Ventia Services Group Ltd
ASX:VNT
Balance Sheet
Balance Sheet Decomposition
Ventia Services Group Ltd
Ventia Services Group Ltd
Balance Sheet
Ventia Services Group Ltd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
143
|
212
|
444
|
180
|
280
|
339
|
393
|
|
| Cash |
143
|
212
|
444
|
180
|
280
|
339
|
393
|
|
| Total Receivables |
346
|
352
|
562
|
688
|
790
|
859
|
821
|
|
| Accounts Receivables |
331
|
342
|
243
|
245
|
258
|
842
|
815
|
|
| Other Receivables |
16
|
10
|
319
|
443
|
532
|
17
|
5
|
|
| Inventory |
14
|
10
|
31
|
32
|
43
|
47
|
46
|
|
| Other Current Assets |
19
|
61
|
114
|
23
|
34
|
59
|
51
|
|
| Total Current Assets |
523
|
636
|
1 151
|
924
|
1 147
|
1 303
|
1 310
|
|
| PP&E Net |
43
|
109
|
306
|
303
|
281
|
267
|
292
|
|
| PP&E Gross |
43
|
109
|
306
|
303
|
281
|
267
|
292
|
|
| Accumulated Depreciation |
18
|
60
|
87
|
111
|
123
|
227
|
247
|
|
| Intangible Assets |
109
|
102
|
203
|
128
|
78
|
53
|
33
|
|
| Goodwill |
842
|
842
|
1 093
|
1 093
|
1 095
|
1 095
|
1 100
|
|
| Note Receivable |
9
|
9
|
9
|
9
|
11
|
15
|
19
|
|
| Long-Term Investments |
5
|
8
|
10
|
5
|
6
|
8
|
9
|
|
| Other Long-Term Assets |
59
|
9
|
201
|
220
|
241
|
192
|
180
|
|
| Other Assets |
842
|
842
|
1 093
|
1 093
|
1 095
|
1 095
|
1 100
|
|
| Total Assets |
1 591
N/A
|
1 715
+8%
|
2 973
+73%
|
2 681
-10%
|
2 859
+7%
|
2 934
+3%
|
2 942
+0%
|
|
| Liabilities | ||||||||
| Accounts Payable |
129
|
159
|
224
|
308
|
402
|
368
|
294
|
|
| Accrued Liabilities |
163
|
147
|
513
|
504
|
446
|
371
|
387
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
38
|
55
|
64
|
46
|
46
|
47
|
|
| Other Current Liabilities |
372
|
317
|
338
|
262
|
354
|
454
|
485
|
|
| Total Current Liabilities |
664
|
661
|
1 130
|
1 138
|
1 248
|
1 239
|
1 213
|
|
| Long-Term Debt |
861
|
1 004
|
1 392
|
821
|
832
|
833
|
841
|
|
| Deferred Income Tax |
8
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
12
|
17
|
417
|
332
|
258
|
291
|
257
|
|
| Total Liabilities |
1 546
N/A
|
1 693
+10%
|
2 939
+74%
|
2 291
-22%
|
2 338
+2%
|
2 363
+1%
|
2 311
-2%
|
|
| Equity | ||||||||
| Common Stock |
3
|
3
|
3
|
375
|
375
|
375
|
375
|
|
| Retained Earnings |
42
|
19
|
31
|
16
|
141
|
195
|
262
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
6
|
1
|
5
|
|
| Total Equity |
45
N/A
|
23
-49%
|
34
+49%
|
391
+1 059%
|
521
+33%
|
570
+9%
|
631
+11%
|
|
| Total Liabilities & Equity |
1 591
N/A
|
1 715
+8%
|
2 973
+73%
|
2 681
-10%
|
2 859
+7%
|
2 934
+3%
|
2 942
+0%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
855
|
855
|
855
|
853
|
855
|
855
|
855
|
|