Game Chest Group AB (publ) (NGM:THRILL)

Game Chest Group AB Balance Sheet

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

Assets

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
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

Liabilities

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
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

Shareholders' Equity

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
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

Additional Metrics

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
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

Data Source: S&P Global Market Intelligence Last updated: Dec 31, 2024

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 10, 2026

Data Sources Report a data error