Kri Kri Milk Industry SA
ATHEX:KRI
Balance Sheet
Balance Sheet Decomposition
Kri Kri Milk Industry SA
Kri Kri Milk Industry SA
Balance Sheet
Kri Kri Milk Industry SA
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | 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 |
0
|
6
|
2
|
4
|
4
|
2
|
2
|
4
|
2
|
6
|
7
|
11
|
1
|
5
|
7
|
10
|
14
|
11
|
10
|
11
|
7
|
22
|
17
|
|
| Cash |
0
|
6
|
2
|
4
|
4
|
0
|
0
|
0
|
2
|
6
|
7
|
11
|
0
|
0
|
0
|
10
|
14
|
11
|
10
|
11
|
7
|
8
|
14
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
0
|
0
|
0
|
0
|
1
|
5
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
3
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
| Total Receivables |
4
|
5
|
6
|
7
|
9
|
12
|
15
|
13
|
15
|
15
|
16
|
28
|
22
|
19
|
22
|
22
|
21
|
27
|
26
|
23
|
31
|
27
|
33
|
|
| Accounts Receivables |
2
|
2
|
3
|
4
|
4
|
6
|
7
|
6
|
7
|
7
|
5
|
6
|
22
|
19
|
22
|
20
|
19
|
21
|
20
|
19
|
25
|
23
|
27
|
|
| Other Receivables |
2
|
2
|
3
|
3
|
4
|
6
|
8
|
7
|
8
|
8
|
11
|
22
|
0
|
0
|
0
|
3
|
2
|
6
|
5
|
4
|
5
|
3
|
6
|
|
| Inventory |
2
|
2
|
3
|
4
|
4
|
5
|
6
|
6
|
5
|
6
|
6
|
5
|
8
|
7
|
7
|
9
|
9
|
10
|
14
|
12
|
15
|
17
|
25
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
8
|
0
|
|
| Total Current Assets |
6
|
13
|
11
|
15
|
17
|
19
|
22
|
23
|
22
|
27
|
30
|
46
|
32
|
32
|
36
|
41
|
44
|
49
|
50
|
48
|
53
|
78
|
75
|
|
| PP&E Net |
9
|
9
|
13
|
13
|
14
|
17
|
20
|
20
|
22
|
21
|
19
|
15
|
38
|
37
|
38
|
40
|
45
|
58
|
65
|
72
|
74
|
83
|
103
|
|
| PP&E Gross |
9
|
9
|
13
|
13
|
14
|
17
|
20
|
20
|
22
|
21
|
19
|
15
|
0
|
0
|
0
|
40
|
45
|
58
|
65
|
72
|
74
|
83
|
103
|
|
| Accumulated Depreciation |
8
|
10
|
10
|
12
|
14
|
16
|
18
|
21
|
23
|
26
|
27
|
23
|
0
|
0
|
0
|
28
|
31
|
34
|
38
|
42
|
46
|
50
|
55
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
15
N/A
|
22
+49%
|
25
+14%
|
28
+15%
|
31
+11%
|
36
+14%
|
42
+18%
|
44
+4%
|
44
+0%
|
48
+8%
|
49
+2%
|
61
+25%
|
70
+15%
|
70
0%
|
76
+9%
|
82
+8%
|
90
+9%
|
107
+19%
|
115
+8%
|
120
+4%
|
128
+7%
|
160
+25%
|
178
+11%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
2
|
2
|
3
|
3
|
3
|
5
|
6
|
6
|
6
|
6
|
5
|
10
|
19
|
14
|
11
|
10
|
10
|
15
|
15
|
15
|
20
|
22
|
28
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
6
|
1
|
2
|
2
|
2
|
8
|
2
|
0
|
|
| Other Current Liabilities |
1
|
1
|
0
|
1
|
2
|
1
|
1
|
1
|
3
|
3
|
2
|
4
|
0
|
0
|
1
|
1
|
4
|
2
|
2
|
3
|
3
|
10
|
5
|
|
| Total Current Liabilities |
3
|
3
|
3
|
4
|
5
|
7
|
8
|
8
|
9
|
10
|
8
|
15
|
21
|
18
|
13
|
18
|
15
|
21
|
20
|
20
|
32
|
34
|
35
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
3
|
2
|
6
|
5
|
8
|
7
|
4
|
8
|
10
|
9
|
7
|
7
|
11
|
5
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
1
|
3
|
3
|
4
|
6
|
6
|
5
|
5
|
5
|
3
|
3
|
2
|
9
|
9
|
8
|
7
|
7
|
6
|
6
|
6
|
5
|
|
| Total Liabilities |
3
N/A
|
3
+2%
|
5
+52%
|
8
+50%
|
9
+23%
|
12
+32%
|
17
+40%
|
17
-2%
|
17
+2%
|
19
+8%
|
16
-14%
|
25
+58%
|
31
+22%
|
29
-7%
|
31
+8%
|
33
+6%
|
34
+4%
|
41
+21%
|
39
-5%
|
37
-5%
|
49
+32%
|
56
+13%
|
51
-9%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
4
|
6
|
10
|
6
|
9
|
9
|
12
|
12
|
13
|
13
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|
| Retained Earnings |
6
|
7
|
9
|
11
|
11
|
13
|
13
|
15
|
14
|
16
|
22
|
23
|
26
|
28
|
33
|
37
|
43
|
54
|
64
|
70
|
67
|
93
|
116
|
|
| Additional Paid In Capital |
0
|
5
|
0
|
5
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
| Other Equity |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
11
N/A
|
18
+63%
|
20
+7%
|
21
+6%
|
22
+6%
|
24
+6%
|
25
+6%
|
27
+8%
|
27
-1%
|
29
+8%
|
33
+12%
|
35
+9%
|
39
+10%
|
41
+5%
|
45
+10%
|
50
+10%
|
56
+13%
|
66
+18%
|
76
+15%
|
83
+9%
|
79
-5%
|
105
+33%
|
127
+22%
|
|
| Total Liabilities & Equity |
15
N/A
|
22
+49%
|
25
+14%
|
28
+15%
|
31
+11%
|
36
+14%
|
42
+18%
|
44
+4%
|
44
+0%
|
48
+8%
|
49
+2%
|
61
+25%
|
70
+15%
|
70
0%
|
76
+9%
|
82
+8%
|
90
+9%
|
107
+19%
|
115
+8%
|
120
+4%
|
128
+7%
|
160
+25%
|
178
+11%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
|