Ranplan Group 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	Jun '25 Jun 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	3.9	2.8	1.49	5.07	17.41	2.61
Cash & Short-Term Investments	3.9	2.8	1.49	5.07	17.41	2.61
Cash Growth	59.45%	87.42%	-70.54%	-70.87%	567.78%	-75.97%
Accounts Receivable	1.88	1.5	5.62	2.97	4.61	7.19
Other Receivables	5.87	6.82	8.25	11.11	13.02	10.86
Receivables	7.75	8.33	13.87	14.08	17.63	18.05
Prepaid Expenses	2.13	0.97	0.87	1.08	0.62	0.81
Total Current Assets	13.78	12.1	16.23	20.23	35.66	21.47
Total Assets	13.78	12.1	16.23	20.23	35.66	21.47
Accounts Payable	0.67	1	1.26	1.57	1.19	1.71
Accrued Expenses	5.57	1.82	2.24	2.28	2.79	1.87
Current Unearned Revenue	-	2.55	2.98	2.21	2.1	7.89
Other Current Liabilities	1.98	2.49	2.21	2.02	2.07	1.84
Total Current Liabilities	8.21	7.85	8.69	8.08	8.14	13.31
Long-Term Debt	-	25.28	14.09	11.33	-	8.11
Other Long-Term Liabilities	-	-0	-	-0	0	-
Total Liabilities	8.21	33.13	22.78	19.41	8.14	21.42
Common Stock	3.09	1.89	1.89	1.22	1.22	0.97
Additional Paid-In Capital	187.66	152.86	152.86	133.53	133.53	82.35
Retained Earnings	-185.18	-175.78	-161.29	-133.92	-107.23	-83.27
Comprehensive Income & Other	-0	-	-0	-0	-0	-
Shareholders' Equity	5.57	-21.03	-6.55	0.82	27.52	0.05
Total Liabilities & Equity	13.78	12.1	16.23	20.23	35.66	21.47
Total Debt	-	25.28	14.09	11.33	-	8.11
Net Cash (Debt)	3.9	-22.48	-12.6	-6.26	17.41	-5.51
Net Cash Per Share	0.08	-0.48	-0.40	-0.21	0.68	-0.26
Filing Date Shares Outstanding	77.12	47.12	47.12	30.44	30.44	24.14
Total Common Shares Outstanding	77.12	47.12	47.12	30.44	30.44	24.14
Working Capital	5.57	4.24	7.54	12.15	27.52	8.16
Book Value Per Share	0.07	-0.45	-0.14	0.03	0.90	0.00
Tangible Book Value	5.57	-21.03	-6.55	0.82	27.52	0.05
Tangible Book Value Per Share	0.07	-0.45	-0.14	0.03	0.90	0.00
Machinery	-	0.8	0.8	0.8	0.8	0.8

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