Nordic Iron Ore AB Balance Sheet

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	22.19	41.9	111.7	0.87	2.72	2.81
Cash & Short-Term Investments	22.19	41.9	111.7	0.87	2.72	2.81
Cash Growth	-78.50%	-62.49%	12798.61%	-68.19%	-3.20%	-45.87%
Other Receivables	-	3.87	0.89	0.78	0.25	0.32
Total Trade Receivables	-	3.87	0.89	0.78	0.25	0.32
Other Current Assets	2.83	0.43	0.88	0.19	0.23	0.16
Total Current Assets	25.01	46.2	113.47	1.83	3.2	3.3
Net Property, Plant & Equipment	2.2	2.3	1.76	1.7	1.83	2
Other Intangible Assets	233.73	225.48	166.58	166.95	164.89	160.44
Long-Term Investments	0.09	-	-	-	-	-
Other Long-Term Assets	-	0.09	0.08	0.03	0.03	0.03
Total Assets	261.02	274.06	281.9	170.51	169.95	165.77
Accounts Payable	-	10.7	2.5	3.08	0.45	0.27
Accrued Expenses	-	6.72	3.71	3.24	2.55	2.27
Current Portion of Long-Term Debt	-	-	-	29.94	19.64	5.35
Current Portion of Leases	-	0.53	0.15	0.14	0.13	0.11
Other Current Liabilities	-	0.38	0.2	0.15	0.15	0.14
Total Current Liabilities	9.56	18.33	6.57	36.54	22.91	8.13
Long-Term Leases	-	1.56	1.69	1.84	1.97	2.1
Total Long-Term Liabilities	1.56	1.56	1.69	1.84	1.97	2.1
Total Liabilities	11.12	19.89	8.25	38.38	24.88	10.23
Common Stock	-	117.78	117.78	64.4	64.4	64.4
Additional Paid-in Capital	-	327.62	327.62	224.3	224.3	224.3
Retained Earnings	-	-191.23	-171.76	-156.56	-143.63	-133.15
Shareholders' Equity	249.9	254.17	273.64	132.14	145.07	155.54
Total Liabilities & Equity	261.02	274.06	281.9	170.51	169.95	165.77
Total Debt	-	2.09	1.84	31.91	21.74	7.56
Net Cash (Debt)	22.19	39.81	109.87	-31.04	-19.02	-4.75
Net Cash Growth	-78.50%	-63.77%	-	-	-	-
Net Cash Per Share	0.33	0.59	2.08	-0.84	-0.51	-0.14
Book Value	249.9	254.17	273.64	132.14	145.07	155.54
Book Value Per Share	3.68	3.74	5.19	3.56	3.91	4.52
Tangible Book Value	16.18	28.69	107.06	-34.81	-19.82	-4.9
Tangible Book Value Per Share	0.24	0.42	2.03	-0.94	-0.53	-0.14