	0.54	0.78	1.21
Receivables	0.41	0.42	0.78	1.04	1.29
Inventory	0.11	0.22	0.22	0.24	0.25
Prepaid Expenses	0.3	0.27	0.2	0.13	0.32
Other Current Assets	-	0	-	-	-
Total Current Assets	5.25	5.96	2.57	3.26	3.74
Property, Plant & Equipment	-	-	0.01	0.47	0.53
Goodwill	-	0.39	1.02	2.73	4.45
Other Intangible Assets	0.22	0.42	0.76	0.68	2.17
Other Long-Term Assets	1.5	1	7.88	-	-
Total Assets	6.97	7.78	12.25	7.14	10.89
Accounts Payable	0.31	0.51	0.3	0.21	0.4
Accrued Expenses	0.8	0.74	1.06	0.9	0.79
Current Income Taxes Payable	0.04	0.04	0.01	-	-
Other Current Liabilities	0.16	0.16	3.49	2.68	0.21
Total Current Liabilities	1.31	1.45	4.85	3.79	1.4
Long-Term Deferred Tax Liabilities	-	-	0.04	0.08	0.3
Total Liabilities	1.31	1.45	4.88	3.86	1.69
Common Stock	3.37	3.37	1.07	1.07	1.07
Additional Paid-In Capital	28.96	28.96	23.38	23.38	23.38
Retained Earnings	-	-	-	0.13	0.29
Comprehensive Income & Other	-26.95	-26.26	-17.34	-21.53	-15.78
Total Common Equity	5.38	6.07	7.11	3.05	8.96
Minority Interest	0.28	0.26	0.25	0.23	0.23
Shareholders' Equity	5.66	6.33	7.36	3.28	9.19
Total Liabilities & Equity	6.97	7.78	12.25	7.14	10.89
Net Cash (Debt)	4.43	5.04	1.37	1.86	1.88
Net Cash Growth	-12.08%	268.45%	-26.39%	-1.13%	-22.03%
Net Cash Per Share	0.13	0.15	0.13	-	0.18
Filing Date Shares Outstanding	33.69	33.69	33.69	-	10.68
Total Common Shares Outstanding	33.69	33.69	10.68	-	10.68
Working Capital	3.94	4.52	-2.27	-0.52	2.34
Book Value Per Share	0.16	0.18	0.67	-	0.84
Tangible Book Value	5.15	5.26	5.32	-0.36	2.35
Tangible Book Value Per Share	0.15	0.16	0.50	-	0.22
Machinery	-	-	0.03	0.6	0.55

Source: S&P Global Market Intelligence. Standard template. Financial Sources.