Dermapharm Holding SE
DUS:DMP
Balance Sheet
Balance Sheet Decomposition
Dermapharm Holding SE
Dermapharm Holding SE
Balance Sheet
Dermapharm Holding SE
| 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 |
5
|
12
|
3
|
4
|
6
|
213
|
115
|
120
|
161
|
151
|
159
|
121
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
121
|
|
| Cash Equivalents |
5
|
12
|
3
|
4
|
6
|
212
|
115
|
120
|
161
|
151
|
159
|
0
|
|
| Short-Term Investments |
1
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
12
|
11
|
1
|
1
|
|
| Total Receivables |
105
|
82
|
61
|
67
|
103
|
37
|
53
|
58
|
84
|
103
|
98
|
112
|
|
| Accounts Receivables |
22
|
23
|
17
|
26
|
25
|
34
|
49
|
56
|
73
|
97
|
91
|
101
|
|
| Other Receivables |
83
|
59
|
43
|
40
|
78
|
3
|
4
|
2
|
12
|
6
|
7
|
11
|
|
| Inventory |
68
|
72
|
77
|
85
|
82
|
117
|
176
|
206
|
244
|
256
|
321
|
343
|
|
| Other Current Assets |
3
|
3
|
2
|
2
|
2
|
4
|
8
|
14
|
18
|
13
|
52
|
16
|
|
| Total Current Assets |
182
|
169
|
142
|
157
|
193
|
371
|
353
|
400
|
519
|
534
|
630
|
593
|
|
| PP&E Net |
57
|
57
|
53
|
53
|
56
|
81
|
133
|
200
|
222
|
226
|
331
|
315
|
|
| PP&E Gross |
57
|
57
|
53
|
53
|
56
|
81
|
133
|
200
|
222
|
226
|
331
|
315
|
|
| Accumulated Depreciation |
39
|
40
|
42
|
45
|
51
|
91
|
69
|
85
|
105
|
125
|
157
|
186
|
|
| Intangible Assets |
70
|
72
|
68
|
70
|
133
|
190
|
293
|
297
|
295
|
305
|
545
|
512
|
|
| Goodwill |
27
|
22
|
16
|
17
|
25
|
55
|
202
|
266
|
265
|
271
|
579
|
576
|
|
| Long-Term Investments |
13
|
11
|
17
|
14
|
8
|
8
|
64
|
61
|
106
|
77
|
76
|
83
|
|
| Other Long-Term Assets |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
27
|
22
|
16
|
17
|
25
|
55
|
202
|
266
|
265
|
271
|
579
|
576
|
|
| Total Assets |
350
N/A
|
331
-6%
|
297
-10%
|
312
+5%
|
415
+33%
|
705
+70%
|
1 045
+48%
|
1 224
+17%
|
1 407
+15%
|
1 413
+0%
|
2 161
+53%
|
2 080
-4%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
25
|
27
|
18
|
25
|
23
|
28
|
35
|
50
|
52
|
56
|
87
|
5
|
|
| Accrued Liabilities |
3
|
7
|
5
|
9
|
7
|
13
|
19
|
21
|
28
|
31
|
72
|
47
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
13
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
51
|
19
|
24
|
60
|
19
|
65
|
5
|
26
|
6
|
5
|
116
|
180
|
|
| Other Current Liabilities |
89
|
44
|
15
|
22
|
18
|
34
|
37
|
35
|
70
|
126
|
119
|
95
|
|
| Total Current Liabilities |
169
|
97
|
62
|
115
|
81
|
146
|
102
|
133
|
156
|
218
|
394
|
327
|
|
| Long-Term Debt |
90
|
151
|
140
|
91
|
222
|
233
|
543
|
581
|
575
|
512
|
964
|
890
|
|
| Deferred Income Tax |
0
|
0
|
0
|
3
|
11
|
4
|
27
|
30
|
36
|
51
|
112
|
112
|
|
| Minority Interest |
6
|
6
|
3
|
4
|
0
|
4
|
6
|
3
|
3
|
1
|
6
|
4
|
|
| Other Liabilities |
50
|
49
|
50
|
42
|
28
|
65
|
88
|
156
|
141
|
100
|
145
|
143
|
|
| Total Liabilities |
315
N/A
|
302
-4%
|
256
-15%
|
255
0%
|
342
+34%
|
452
+32%
|
766
+69%
|
902
+18%
|
910
+1%
|
881
-3%
|
1 621
+84%
|
1 476
-9%
|
|
| Equity | |||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
0
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
|
| Retained Earnings |
34
|
27
|
40
|
55
|
73
|
98
|
132
|
167
|
343
|
377
|
385
|
450
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
101
|
93
|
101
|
101
|
101
|
101
|
101
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
36
N/A
|
28
-20%
|
41
+45%
|
57
+38%
|
74
+29%
|
252
+243%
|
279
+10%
|
322
+16%
|
497
+54%
|
532
+7%
|
539
+1%
|
604
+12%
|
|
| Total Liabilities & Equity |
350
N/A
|
331
-6%
|
297
-10%
|
312
+5%
|
415
+33%
|
705
+70%
|
1 045
+48%
|
1 224
+17%
|
1 407
+15%
|
1 413
+0%
|
2 161
+53%
|
2 080
-4%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
50
|
50
|
50
|
50
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
54
|
|