Meko 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	566	607	623	741	892
Cash & Short-Term Investments	566	607	623	741	892
Cash Growth	-6.75%	-2.57%	-15.92%	-16.93%	112.38%
Accounts Receivable	1,199	1,278	1,329	1,279	974
Other Receivables	1,277	1,223	1,031	905	753
Receivables	2,476	2,501	2,360	2,184	1,727
Inventory	5,040	5,078	4,459	4,147	3,021
Prepaid Expenses	16	17	18	11	11
Other Current Assets	1	-	-	-	-
Total Current Assets	8,099	8,203	7,460	7,083	5,651
Property, Plant & Equipment	3,863	2,795	2,618	2,602	2,088
Long-Term Investments	31	29	47	27	29
Goodwill	3,928	4,079	4,106	4,135	3,761
Other Intangible Assets	1,260	1,421	1,494	1,597	1,449
Long-Term Accounts Receivable	78	81	91	79	62
Long-Term Deferred Tax Assets	39	63	-	19	3
Long-Term Deferred Charges	198	180	204	200	184
Other Long-Term Assets	23	60	20	31	2
Total Assets	17,519	16,911	16,040	15,773	13,229
Accounts Payable	3,161	3,000	2,427	2,193	1,684
Accrued Expenses	775	817	766	642	476
Current Portion of Long-Term Debt	-	10	12	-	197
Current Portion of Leases	768	609	583	520	467
Current Income Taxes Payable	17	42	65	70	115
Other Current Liabilities	500	555	543	511	482
Total Current Liabilities	5,221	5,033	4,396	3,936	3,421
Long-Term Debt	3,453	3,249	3,639	4,370	2,995
Long-Term Leases	2,338	1,460	1,379	1,020	1,181
Long-Term Deferred Tax Liabilities	419	486	426	501	357
Other Long-Term Liabilities	74	64	25	20	46
Total Liabilities	11,505	10,292	9,865	9,847	8,000
Common Stock	141	141	141	141	141
Additional Paid-In Capital	2,993	2,993	2,993	2,993	2,993
Retained Earnings	2,852	3,082	2,866	2,606	2,356
Comprehensive Income & Other	-124	236	38	61	-316
Total Common Equity	5,862	6,452	6,038	5,801	5,174
Minority Interest	152	167	137	125	55
Shareholders' Equity	6,014	6,619	6,175	5,926	5,229
Total Liabilities & Equity	17,519	16,911	16,040	15,773	13,229
Total Debt	6,559	5,328	5,613	5,910	4,840
Net Cash (Debt)	-5,993	-4,721	-4,990	-5,169	-3,948
Net Cash Per Share	-107.43	-84.33	-89.24	-92.48	-70.44
Filing Date Shares Outstanding	55.64	55.96	55.99	55.79	56.32
Total Common Shares Outstanding	55.64	55.96	55.99	55.79	56.32
Working Capital	2,878	3,170	3,064	3,147	2,230
Book Value Per Share	105.36	115.30	107.84	103.97	91.86
Tangible Book Value	674	952	438	69	-36
Tangible Book Value Per Share	12.11	17.01	7.82	1.24	-0.64
Land	498	484	410	1,010	47
Machinery	1,310	1,539	1,333	1,275	950
Construction In Progress	39	30	7	8	2
Leasehold Improvements	104	114	114	113	106

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