Wickes Group PLC
F:0FD
Balance Sheet
Balance Sheet Decomposition
Wickes Group PLC
Wickes Group PLC
Balance Sheet
Wickes Group PLC
| Dec-2018 | Dec-2019 | Dec-2020 | Jan-2022 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
16
|
25
|
7
|
123
|
100
|
98
|
86
|
|
| Cash |
0
|
0
|
0
|
28
|
30
|
6
|
4
|
|
| Cash Equivalents |
16
|
25
|
7
|
95
|
70
|
92
|
82
|
|
| Total Receivables |
719
|
321
|
258
|
70
|
79
|
59
|
55
|
|
| Accounts Receivables |
29
|
33
|
43
|
32
|
37
|
32
|
30
|
|
| Other Receivables |
690
|
288
|
215
|
39
|
41
|
26
|
25
|
|
| Inventory |
148
|
150
|
138
|
188
|
202
|
196
|
193
|
|
| Other Current Assets |
5
|
6
|
4
|
14
|
20
|
15
|
16
|
|
| Total Current Assets |
888
|
503
|
406
|
396
|
400
|
367
|
351
|
|
| PP&E Net |
911
|
845
|
757
|
710
|
657
|
660
|
676
|
|
| PP&E Gross |
911
|
845
|
757
|
710
|
657
|
660
|
676
|
|
| Accumulated Depreciation |
237
|
250
|
264
|
262
|
212
|
226
|
238
|
|
| Intangible Assets |
13
|
14
|
12
|
13
|
17
|
14
|
10
|
|
| Goodwill |
8
|
8
|
8
|
8
|
8
|
8
|
13
|
|
| Other Long-Term Assets |
18
|
19
|
24
|
30
|
23
|
23
|
30
|
|
| Other Assets |
8
|
8
|
8
|
8
|
8
|
8
|
13
|
|
| Total Assets |
1 838
N/A
|
1 389
-24%
|
1 208
-13%
|
1 157
-4%
|
1 105
-5%
|
1 073
-3%
|
1 079
+1%
|
|
| Liabilities | ||||||||
| Accounts Payable |
126
|
132
|
150
|
113
|
120
|
119
|
121
|
|
| Accrued Liabilities |
39
|
56
|
74
|
50
|
57
|
51
|
52
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
76
|
76
|
77
|
81
|
81
|
80
|
80
|
|
| Other Current Liabilities |
512
|
66
|
64
|
91
|
70
|
61
|
53
|
|
| Total Current Liabilities |
753
|
329
|
366
|
334
|
328
|
312
|
306
|
|
| Long-Term Debt |
820
|
780
|
713
|
661
|
610
|
596
|
625
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
1
|
2
|
0
|
1
|
2
|
2
|
1
|
|
| Total Liabilities |
1 574
N/A
|
1 111
-29%
|
1 079
-3%
|
996
-8%
|
940
-6%
|
910
-3%
|
934
+3%
|
|
| Equity | ||||||||
| Common Stock |
25
|
25
|
25
|
26
|
26
|
25
|
24
|
|
| Retained Earnings |
624
|
609
|
105
|
135
|
138
|
138
|
121
|
|
| Additional Paid In Capital |
862
|
862
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
264
N/A
|
279
+6%
|
130
-53%
|
161
+24%
|
164
+2%
|
163
-1%
|
145
-11%
|
|
| Total Liabilities & Equity |
1 838
N/A
|
1 389
-24%
|
1 208
-13%
|
1 157
-4%
|
1 105
-5%
|
1 073
-3%
|
1 079
+1%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
252
|
252
|
252
|
260
|
260
|
252
|
242
|
|