NORDWEST Handel AG
F:NWX
Balance Sheet
Balance Sheet Decomposition
NORDWEST Handel AG
NORDWEST Handel AG
Balance Sheet
NORDWEST Handel AG
| 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
25
|
17
|
6
|
6
|
5
|
9
|
26
|
21
|
21
|
21
|
21
|
39
|
24
|
21
|
31
|
24
|
11
|
12
|
14
|
27
|
16
|
5
|
22
|
8
|
|
| Cash Equivalents |
25
|
17
|
6
|
6
|
5
|
9
|
26
|
21
|
21
|
21
|
21
|
39
|
24
|
21
|
31
|
24
|
11
|
12
|
14
|
27
|
16
|
5
|
22
|
8
|
|
| Short-Term Investments |
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
158
|
188
|
179
|
146
|
119
|
125
|
101
|
90
|
80
|
88
|
98
|
89
|
93
|
100
|
101
|
124
|
154
|
158
|
175
|
179
|
225
|
260
|
263
|
286
|
|
| Accounts Receivables |
157
|
187
|
178
|
145
|
111
|
114
|
92
|
80
|
72
|
83
|
92
|
84
|
84
|
87
|
88
|
111
|
137
|
143
|
163
|
162
|
210
|
246
|
240
|
262
|
|
| Other Receivables |
1
|
1
|
1
|
1
|
8
|
11
|
9
|
9
|
8
|
5
|
6
|
5
|
9
|
13
|
13
|
13
|
16
|
15
|
12
|
17
|
15
|
14
|
23
|
24
|
|
| Inventory |
10
|
28
|
26
|
15
|
10
|
10
|
13
|
15
|
14
|
18
|
22
|
19
|
20
|
20
|
20
|
22
|
27
|
32
|
31
|
30
|
38
|
45
|
40
|
48
|
|
| Other Current Assets |
8
|
15
|
8
|
7
|
6
|
6
|
6
|
0
|
1
|
5
|
4
|
5
|
1
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
203
|
249
|
220
|
175
|
141
|
150
|
146
|
125
|
116
|
133
|
146
|
152
|
137
|
142
|
159
|
170
|
192
|
203
|
220
|
235
|
279
|
310
|
325
|
342
|
|
| PP&E Net |
11
|
33
|
29
|
22
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
9
|
22
|
23
|
23
|
24
|
23
|
22
|
21
|
20
|
27
|
|
| PP&E Gross |
11
|
33
|
29
|
22
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
9
|
22
|
23
|
23
|
24
|
23
|
22
|
21
|
20
|
27
|
|
| Accumulated Depreciation |
22
|
39
|
36
|
29
|
23
|
23
|
21
|
22
|
22
|
22
|
17
|
17
|
17
|
11
|
3
|
1
|
2
|
2
|
4
|
6
|
7
|
9
|
11
|
13
|
|
| Intangible Assets |
2
|
3
|
4
|
3
|
4
|
3
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
7
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
4
|
5
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
3
|
0
|
0
|
0
|
6
|
4
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
5
|
4
|
4
|
4
|
4
|
|
| Long-Term Investments |
5
|
3
|
3
|
1
|
9
|
9
|
2
|
6
|
5
|
5
|
3
|
3
|
3
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
1
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
223
N/A
|
289
+30%
|
256
-11%
|
202
-21%
|
167
-17%
|
172
+3%
|
166
-3%
|
147
-11%
|
137
-7%
|
153
+12%
|
164
+7%
|
170
+4%
|
155
-9%
|
157
+2%
|
178
+14%
|
203
+14%
|
226
+11%
|
235
+4%
|
254
+8%
|
270
+6%
|
312
+15%
|
340
+9%
|
356
+5%
|
381
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
155
|
157
|
136
|
99
|
79
|
96
|
89
|
82
|
77
|
89
|
90
|
94
|
76
|
79
|
80
|
87
|
109
|
102
|
106
|
115
|
138
|
149
|
149
|
148
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
3
|
3
|
1
|
3
|
1
|
3
|
1
|
6
|
5
|
3
|
2
|
2
|
2
|
16
|
9
|
12
|
7
|
6
|
7
|
|
| 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
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
36
|
51
|
41
|
24
|
14
|
11
|
1
|
0
|
0
|
5
|
4
|
4
|
0
|
1
|
4
|
0
|
0
|
1
|
5
|
12
|
17
|
12
|
33
|
|
| Other Current Liabilities |
2
|
23
|
6
|
3
|
10
|
7
|
7
|
7
|
4
|
7
|
9
|
10
|
6
|
5
|
11
|
23
|
25
|
36
|
31
|
42
|
44
|
52
|
66
|
64
|
|
| Total Current Liabilities |
158
|
216
|
193
|
144
|
114
|
119
|
110
|
91
|
84
|
98
|
106
|
109
|
92
|
89
|
95
|
116
|
137
|
141
|
154
|
171
|
206
|
226
|
234
|
251
|
|
| Long-Term Debt |
0
|
5
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
14
|
13
|
13
|
13
|
10
|
8
|
6
|
5
|
4
|
|
| Deferred Income Tax |
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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 |
18
|
32
|
24
|
17
|
11
|
11
|
10
|
9
|
10
|
10
|
10
|
12
|
11
|
13
|
12
|
13
|
12
|
12
|
13
|
13
|
14
|
11
|
10
|
9
|
|
| Total Liabilities |
176
N/A
|
254
+44%
|
220
-13%
|
162
-26%
|
126
-22%
|
131
+4%
|
122
-7%
|
101
-17%
|
95
-6%
|
109
+15%
|
117
+7%
|
122
+5%
|
104
-15%
|
103
-1%
|
123
+19%
|
144
+17%
|
163
+13%
|
166
+2%
|
182
+9%
|
194
+7%
|
228
+18%
|
243
+7%
|
249
+2%
|
265
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Retained Earnings |
28
|
18
|
20
|
23
|
25
|
25
|
31
|
33
|
29
|
31
|
34
|
35
|
0
|
77
|
39
|
88
|
4
|
52
|
61
|
64
|
73
|
83
|
90
|
99
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
5
|
5
|
6
|
3
|
0
|
0
|
|
| Treasury Stock |
3
|
2
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
0
|
2
|
42
|
42
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
47
N/A
|
36
-24%
|
37
+2%
|
40
+10%
|
41
+1%
|
41
+0%
|
44
+7%
|
47
+6%
|
42
-9%
|
44
+5%
|
47
+7%
|
48
+1%
|
51
+6%
|
54
+7%
|
56
+3%
|
59
+6%
|
63
+7%
|
68
+8%
|
73
+7%
|
77
+6%
|
84
+9%
|
97
+16%
|
107
+11%
|
116
+8%
|
|
| Total Liabilities & Equity |
223
N/A
|
289
+30%
|
256
-11%
|
202
-21%
|
167
-17%
|
172
+3%
|
166
-3%
|
147
-11%
|
137
-7%
|
153
+12%
|
164
+7%
|
170
+4%
|
155
-9%
|
157
+2%
|
178
+14%
|
203
+14%
|
226
+11%
|
235
+4%
|
254
+8%
|
270
+6%
|
312
+15%
|
340
+9%
|
356
+5%
|
381
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|