Fram Skandinavien 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	4.18	8.06	13.29	25.7	23.79
Cash & Short-Term Investments	4.18	8.06	13.29	25.7	23.79
Cash Growth	-48.10%	-39.33%	-48.27%	8.02%	-23.18%
Accounts Receivable	6.31	5.13	7.88	8.29	11.51
Other Receivables	5.09	7.76	9.14	25.16	8.02
Receivables	11.4	12.89	17.03	33.45	19.53
Inventory	-	-	0.34	0.19	0.29
Prepaid Expenses	0.17	0.25	0.24	0.27	0.23
Other Current Assets	-	-	-	-	0
Total Current Assets	15.75	21.2	30.9	59.61	43.84
Property, Plant & Equipment	-	-	-	-	0.12
Long-Term Investments	2.13	0.95	1.78	3.46	-
Goodwill	-	-	-	-	10.31
Other Intangible Assets	-	0.06	0.68	1.75	4.09
Other Long-Term Assets	-	-	-	-	0
Total Assets	17.88	22.21	33.36	64.82	58.35
Accounts Payable	4.27	2.14	1.82	2.65	1.79
Accrued Expenses	0.98	0.47	0.35	0.82	5.48
Short-Term Debt	9.51	12.65	9.32	10.37	0.99
Current Income Taxes Payable	0.22	0.26	0.6	0.6	-
Current Unearned Revenue	-	-	-	-	1.02
Other Current Liabilities	2.04	2.12	1.66	0.43	3.01
Total Current Liabilities	17.02	17.63	13.75	14.86	12.28
Long-Term Debt	-	-	-	-	4.89
Other Long-Term Liabilities	-	-	-	-	2.2
Total Liabilities	17.02	17.63	13.75	14.86	19.37
Common Stock	1.2	1.2	1.2	1.2	1.2
Additional Paid-In Capital	76.41	76.41	85.36	86.49	85.61
Retained Earnings	-76.76	-	-	-	-
Comprehensive Income & Other	-	-73.04	-67.64	-40.87	-48.25
Total Common Equity	0.86	4.58	18.93	46.83	38.57
Minority Interest	-	-	0.68	3.13	0.41
Shareholders' Equity	0.86	4.58	19.61	49.96	38.98
Total Liabilities & Equity	17.88	22.21	33.36	64.82	58.35
Total Debt	9.51	12.65	9.32	10.37	5.88
Net Cash (Debt)	-5.33	-4.59	3.97	15.33	17.91
Net Cash Growth	-	-	-74.11%	-14.42%	-39.40%
Net Cash Per Share	-1.47	-1.27	1.10	3.95	4.75
Filing Date Shares Outstanding	3.62	3.62	3.62	3.62	3.62
Total Common Shares Outstanding	3.62	3.62	3.62	3.62	3.62
Working Capital	-1.27	3.58	17.15	44.75	31.56
Book Value Per Share	0.24	1.27	5.24	12.95	10.67
Tangible Book Value	0.86	4.53	18.25	45.07	24.18
Tangible Book Value Per Share	0.24	1.25	5.05	12.47	6.69

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