Cloetta AB 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	737	953	658	583	692
Trading Asset Securities	1	4	18	34	1
Cash & Short-Term Investments	738	957	676	617	693
Cash Growth	-22.88%	41.57%	9.56%	-10.97%	75.00%
Accounts Receivable	-	1,046	979	919	708
Other Receivables	-	161	105	110	69
Receivables	-	1,207	1,084	1,029	777
Inventory	1,377	1,336	1,292	1,090	843
Prepaid Expenses	-	52	52	42	28
Other Current Assets	1,129	1	-	3	1
Total Current Assets	3,244	3,553	3,104	2,781	2,342
Property, Plant & Equipment	1,544	1,695	1,686	1,581	1,576
Long-Term Investments	2	1	5	25	2
Goodwill	-	2,637	2,565	2,570	2,391
Other Intangible Assets	5,596	3,196	3,297	3,313	3,191
Long-Term Deferred Tax Assets	25	59	23	43	42
Other Long-Term Assets	3	4	3	3	5
Total Assets	10,414	11,145	10,683	10,316	9,549
Accounts Payable	-	648	717	581	520
Accrued Expenses	-	918	868	834	743
Short-Term Debt	146	147	146	146	147
Current Portion of Long-Term Debt	79	45	1	-	-
Current Portion of Leases	51	56	74	61	59
Current Income Taxes Payable	-	118	51	77	26
Other Current Liabilities	1,770	18	14	10	9
Total Current Liabilities	2,046	1,950	1,871	1,709	1,504
Long-Term Debt	1,344	2,230	2,187	2,182	2,078
Long-Term Leases	64	80	85	95	84
Pension & Post-Retirement Benefits	364	378	382	345	505
Long-Term Deferred Tax Liabilities	889	910	900	884	863
Other Long-Term Liabilities	1	163	160	107	-
Total Liabilities	4,708	5,711	5,585	5,322	5,034
Common Stock	1,443	1,443	1,443	1,443	1,443
Additional Paid-In Capital	-	4,124	4,124	4,124	4,124
Retained Earnings	-	-1,397	-1,507	-1,652	-1,669
Treasury Stock	-	-59	-79	-78	-44
Comprehensive Income & Other	4,263	1,323	1,117	1,157	661
Shareholders' Equity	5,706	5,434	5,098	4,994	4,515
Total Liabilities & Equity	10,414	11,145	10,683	10,316	9,549
Total Debt	1,684	2,558	2,493	2,484	2,368
Net Cash (Debt)	-946	-1,601	-1,817	-1,867	-1,675
Net Cash Per Share	-3.32	-5.60	-6.36	-6.51	-5.83
Filing Date Shares Outstanding	286.68	286.07	285.34	285.41	287.03
Total Common Shares Outstanding	286.68	286.07	285.34	285.41	287.03
Working Capital	1,198	1,603	1,233	1,072	838
Book Value Per Share	19.90	19.00	17.87	17.50	15.73
Tangible Book Value	110	-399	-764	-889	-1,067
Tangible Book Value Per Share	0.38	-1.39	-2.68	-3.11	-3.72
Land	-	1,045	1,004	978	897
Machinery	-	4,323	4,324	4,281	3,942
Construction In Progress	-	154	248	174	104

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