Nordic Flanges Group AB (publ)
STO:NFGAB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nordic Flanges Group AB (publ)
STO:NFGAB
|
SE |
Balance Sheet
Balance Sheet Decomposition
Nordic Flanges Group AB (publ)
Nordic Flanges Group AB (publ)
Balance Sheet
Nordic Flanges Group AB (publ)
| Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||
| Cash & Cash Equivalents |
52
|
53
|
29
|
15
|
9
|
6
|
12
|
7
|
0
|
0
|
0
|
0
|
4
|
6
|
5
|
4
|
11
|
|
| Cash |
52
|
53
|
29
|
15
|
9
|
6
|
12
|
7
|
0
|
0
|
0
|
0
|
4
|
6
|
5
|
4
|
11
|
|
| Short-Term Investments |
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
149
|
92
|
75
|
90
|
68
|
61
|
62
|
34
|
36
|
32
|
38
|
28
|
17
|
17
|
20
|
20
|
18
|
|
| Accounts Receivables |
113
|
76
|
64
|
70
|
59
|
53
|
53
|
31
|
35
|
31
|
37
|
27
|
16
|
17
|
19
|
20
|
17
|
|
| Other Receivables |
36
|
17
|
11
|
20
|
9
|
8
|
8
|
3
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Inventory |
167
|
127
|
98
|
110
|
93
|
80
|
69
|
63
|
63
|
55
|
54
|
51
|
37
|
47
|
58
|
44
|
48
|
|
| Other Current Assets |
15
|
11
|
6
|
9
|
8
|
8
|
5
|
5
|
4
|
5
|
3
|
3
|
4
|
4
|
6
|
6
|
6
|
|
| Total Current Assets |
426
|
284
|
207
|
224
|
178
|
155
|
148
|
109
|
103
|
93
|
96
|
83
|
62
|
75
|
89
|
75
|
83
|
|
| PP&E Net |
204
|
208
|
175
|
161
|
133
|
119
|
86
|
73
|
67
|
52
|
55
|
42
|
35
|
41
|
42
|
42
|
32
|
|
| PP&E Gross |
204
|
208
|
175
|
161
|
133
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
101
|
127
|
155
|
150
|
168
|
175
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
103
|
79
|
62
|
50
|
3
|
3
|
2
|
0
|
0
|
1
|
1
|
4
|
3
|
2
|
1
|
0
|
0
|
|
| Goodwill |
85
|
51
|
50
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
23
|
24
|
24
|
22
|
23
|
18
|
14
|
15
|
16
|
15
|
15
|
14
|
13
|
13
|
13
|
13
|
12
|
|
| Other Assets |
85
|
51
|
50
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
841
N/A
|
645
-23%
|
518
-20%
|
507
-2%
|
340
-33%
|
294
-14%
|
249
-15%
|
198
-20%
|
186
-6%
|
161
-13%
|
166
+3%
|
142
-14%
|
112
-21%
|
131
+17%
|
145
+11%
|
130
-10%
|
128
-1%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
60
|
36
|
23
|
53
|
24
|
26
|
23
|
10
|
10
|
11
|
20
|
17
|
11
|
20
|
21
|
21
|
28
|
|
| Accrued Liabilities |
35
|
31
|
25
|
25
|
27
|
27
|
21
|
14
|
13
|
13
|
13
|
16
|
15
|
17
|
16
|
18
|
16
|
|
| Short-Term Debt |
22
|
28
|
14
|
15
|
21
|
18
|
22
|
20
|
14
|
9
|
17
|
21
|
14
|
25
|
22
|
24
|
31
|
|
| Current Portion of Long-Term Debt |
82
|
103
|
102
|
69
|
25
|
13
|
5
|
7
|
1
|
1
|
3
|
1
|
1
|
2
|
3
|
3
|
3
|
|
| Other Current Liabilities |
31
|
1
|
1
|
2
|
11
|
11
|
18
|
5
|
7
|
6
|
9
|
6
|
9
|
12
|
8
|
15
|
13
|
|
| Total Current Liabilities |
229
|
199
|
164
|
163
|
107
|
94
|
89
|
54
|
45
|
40
|
62
|
61
|
50
|
76
|
70
|
81
|
91
|
|
| Long-Term Debt |
256
|
193
|
83
|
78
|
13
|
11
|
1
|
1
|
3
|
3
|
4
|
3
|
2
|
4
|
35
|
29
|
13
|
|
| Deferred Income Tax |
57
|
45
|
37
|
34
|
15
|
8
|
7
|
4
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
8
|
7
|
7
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
17
|
2
|
0
|
6
|
66
|
63
|
52
|
44
|
39
|
36
|
28
|
23
|
19
|
20
|
0
|
0
|
0
|
|
| Total Liabilities |
566
N/A
|
447
-21%
|
291
-35%
|
283
-3%
|
204
-28%
|
176
-14%
|
149
-15%
|
104
-31%
|
89
-14%
|
81
-9%
|
96
+18%
|
88
-9%
|
72
-18%
|
101
+41%
|
106
+5%
|
111
+4%
|
105
-5%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
1
|
1
|
2
|
2
|
3
|
0
|
3
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
11
|
|
| Retained Earnings |
102
|
25
|
11
|
1
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
255
|
255
|
255
|
255
|
255
|
255
|
265
|
265
|
279
|
|
| Other Equity |
172
|
172
|
213
|
221
|
255
|
117
|
97
|
94
|
161
|
178
|
187
|
203
|
217
|
228
|
231
|
251
|
268
|
|
| Total Equity |
275
N/A
|
198
-28%
|
226
+14%
|
224
-1%
|
136
-39%
|
117
-14%
|
99
-15%
|
94
-5%
|
96
+2%
|
80
-17%
|
70
-12%
|
54
-22%
|
40
-26%
|
29
-27%
|
39
+31%
|
19
-51%
|
22
+19%
|
|
| Total Liabilities & Equity |
841
N/A
|
645
-23%
|
518
-20%
|
507
-2%
|
340
-33%
|
294
-14%
|
249
-15%
|
198
-20%
|
186
-6%
|
161
-13%
|
166
+3%
|
142
-14%
|
112
-21%
|
131
+17%
|
145
+11%
|
130
-10%
|
128
-1%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|