Broendbyernes IF Fodbold A/S
CSE:BIF
Balance Sheet
Balance Sheet Decomposition
Broendbyernes IF Fodbold A/S
Broendbyernes IF Fodbold A/S
Balance Sheet
Broendbyernes IF Fodbold A/S
| Dec-2000 | Dec-2001 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
4
|
1
|
1
|
1
|
1
|
3
|
0
|
1
|
1
|
1
|
0
|
1
|
6
|
105
|
37
|
12
|
36
|
3
|
1
|
4
|
23
|
68
|
32
|
49
|
|
| Cash Equivalents |
4
|
1
|
1
|
1
|
1
|
3
|
0
|
1
|
1
|
1
|
0
|
1
|
6
|
105
|
37
|
12
|
36
|
3
|
1
|
4
|
23
|
68
|
32
|
49
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
23
|
14
|
25
|
22
|
32
|
12
|
79
|
139
|
35
|
154
|
99
|
64
|
25
|
11
|
17
|
29
|
12
|
13
|
32
|
13
|
38
|
69
|
29
|
52
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
40
|
157
|
100
|
65
|
26
|
12
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
1
|
1
|
1
|
2
|
4
|
4
|
6
|
6
|
5
|
5
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
4
|
4
|
|
| Other Current Assets |
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
30
|
3
|
29
|
29
|
25
|
1
|
0
|
1
|
0
|
1
|
1
|
3
|
1
|
2
|
2
|
3
|
|
| Total Current Assets |
29
|
18
|
27
|
26
|
37
|
20
|
86
|
147
|
71
|
163
|
133
|
97
|
59
|
121
|
58
|
45
|
51
|
20
|
38
|
24
|
65
|
143
|
67
|
108
|
|
| PP&E Net |
401
|
403
|
394
|
381
|
375
|
372
|
467
|
495
|
462
|
451
|
405
|
387
|
199
|
194
|
98
|
96
|
98
|
123
|
146
|
148
|
141
|
142
|
146
|
152
|
|
| PP&E Gross |
401
|
403
|
394
|
381
|
375
|
372
|
467
|
495
|
462
|
451
|
405
|
387
|
199
|
194
|
98
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
33
|
41
|
52
|
52
|
63
|
74
|
86
|
101
|
102
|
121
|
116
|
129
|
318
|
317
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
32
|
24
|
21
|
18
|
28
|
41
|
56
|
78
|
104
|
73
|
28
|
18
|
8
|
28
|
26
|
34
|
21
|
43
|
71
|
71
|
42
|
63
|
122
|
137
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
16
|
10
|
12
|
2
|
4
|
0
|
7
|
0
|
17
|
29
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
461
N/A
|
445
-4%
|
442
-1%
|
425
-4%
|
440
+4%
|
433
-2%
|
609
+41%
|
720
+18%
|
638
-11%
|
688
+8%
|
566
-18%
|
502
-11%
|
266
-47%
|
353
+33%
|
198
-44%
|
185
-7%
|
183
-1%
|
189
+3%
|
259
+37%
|
243
-6%
|
255
+5%
|
348
+36%
|
353
+1%
|
426
+21%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
15
|
8
|
4
|
4
|
5
|
9
|
28
|
14
|
14
|
10
|
8
|
10
|
11
|
7
|
7
|
36
|
26
|
37
|
73
|
61
|
66
|
70
|
75
|
70
|
|
| Short-Term Debt |
57
|
11
|
22
|
18
|
28
|
0
|
49
|
65
|
38
|
44
|
37
|
28
|
17
|
0
|
0
|
3
|
0
|
0
|
28
|
97
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
16
|
16
|
16
|
12
|
12
|
14
|
52
|
15
|
18
|
16
|
10
|
7
|
8
|
8
|
8
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
15
|
15
|
12
|
19
|
17
|
20
|
16
|
25
|
43
|
103
|
43
|
40
|
78
|
41
|
36
|
9
|
8
|
16
|
20
|
16
|
21
|
23
|
16
|
23
|
|
| Total Current Liabilities |
94
|
50
|
54
|
56
|
63
|
42
|
108
|
154
|
109
|
174
|
104
|
88
|
113
|
56
|
51
|
56
|
53
|
53
|
120
|
174
|
87
|
93
|
91
|
93
|
|
| Long-Term Debt |
130
|
176
|
163
|
141
|
131
|
120
|
156
|
142
|
129
|
111
|
96
|
86
|
72
|
64
|
54
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
2
|
0
|
0
|
0
|
0
|
2
|
20
|
12
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
0
|
12
|
17
|
0
|
7
|
0
|
10
|
12
|
15
|
34
|
176
|
|
| Total Liabilities |
226
N/A
|
225
0%
|
217
-4%
|
198
-9%
|
194
-2%
|
163
-16%
|
283
+73%
|
308
+9%
|
243
-21%
|
288
+18%
|
200
-31%
|
174
-13%
|
206
+18%
|
119
-42%
|
118
-1%
|
120
+2%
|
53
-56%
|
60
+13%
|
120
+100%
|
185
+54%
|
99
-46%
|
108
+9%
|
125
+16%
|
269
+114%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
64
|
64
|
77
|
77
|
77
|
77
|
77
|
113
|
113
|
113
|
113
|
113
|
113
|
102
|
102
|
102
|
142
|
156
|
156
|
156
|
285
|
143
|
143
|
143
|
|
| Retained Earnings |
100
|
84
|
60
|
63
|
169
|
194
|
249
|
298
|
283
|
288
|
255
|
220
|
46
|
24
|
128
|
144
|
12
|
27
|
17
|
98
|
129
|
97
|
85
|
15
|
|
| Additional Paid In Capital |
72
|
72
|
88
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
113
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
1
|
1
|
2
|
6
|
7
|
5
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
236
N/A
|
219
-7%
|
225
+3%
|
227
+1%
|
246
+8%
|
269
+10%
|
325
+21%
|
412
+27%
|
394
-4%
|
399
+1%
|
366
-8%
|
328
-10%
|
60
-82%
|
234
+290%
|
80
-66%
|
65
-19%
|
130
+100%
|
129
-1%
|
139
+8%
|
58
-58%
|
156
+170%
|
240
+53%
|
228
-5%
|
158
-31%
|
|
| Total Liabilities & Equity |
461
N/A
|
445
-4%
|
442
-1%
|
425
-4%
|
440
+4%
|
433
-2%
|
609
+41%
|
720
+18%
|
638
-11%
|
688
+8%
|
566
-18%
|
502
-11%
|
266
-47%
|
353
+33%
|
198
-44%
|
185
-7%
|
183
-1%
|
189
+3%
|
259
+37%
|
243
-6%
|
255
+5%
|
348
+36%
|
353
+1%
|
426
+21%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
17
|
20
|
20
|
20
|
20
|
20
|
28
|
28
|
28
|
28
|
28
|
28
|
124
|
124
|
124
|
284
|
312
|
312
|
348
|
570
|
665
|
665
|
665
|
|