MoveByBike Europe AB (publ) (XSAT:MBBAB)

MoveByBike Europe AB Balance Sheet

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	1.1	0.42	1.16	1.03	6.88
Cash & Short-Term Investments	1.1	0.42	1.16	1.03	6.88
Cash Growth	160.90%	-63.53%	12.77%	-85.09%	340.03%
Accounts Receivable	1.77	2.34	2.45	1.88	2.8
Other Receivables	0.09	0.68	1.57	6.73	1.61
Receivables	1.86	3.02	4.02	8.6	4.41
Inventory	0.69	-	-	0.01	0.04
Prepaid Expenses	1.44	0.77	0.7	0.85	0.86
Other Current Assets	-0	-	-	-	-
Total Current Assets	5.09	4.21	5.88	10.48	12.18
Property, Plant & Equipment	3.99	1.32	4.36	3.38	5.17
Goodwill	-	-	-	2.75	4.73
Other Intangible Assets	0.2	0.24	0.97	1.74	2.52
Long-Term Deferred Charges	-	-	5.42	-	-
Other Long-Term Assets	4.36	3.86	2.37	0.59	0.83
Total Assets	13.63	9.63	18.99	18.94	25.42
Accounts Payable	1.17	5.33	5.37	1.75	1.93
Accrued Expenses	5.05	4.31	4.85	2.24	2.11
Current Portion of Long-Term Debt	1.32	0.72	0.72	1.19	1.22
Current Income Taxes Payable	-	-	-	0.39	0.42
Other Current Liabilities	4.3	15.57	22.23	7.52	5.41
Total Current Liabilities	11.84	25.93	33.17	13.08	11.1
Long-Term Debt	1.39	2.41	4.04	0.78	1.5
Other Long-Term Liabilities	-	0.35	0.4	1.64	2.23
Total Liabilities	13.22	28.69	37.61	15.51	14.82
Common Stock	1.35	10.01	1.64	0.82	0.82
Additional Paid-In Capital	139.79	125.63	131.44	53.25	53.25
Retained Earnings	-140.73	-154.7	-172.59	-55.61	-43.47
Comprehensive Income & Other	-	-	20.89	4.98	-
Total Common Equity	0.41	-19.06	-18.62	3.44	10.6
Minority Interest	-	-	-	0	0
Shareholders' Equity	0.41	-19.06	-18.62	3.44	10.6
Total Liabilities & Equity	13.63	9.63	18.99	18.94	25.42
Total Debt	2.71	3.13	4.76	1.97	2.72
Net Cash (Debt)	-1.61	-2.71	-3.61	-0.94	4.16
Net Cash Per Share	-0.00	-0.01	-0.24	-0.11	0.51
Filing Date Shares Outstanding	2,324	500.51	16.41	8.19	8.19
Total Common Shares Outstanding	2,324	500.51	16.41	8.19	8.19
Working Capital	-6.75	-21.72	-27.3	-2.6	1.09
Book Value Per Share	0.00	-0.04	-1.13	0.42	1.29
Tangible Book Value	0.21	-19.31	-19.59	-1.06	3.35
Tangible Book Value Per Share	0.00	-0.04	-1.19	-0.13	0.41
Machinery	-	8.5	12.46	7.7	7.5

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