Biofrigas Sweden 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	Sep '25 Sep 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	2.1	8.24	7.66	16.4	9.01	6.29
Cash & Short-Term Investments	2.1	8.24	7.66	16.4	9.01	6.29
Cash Growth	-56.02%	7.51%	-53.27%	82.00%	43.25%	692.98%
Accounts Receivable	4.01	3.2	3.2	3.2	-	-
Other Receivables	-	1.33	0.44	0.33	0.59	0.74
Receivables	4.01	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	6.12	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	21.1	20.67	17.93	14.38	12.55	8.33
Total Assets	27.21	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	3.26	2.32	1	0.07	0.05	0.01
Total Current Liabilities	3.26	7.43	9.32	7.98	1.31	2.43
Long-Term Debt	3.67	1.77	0.51	0.51	0.51	0.74
Other Long-Term Liabilities	-0	-	-	-	-	-
Total Liabilities	6.93	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	21.1	-48.05	-38.31	-31.67	-24.81	-19.19
Comprehensive Income & Other	-22.93	0.18	0.18	0.18	0.18	0.18
Shareholders' Equity	20.29	24.56	19.96	26.6	20.93	12.86
Total Liabilities & Equity	27.21	33.76	29.79	35.09	22.75	16.03
Total Debt	3.67	1.77	0.51	0.51	0.74	1.17
Net Cash (Debt)	-1.56	6.47	7.15	15.89	8.27	5.12
Net Cash Growth	-	-9.50%	-54.98%	92.02%	61.65%	-
Net Cash Per Share	-0.02	0.11	0.52	1.16	0.74	0.54
Filing Date Shares Outstanding	81.91	55.93	13.7	13.7	11.31	8.93
Total Common Shares Outstanding	81.91	55.93	13.7	13.7	11.31	8.93
Working Capital	2.85	5.62	2.27	12.2	8.5	4.77
Book Value Per Share	0.25	0.44	1.46	1.94	1.85	1.44
Tangible Book Value	-0.81	3.89	2.02	12.22	8.38	4.53
Tangible Book Value Per Share	-0.01	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.