Ellen AB (publ) (STO:ELN)

Ellen AB Balance Sheet

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

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	2.43	1.15	0.83	5.67	10.83
Cash & Short-Term Investments	2.43	1.15	0.83	5.67	10.83
Cash Growth	111.43%	38.32%	-85.36%	-47.67%	121.31%
Accounts Receivable	2.9	3.17	3.06	3.03	2.7
Other Receivables	0.25	0.77	0.85	0.25	0.42
Receivables	3.15	3.93	3.91	3.28	3.13
Inventory	3.17	4.51	4.13	3.31	3.09
Prepaid Expenses	0.28	0.25	0.22	0.36	0.38
Other Current Assets	0	-	0	-	-
Total Current Assets	9.02	9.84	9.09	12.62	17.42
Property, Plant & Equipment	0.04	0.02	0.04	0.06	0.07
Other Intangible Assets	-	-	-	-	0.03
Long-Term Deferred Charges	-	-	-	0	0.01
Other Long-Term Assets	0.29	0.22	0.21	0.22	0.22
Total Assets	9.35	10.07	9.35	12.9	17.76
Accounts Payable	2.1	1.59	2.09	2.08	1.67
Accrued Expenses	2.29	1.43	1.17	1.33	1.5
Other Current Liabilities	0.42	1.27	3.04	1.69	1.19
Total Current Liabilities	4.81	4.29	6.31	5.09	4.35
Other Long-Term Liabilities	-	-0	-	-	-
Total Liabilities	4.81	4.29	6.31	5.09	4.35
Common Stock	0.55	0.55	1.75	1.75	1.75
Additional Paid-In Capital	3.19	3.19	-	-	12.21
Retained Earnings	0.67	2.04	1.29	6.06	-0.56
Comprehensive Income & Other	0.13	-	-	-	-
Shareholders' Equity	4.54	5.78	3.04	7.81	13.4
Total Liabilities & Equity	9.35	10.07	9.35	12.9	17.76
Net Cash (Debt)	2.43	1.15	0.83	5.67	10.83
Net Cash Growth	111.43%	38.32%	-85.36%	-47.67%	121.31%
Net Cash Per Share	0.22	0.14	0.19	1.28	2.44
Filing Date Shares Outstanding	11.08	11.08	4.43	4.43	4.43
Total Common Shares Outstanding	11.08	11.08	4.43	4.43	4.43
Working Capital	4.21	5.54	2.78	7.53	13.07
Book Value Per Share	0.41	0.52	0.69	1.76	3.02
Tangible Book Value	4.54	5.78	3.04	7.81	13.38
Tangible Book Value Per Share	0.41	0.52	0.69	1.76	3.02
Machinery	-	2.35	2.35	2.35	2.34

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.