Biofrigas Sweden AB (publ) (XSAT:BIOF)

Biofrigas Sweden AB 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
Cash & Equivalents	4.67	8.24	7.66	16.4	9.01	6.29
Cash & Short-Term Investments	4.67	8.24	7.66	16.4	9.01	6.29
Cash Growth	-49.28%	7.51%	-53.27%	82.00%	43.25%	692.98%
Accounts Receivable	4.28	3.2	3.2	3.2	-	-
Other Receivables	-	1.33	0.44	0.33	0.59	0.74
Receivables	4.28	4.53	3.64	3.53	0.59	0.74
Prepaid Expenses	-	0.28	0.29	0.26	0.21	0.16
Total Current Assets	8.95	13.05	11.59	20.18	9.81	7.2
Property, Plant & Equipment	0	0.04	0.26	0.53	0.39	0.5
Other Intangible Assets	21.02	20.67	17.93	14.38	12.55	8.33
Total Assets	29.97	33.76	29.79	35.09	22.75	16.03
Accounts Payable	-	3.49	0.76	0.59	0.49	1.49
Accrued Expenses	-	1.63	7.56	7.32	0.55	0.49
Current Portion of Long-Term Debt	-	-	-	-	0.23	0.44
Other Current Liabilities	4.11	2.32	1	0.07	0.05	0.01
Total Current Liabilities	4.11	7.43	9.32	7.98	1.31	2.43
Long-Term Debt	-	1.77	0.51	0.51	0.51	0.74
Other Long-Term Liabilities	3.04	-	-	-	-	-
Total Liabilities	7.15	9.2	9.83	8.49	1.82	3.16
Common Stock	22.12	15.1	3.7	3.7	3.05	2.41
Additional Paid-In Capital	-	57.33	54.39	54.39	42.51	29.47
Retained Earnings	21.02	-48.05	-38.31	-31.67	-24.81	-19.19
Comprehensive Income & Other	-20.32	0.18	0.18	0.18	0.18	0.18
Shareholders' Equity	22.81	24.56	19.96	26.6	20.93	12.86
Total Liabilities & Equity	29.97	33.76	29.79	35.09	22.75	16.03
Total Debt	-	1.77	0.51	0.51	0.74	1.17
Net Cash (Debt)	4.67	6.47	7.15	15.89	8.27	5.12
Net Cash Growth	-30.28%	-9.50%	-54.98%	92.02%	61.65%	-
Net Cash Per Share	-	0.11	0.52	1.16	0.74	0.54
Filing Date Shares Outstanding	-	55.93	13.7	13.7	11.31	8.93
Total Common Shares Outstanding	-	55.93	13.7	13.7	11.31	8.93
Working Capital	4.84	5.62	2.27	12.2	8.5	4.77
Book Value Per Share	-	0.44	1.46	1.94	1.85	1.44
Tangible Book Value	1.8	3.89	2.02	12.22	8.38	4.53
Tangible Book Value Per Share	-	0.07	0.15	0.89	0.74	0.51
Machinery	-	0.43	1.11	1.11	0.73	0.69

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