Refine Group AB (publ)
STO:REFINE
Balance Sheet
Balance Sheet Decomposition
Refine Group AB (publ)
Current Assets | 46.1m |
Cash & Short-Term Investments | 11.6m |
Receivables | 10.8m |
Other Current Assets | 23.7m |
Non-Current Assets | 171.8m |
Long-Term Investments | 1.9m |
PP&E | 1.9m |
Intangibles | 168.1m |
Balance Sheet
Refine Group AB (publ)
Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
6
|
8
|
0
|
32
|
12
|
|
Cash Equivalents |
6
|
8
|
0
|
32
|
12
|
|
Total Receivables |
1
|
1
|
1
|
17
|
11
|
|
Accounts Receivables |
0
|
0
|
0
|
15
|
10
|
|
Other Receivables |
1
|
1
|
1
|
1
|
1
|
|
Inventory |
0
|
0
|
1
|
37
|
20
|
|
Other Current Assets |
0
|
0
|
0
|
6
|
4
|
|
Total Current Assets |
8
|
9
|
3
|
92
|
46
|
|
PP&E Net |
0
|
0
|
0
|
3
|
2
|
|
Intangible Assets |
7
|
15
|
17
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
312
|
168
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
1
|
2
|
|
Other Long-Term Assets |
0
|
0
|
2
|
2
|
0
|
|
Other Assets |
0
|
0
|
0
|
312
|
168
|
|
Total Assets |
15
N/A
|
24
+63%
|
23
-5%
|
411
+1 669%
|
218
-47%
|
|
Liabilities | ||||||
Accounts Payable |
2
|
2
|
4
|
19
|
21
|
|
Accrued Liabilities |
1
|
2
|
1
|
8
|
14
|
|
Short-Term Debt |
0
|
0
|
0
|
4
|
5
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
45
|
5
|
|
Other Current Liabilities |
2
|
3
|
15
|
82
|
57
|
|
Total Current Liabilities |
6
|
7
|
21
|
159
|
102
|
|
Long-Term Debt |
1
|
0
|
0
|
0
|
25
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
|
Minority Interest |
0
|
0
|
0
|
2
|
1
|
|
Other Liabilities |
0
|
0
|
0
|
33
|
14
|
|
Total Liabilities |
6
N/A
|
7
+10%
|
21
+216%
|
194
+803%
|
141
-27%
|
|
Equity | ||||||
Common Stock |
0
|
1
|
1
|
28
|
34
|
|
Retained Earnings |
23
|
41
|
30
|
190
|
43
|
|
Additional Paid In Capital |
24
|
42
|
13
|
1 308
|
0
|
|
Other Equity |
7
|
15
|
17
|
1 119
|
0
|
|
Total Equity |
9
N/A
|
18
+101%
|
2
-90%
|
217
+12 025%
|
76
-65%
|
|
Total Liabilities & Equity |
15
N/A
|
24
+63%
|
23
-5%
|
411
+1 669%
|
218
-47%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
0
|
0
|
0
|
55
|
68
|