Botnia Exploration Holding AB (publ)
SSE:BOTX.ST
8.02 (SEK) • At close February 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SEK.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||
Current Assets: | |||||||||||||||
Cash & Cash Equivalents
| 44.555 | 66.241 | 14.319 | 11.809 | 19.924 | 12.115 | 29.269 | 2.851 | 6.366 | 8.163 | 7.723 | 4.044 | 7.51 | 22.409 | 5.572 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 44.555 | 66.241 | 14.319 | 11.809 | 19.924 | 12.115 | 29.269 | 2.851 | 6.366 | 8.163 | 7.723 | 4.044 | 7.51 | 22.409 | 5.572 |
Net Receivables
| 1.484 | 0.197 | 0.786 | 3.018 | 0.254 | 0.369 | 1.821 | 0.665 | 0.311 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | -2.459 | 0 | -0.369 | -1.821 | -0.665 | -0.311 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0.586 | 0.167 | 2.645 | 0.174 | 0.624 | 2.131 | 0.955 | 0.47 | 0.796 | 0.918 | 1.809 | 0.699 | 1.307 | 0.772 |
Total Current Assets
| 46.039 | 67.024 | 15.272 | 15.013 | 20.352 | 12.739 | 31.4 | 3.806 | 6.836 | 8.959 | 8.641 | 5.853 | 8.209 | 23.716 | 6.344 |
Non-Current Assets: | |||||||||||||||
Property, Plant & Equipment, Net
| 66.387 | 82.044 | 78.102 | 74.741 | 71.347 | 69.584 | 63.889 | 63.471 | 57.051 | 51.987 | 0 | 0.002 | 0.003 | 0.006 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0.273 | 0.642 | 1.011 | 1.38 | 1.749 | 2.118 | 2.487 | 0 | 0 | 0 |
Intangible Assets
| 34.283 | 80.152 | 78.102 | 74.741 | 71.308 | 69.498 | 63.757 | 63.471 | 57.051 | 51.987 | 49.067 | 46.005 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 34.283 | 80.152 | 78.102 | 74.741 | 71.308 | 0.273 | 0.642 | 64.482 | 58.431 | 53.736 | 51.185 | 48.492 | 35.16 | 27.328 | 8.061 |
Long Term Investments
| 5.378 | 1.576 | 1.576 | 1.576 | 1.576 | 1.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 100.67 | -81.728 | -79.678 | -76.317 | -72.884 | -1.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -100.67 | 1.576 | -78.102 | -74.741 | 1.576 | 1.576 | 1.586 | -62.494 | -56.074 | -51.01 | 1.028 | 1.028 | 1.01 | 0.102 | 0.05 |
Total Non-Current Assets
| 106.048 | 83.62 | 79.678 | 76.317 | 72.923 | 71.433 | 66.117 | 65.459 | 59.408 | 54.713 | 52.213 | 49.522 | 36.173 | 27.436 | 8.111 |
Total Assets
| 152.087 | 150.644 | 94.95 | 91.33 | 93.275 | 84.172 | 97.517 | 69.265 | 66.244 | 63.672 | 60.854 | 55.375 | 44.382 | 51.152 | 14.455 |
Liabilities & Equity: | |||||||||||||||
Current Liabilities: | |||||||||||||||
Account Payables
| 4.608 | 2.853 | 0.306 | 1.042 | 0.325 | 0.502 | 1.324 | 2.174 | 0.846 | 0.444 | 1.604 | 0.475 | 0.312 | 1.449 | 0.435 |
Short Term Debt
| 4.961 | 0 | 0 | 0 | 0 | 0 | 5.5 | 4 | 0 | 5.5 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| -9.569 | 0 | 0 | 0 | 0 | 0 | 0.646 | 0.509 | 0 | 0.698 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 10.649 | 1.583 | 1.036 | 0.763 | 1.48 | 0.787 | 0.948 | 0.231 | 0.847 | 0.066 | 0.835 | 1.358 | 2.068 | 0.249 | 0.464 |
Total Current Liabilities
| 10.649 | 4.436 | 1.342 | 1.805 | 1.805 | 1.289 | 8.418 | 6.914 | 1.693 | 6.708 | 2.439 | 1.833 | 2.38 | 1.698 | 0.899 |
Non-Current Liabilities: | |||||||||||||||
Long Term Debt
| 2.466 | 4.77 | 4.587 | 4.41 | 4.241 | 4.399 | 4.072 | 7.651 | 1.943 | 0.648 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.375 | -4.77 | -4.587 | 0.225 | 0.225 | 0.225 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.841 | 4.77 | 4.587 | 4.635 | 4.466 | 4.624 | 4.472 | 7.851 | 2.143 | 0.848 | 0.2 | 0 | 0 | 0 | 0 |
Total Liabilities
| 17.49 | 9.206 | 5.929 | 6.44 | 6.271 | 5.913 | 12.89 | 14.765 | 3.836 | 7.556 | 2.639 | 1.833 | 2.38 | 1.698 | 0.899 |
Equity: | |||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 29.68 | 29.68 | 21.755 | 20.314 | 20.314 | 17.365 | 17.365 | 13.892 | 13.892 | 11.671 | 10.921 | 7.381 | 3.453 | 3.415 | 1.784 |
Retained Earnings
| -102.844 | -95.567 | -87.978 | -82.406 | -77.654 | -72.533 | -66.165 | -53.27 | -45.362 | -38.442 | -6.682 | -9.606 | -7.304 | -5.925 | -2.169 |
Accumulated Other Comprehensive Income/Loss
| 0 | -0 | 0 | 0.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 207.761 | 207.325 | 155.244 | 146.674 | 144.344 | 133.427 | 133.427 | 93.878 | 93.878 | 82.887 | 53.976 | 55.767 | 45.853 | 51.964 | 13.941 |
Total Shareholders Equity
| 134.597 | 141.438 | 89.021 | 84.89 | 87.004 | 78.259 | 84.627 | 54.5 | 62.408 | 56.116 | 58.215 | 53.542 | 42.002 | 49.454 | 13.556 |
Total Equity
| 134.597 | 141.438 | 89.021 | 84.89 | 87.004 | 78.259 | 84.627 | 54.5 | 62.408 | 56.116 | 58.215 | 53.542 | 42.002 | 49.454 | 13.556 |
Total Liabilities & Shareholders Equity
| 152.087 | 150.644 | 94.95 | 91.33 | 93.275 | 84.172 | 97.517 | 69.265 | 66.244 | 63.672 | 60.854 | 55.375 | 44.382 | 51.152 | 14.455 |