Fram Skandinavien AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	6.83	8.06	13.29	25.7	23.79	30.97
Cash & Short-Term Investments	6.83	8.06	13.29	25.7	23.79	30.97
Cash Growth	-19.20%	-39.33%	-48.27%	8.02%	-23.18%	-43.16%
Accounts Receivable	4.65	5.13	7.88	8.29	11.51	2.01
Other Receivables	5.12	7.76	9.14	25.16	8.02	5.51
Receivables	9.76	12.89	17.03	33.45	19.53	7.52
Inventory	-	-	0.34	0.19	0.29	0.27
Prepaid Expenses	0.24	0.25	0.24	0.27	0.23	0.06
Other Current Assets	-	-	-	-	0	-
Total Current Assets	16.84	21.2	30.9	59.61	43.84	38.82
Property, Plant & Equipment	-	-	-	-	0.12	0.17
Long-Term Investments	1.6	0.95	1.78	3.46	-	-
Goodwill	-	-	-	-	10.31	0.1
Other Intangible Assets	-	0.06	0.68	1.75	4.09	5.69
Other Long-Term Assets	-	-	-	-	0	0.04
Total Assets	18.43	22.21	33.36	64.82	58.35	44.82
Accounts Payable	3.45	2.14	1.82	2.65	1.79	0.63
Accrued Expenses	1.61	0.47	0.35	0.82	5.48	2.91
Short-Term Debt	12.64	12.65	9.32	10.37	0.99	1.42
Current Income Taxes Payable	0.07	0.26	0.6	0.6	-	-
Current Unearned Revenue	-	-	-	-	1.02	-
Other Current Liabilities	1.77	2.12	1.66	0.43	3.01	1.48
Total Current Liabilities	19.53	17.63	13.75	14.86	12.28	6.44
Long-Term Debt	-	-	-	-	4.89	-
Other Long-Term Liabilities	-	-	-	-	2.2	0.03
Total Liabilities	19.53	17.63	13.75	14.86	19.37	6.46
Common Stock	1.2	1.2	1.2	1.2	1.2	1.2
Additional Paid-In Capital	76.41	76.41	85.36	86.49	85.61	74.87
Comprehensive Income & Other	-	-73.04	-67.64	-40.87	-48.25	-37.81
Total Common Equity	-1.1	4.58	18.93	46.83	38.57	38.26
Minority Interest	-	-	0.68	3.13	0.41	0.09
Shareholders' Equity	-1.1	4.58	19.61	49.96	38.98	38.35
Total Liabilities & Equity	18.43	22.21	33.36	64.82	58.35	44.82
Total Debt	12.64	12.65	9.32	10.37	5.88	1.42
Net Cash (Debt)	-5.81	-4.59	3.97	15.33	17.91	29.55
Net Cash Growth	-	-	-74.11%	-14.42%	-39.40%	-45.77%
Net Cash Per Share	-1.61	-1.27	1.10	3.95	4.75	8.17
Filing Date Shares Outstanding	3.62	3.62	3.62	3.62	3.62	3.62
Total Common Shares Outstanding	3.62	3.62	3.62	3.62	3.62	3.62
Working Capital	-2.7	3.58	17.15	44.75	31.56	32.38
Book Value Per Share	-0.30	1.27	5.24	12.95	10.67	10.58
Tangible Book Value	-1.1	4.53	18.25	45.07	24.18	32.47
Tangible Book Value Per Share	-0.30	1.25	5.05	12.47	6.69	8.98
Machinery	-	-	-	-	-	0.79

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