Company balance sheet

Before profit appropriation

x 1 million

Note

As at 31 December 2021

As at 31 December 2020

ASSETS

Non-current assets

Property, plant and equipment

40

-

54

Intangible assets

41

78

77

Financial assets

42

5,590

5,355

Total non-current assets

5,668

5,486

Current assets

Receivables from group companies

43

1,000

760

Current tax assets

-

2

Accruals and other receivables

20

18

Cash and cash equivalents

98

46

Total current assets

1,118

826

TOTAL ASSETS

6,786

6,312

LIABILITIES

Equity

Share capital

23

539

497

Share premium

23

158

-

Revaluation reserve

23

790

662

Legal reserve

23

3

4

Cash flow hedge reserve

23

-53

-78

Cost of hedging reserve

23

-

-

Retained earnings

23

1,323

1,275

Undistributed profit for the year

23

4

30

Equity attributable to Stedin Holding N.V. shareholders

2,764

2,390

Perpetual subordinated bond loan

23

506

501

Total equity

3,270

2,891

Non-current liabilities

Provisions

11

4

Deferred tax liabilities

72

59

Interest-bearing debt

26

2,676

2,825

Derivative financial instruments

19

64

84

Total non-current liabilities

2,823

2,972

Current liabilities

Interest-bearing debt

26

531

276

Liabilities to group companies

43

116

137

Current tax liabilities

12

-

Derivative financial instruments

19

-

2

Other liabilities

44

34

34

Total current liabilities

693

449

TOTAL LIABILITIES

6,786

6,312