AB Sagax (publ) (STO:SAGA.A)

AB Sagax Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Property, Plant & Equipment	66,790	66,435	57,532	53,049	46,479	37,684
Cash & Equivalents	51	287	28	76	84	24
Accounts Receivable	25	302	266	194	143	134
Other Receivables	-	303	293	427	286	166
Investment In Debt and Equity Securities	510	694	1,256	4,518	5,338	1,289
Loans Receivable Current	62	60	-	-	-	-
Other Current Assets	922	325	360	2,253	167	130
Deferred Long-Term Tax Assets	160	163	168	261	-	-
Other Long-Term Assets	15,900	15,475	13,507	11,314	9,975	7,195
Total Assets	84,420	84,044	73,410	72,092	62,472	46,622
Current Portion of Long-Term Debt	3,808	4,676	3,412	902	95	770
Long-Term Debt	29,009	30,073	25,457	29,820	23,442	18,095
Long-Term Leases	512	546	454	380	390	394
Accounts Payable	-	98	92	35	32	42
Accrued Expenses	458	484	381	383	309	252
Current Unearned Revenue	419	581	496	458	418	370
Other Current Liabilities	987	681	772	740	535	545
Long-Term Deferred Tax Liabilities	4,260	4,289	3,954	4,040	3,087	2,476
Other Long-Term Liabilities	364	357	319	299	195	145
Total Liabilities	43,200	42,241	36,832	38,629	31,393	24,170
Common Stock	817	817	817	781	780	808
Additional Paid-In Capital	9,940	9,935	7,746	3,616	3,578	3,522
Retained Earnings	28,544	28,621	26,838	27,988	26,228	17,785
Comprehensive Income & Other	1,120	1,568	1,177	1,078	493	337
Total Common Equity	40,421	40,941	36,578	33,463	31,079	22,452
Minority Interest	799	862	-	-	-	-
Shareholders' Equity	41,220	41,803	36,578	33,463	31,079	22,452
Total Liabilities & Equity	84,420	84,044	73,410	72,092	62,472	46,622
Total Debt	36,712	35,751	30,818	32,674	26,817	20,340
Net Cash (Debt)	-36,661	-35,464	-30,790	-32,598	-26,733	-20,316
Net Cash Per Share	-78.87	-76.31	-68.21	-73.32	-60.18	-46.59
Filing Date Shares Outstanding	464.71	464.69	464.6	444.28	443.91	443.08
Total Common Shares Outstanding	464.71	464.69	464.6	444.28	443.91	443.08
Book Value Per Share	86.98	88.10	78.73	75.32	70.01	50.67
Tangible Book Value	40,421	40,941	36,578	33,463	31,079	22,452
Tangible Book Value Per Share	86.98	88.10	78.73	75.32	70.01	50.67

Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.