Lohilo Foods AB (publ)
STO:LOHILO
Balance Sheet
Balance Sheet Decomposition
Lohilo Foods AB (publ)
Lohilo Foods AB (publ)
Balance Sheet
Lohilo Foods AB (publ)
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
0
|
4
|
3
|
1
|
1
|
3
|
1
|
1
|
5
|
3
|
3
|
|
| Cash |
0
|
4
|
3
|
1
|
1
|
3
|
1
|
1
|
5
|
3
|
3
|
|
| Total Receivables |
4
|
5
|
9
|
9
|
22
|
25
|
13
|
10
|
10
|
12
|
10
|
|
| Accounts Receivables |
3
|
4
|
7
|
8
|
21
|
23
|
13
|
10
|
9
|
11
|
9
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
1
|
1
|
|
| Inventory |
9
|
15
|
18
|
27
|
41
|
29
|
33
|
20
|
17
|
15
|
18
|
|
| Other Current Assets |
1
|
1
|
2
|
3
|
6
|
7
|
7
|
5
|
2
|
1
|
0
|
|
| Total Current Assets |
13
|
25
|
31
|
39
|
71
|
63
|
54
|
37
|
34
|
31
|
31
|
|
| PP&E Net |
7
|
10
|
12
|
16
|
17
|
12
|
9
|
2
|
1
|
1
|
1
|
|
| Intangible Assets |
0
|
0
|
0
|
1
|
7
|
2
|
40
|
34
|
28
|
23
|
19
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
19
|
19
|
|
| Total Assets |
20
N/A
|
34
+70%
|
43
+26%
|
57
+32%
|
95
+67%
|
85
-10%
|
150
+75%
|
93
-38%
|
83
-11%
|
75
-10%
|
70
-6%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
3
|
7
|
8
|
4
|
28
|
18
|
34
|
18
|
18
|
20
|
19
|
|
| Accrued Liabilities |
2
|
3
|
3
|
5
|
6
|
6
|
16
|
10
|
7
|
6
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
15
|
8
|
9
|
0
|
|
| Current Portion of Long-Term Debt |
2
|
2
|
2
|
6
|
19
|
5
|
5
|
5
|
4
|
1
|
17
|
|
| Other Current Liabilities |
0
|
0
|
0
|
1
|
5
|
8
|
12
|
13
|
21
|
20
|
19
|
|
| Total Current Liabilities |
7
|
11
|
14
|
15
|
58
|
37
|
84
|
61
|
58
|
55
|
55
|
|
| Long-Term Debt |
5
|
4
|
6
|
19
|
17
|
15
|
9
|
4
|
2
|
1
|
1
|
|
| Other Liabilities |
1
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
8
|
4
|
2
|
|
| Total Liabilities |
13
N/A
|
15
+21%
|
20
+34%
|
33
+64%
|
78
+133%
|
52
-34%
|
93
+80%
|
67
-28%
|
67
+1%
|
61
-9%
|
58
-6%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Retained Earnings |
8
|
10
|
13
|
14
|
2
|
21
|
89
|
119
|
148
|
150
|
151
|
|
| Additional Paid In Capital |
0
|
9
|
9
|
9
|
18
|
54
|
145
|
144
|
162
|
162
|
162
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8
N/A
|
19
+151%
|
23
+18%
|
23
+4%
|
17
-27%
|
33
+96%
|
57
+69%
|
27
-53%
|
16
-40%
|
14
-14%
|
12
-10%
|
|
| Total Liabilities & Equity |
20
N/A
|
34
+70%
|
43
+26%
|
57
+32%
|
95
+67%
|
85
-10%
|
150
+75%
|
93
-38%
|
83
-11%
|
75
-10%
|
70
-6%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
15
|
15
|
15
|
15
|
15
|
15
|
16
|
23
|
38
|
38
|
38
|
|