Sweden Buyersclub AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	4.39	2.34	3.02	3.96	5.79	1.89
Cash & Short-Term Investments	4.39	2.34	3.02	3.96	5.79	1.89
Cash Growth	178.14%	-22.31%	-23.83%	-31.56%	206.19%	269.14%
Accounts Receivable	0.05	0.08	0.05	0	0	0.11
Other Receivables	4.71	4.45	2.93	2.76	1.11	0.97
Total Trade Receivables	4.75	4.53	2.97	2.76	1.11	1.08
Inventory	2.69	2.47	1.98	2.66	3.7	2.15
Other Current Assets	2.6	2.59	2.27	1.33	0.75	1.15
Total Current Assets	14.43	11.94	10.24	10.71	11.34	6.27
Net Property, Plant & Equipment	1.1	1.17	0.13	0.2	0.28	0.24
Other Intangible Assets	12.76	12.17	10.71	9.11	8	6.99
Other Long-Term Assets	4.28	-	-	-	-	2.94
Total Assets	32.56	29.66	25.69	23.96	22.86	16.43
Accounts Payable	7.35	7.79	4.01	3.85	2.98	1.76
Accrued Expenses	1.46	1.83	2.03	1.5	1.65	0.85
Short-Term Debt	1.56	2.53	1.17	0.82	1.65	1
Current Portion of Leases	0.12	0.12	0	-	-	-
Other Current Liabilities	2.76	4.8	4.67	7.03	0.87	0.25
Total Current Liabilities	13.23	17.06	11.88	13.2	7.15	3.86
Long-Term Debt	3.89	3.5	5.83	3.16	2.14	4.12
Long-Term Leases	0.79	0.82	0	-	-	-
Other Long-Term Liabilities	-	-	-	-	1.97	0
Total Long-Term Liabilities	4.68	4.32	5.83	3.16	4.11	4.12
Total Liabilities	17.91	21.39	17.71	16.35	11.26	7.98
Common Stock	-	1.56	1.39	1.04	0.76	-
Additional Paid-in Capital	-	90.73	86.64	79.66	74.43	-
Accumulated Other Comprehensive Income	-	-	-	9.11	8	-
Retained Earnings	-	-	-	-82.2	-71.58	-
Total Common Shareholders' Equity	14.65	92.29	88.03	7.61	11.6	8.46
Shareholders' Equity	14.65	8.27	7.98	7.61	11.6	8.46
Total Liabilities & Equity	32.56	29.66	25.69	23.96	22.86	16.43
Total Debt	6.36	6.97	7	3.97	3.79	5.12
Net Cash (Debt)	-1.97	-4.62	-3.98	-0.01	2	-3.23
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.14	-0.34	-0.35	-0.00	0.35	-0.81
Book Value	14.65	92.29	88.03	7.61	11.6	8.46
Book Value Per Share	1.01	6.73	7.74	1.10	2.02	2.12
Tangible Book Value	1.89	80.12	77.32	-1.5	3.6	1.47
Tangible Book Value Per Share	0.13	5.84	6.80	-0.22	0.63	0.37