Haypp Group AB (publ)
STO:HAYPP
Balance Sheet
Balance Sheet Decomposition
Haypp Group AB (publ)
Haypp Group AB (publ)
Balance Sheet
Haypp Group AB (publ)
| Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
32
|
49
|
15
|
11
|
35
|
57
|
|
| Cash Equivalents |
32
|
49
|
15
|
11
|
35
|
57
|
|
| Total Receivables |
54
|
79
|
106
|
110
|
135
|
173
|
|
| Accounts Receivables |
42
|
66
|
62
|
70
|
100
|
128
|
|
| Other Receivables |
12
|
13
|
44
|
40
|
34
|
45
|
|
| Inventory |
78
|
142
|
223
|
263
|
299
|
339
|
|
| Other Current Assets |
23
|
38
|
48
|
51
|
72
|
91
|
|
| Total Current Assets |
187
|
308
|
392
|
436
|
541
|
660
|
|
| PP&E Net |
37
|
52
|
93
|
109
|
134
|
109
|
|
| Intangible Assets |
156
|
360
|
347
|
333
|
326
|
304
|
|
| Goodwill |
149
|
157
|
162
|
155
|
158
|
153
|
|
| Note Receivable |
4
|
30
|
7
|
7
|
14
|
26
|
|
| Other Long-Term Assets |
17
|
19
|
19
|
15
|
11
|
10
|
|
| Other Assets |
149
|
157
|
162
|
155
|
158
|
153
|
|
| Total Assets |
550
N/A
|
926
+68%
|
1 021
+10%
|
1 055
+3%
|
1 184
+12%
|
1 263
+7%
|
|
| Liabilities | |||||||
| Accounts Payable |
106
|
146
|
92
|
111
|
201
|
251
|
|
| Accrued Liabilities |
46
|
43
|
54
|
59
|
70
|
94
|
|
| Short-Term Debt |
58
|
50
|
115
|
136
|
104
|
113
|
|
| Current Portion of Long-Term Debt |
13
|
11
|
22
|
30
|
28
|
29
|
|
| Other Current Liabilities |
25
|
22
|
50
|
30
|
31
|
33
|
|
| Total Current Liabilities |
248
|
272
|
332
|
366
|
434
|
520
|
|
| Long-Term Debt |
21
|
34
|
64
|
69
|
72
|
47
|
|
| Deferred Income Tax |
29
|
25
|
22
|
18
|
20
|
19
|
|
| Other Liabilities |
43
|
26
|
6
|
2
|
1
|
6
|
|
| Total Liabilities |
341
N/A
|
357
+5%
|
424
+19%
|
456
+8%
|
528
+16%
|
593
+12%
|
|
| Equity | |||||||
| Common Stock |
1
|
2
|
2
|
2
|
2
|
2
|
|
| Retained Earnings |
86
|
113
|
93
|
88
|
43
|
1
|
|
| Additional Paid In Capital |
309
|
687
|
690
|
695
|
701
|
713
|
|
| Other Equity |
15
|
6
|
1
|
10
|
4
|
44
|
|
| Total Equity |
209
N/A
|
569
+172%
|
598
+5%
|
599
+0%
|
656
+10%
|
670
+2%
|
|
| Total Liabilities & Equity |
550
N/A
|
926
+68%
|
1 021
+10%
|
1 055
+3%
|
1 184
+12%
|
1 263
+7%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
29
|
29
|
29
|
30
|
30
|
32
|
|