Banijay Group NV
AEX:BNJ
Balance Sheet
Balance Sheet Decomposition
Banijay Group NV
Banijay Group NV
Balance Sheet
Banijay Group NV
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
434
|
479
|
1
|
1
|
|
| Cash Equivalents |
434
|
479
|
1
|
1
|
|
| Short-Term Investments |
75
|
25
|
30
|
0
|
|
| Total Receivables |
644
|
608
|
725
|
680
|
|
| Accounts Receivables |
464
|
497
|
588
|
536
|
|
| Other Receivables |
180
|
112
|
138
|
145
|
|
| Inventory |
677
|
705
|
678
|
648
|
|
| Other Current Assets |
84
|
176
|
249
|
221
|
|
| Total Current Assets |
1 914
|
1 994
|
2 121
|
2 033
|
|
| PP&E Net |
226
|
220
|
220
|
206
|
|
| PP&E Gross |
226
|
220
|
220
|
206
|
|
| Accumulated Depreciation |
301
|
335
|
372
|
422
|
|
| Intangible Assets |
237
|
195
|
205
|
243
|
|
| Goodwill |
2 494
|
2 570
|
2 766
|
2 814
|
|
| Note Receivable |
27
|
23
|
49
|
71
|
|
| Long-Term Investments |
94
|
176
|
200
|
221
|
|
| Other Long-Term Assets |
50
|
65
|
107
|
280
|
|
| Other Assets |
2 494
|
2 570
|
2 766
|
2 814
|
|
| Total Assets |
5 042
N/A
|
5 243
+4%
|
5 667
+8%
|
5 868
+4%
|
|
| Liabilities | |||||
| Accounts Payable |
511
|
664
|
710
|
677
|
|
| Accrued Liabilities |
204
|
247
|
484
|
401
|
|
| Short-Term Debt |
2
|
0
|
2
|
1
|
|
| Current Portion of Long-Term Debt |
343
|
390
|
361
|
301
|
|
| Other Current Liabilities |
1 071
|
896
|
912
|
900
|
|
| Total Current Liabilities |
2 130
|
2 196
|
2 468
|
2 280
|
|
| Long-Term Debt |
2 597
|
2 422
|
2 673
|
2 969
|
|
| Deferred Income Tax |
3
|
7
|
8
|
1
|
|
| Minority Interest |
96
|
170
|
19
|
19
|
|
| Other Liabilities |
186
|
435
|
467
|
584
|
|
| Total Liabilities |
5 012
N/A
|
5 231
+4%
|
5 634
+8%
|
5 853
+4%
|
|
| Equity | |||||
| Common Stock |
0
|
8
|
8
|
8
|
|
| Retained Earnings |
31
|
4 137
|
4 083
|
4 102
|
|
| Additional Paid In Capital |
0
|
4 140
|
4 108
|
4 108
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
|
| Total Equity |
31
N/A
|
12
-62%
|
33
+183%
|
14
-57%
|
|
| Total Liabilities & Equity |
5 042
N/A
|
5 243
+4%
|
5 667
+8%
|
5 868
+4%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
409
|
412
|
423
|
423
|
|