Schwaelbchen Molkerei Jakob Berz AG
F:SMB
Balance Sheet
Balance Sheet Decomposition
Schwaelbchen Molkerei Jakob Berz AG
Schwaelbchen Molkerei Jakob Berz AG
Balance Sheet
Schwaelbchen Molkerei Jakob Berz AG
| Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1
|
1
|
3
|
5
|
7
|
7
|
11
|
9
|
15
|
14
|
|
| Cash Equivalents |
1
|
1
|
3
|
5
|
7
|
7
|
11
|
9
|
15
|
14
|
|
| Total Receivables |
24
|
24
|
19
|
19
|
17
|
20
|
20
|
20
|
16
|
15
|
|
| Accounts Receivables |
24
|
24
|
19
|
19
|
17
|
20
|
20
|
20
|
16
|
15
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
8
|
8
|
7
|
8
|
8
|
9
|
8
|
8
|
7
|
8
|
|
| Other Current Assets |
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
3
|
3
|
|
| Total Current Assets |
37
|
37
|
33
|
35
|
36
|
40
|
43
|
42
|
40
|
40
|
|
| PP&E Net |
21
|
20
|
19
|
20
|
21
|
21
|
20
|
22
|
22
|
21
|
|
| PP&E Gross |
0
|
0
|
19
|
0
|
0
|
0
|
20
|
22
|
22
|
21
|
|
| Accumulated Depreciation |
0
|
0
|
41
|
0
|
0
|
0
|
50
|
51
|
53
|
54
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
59
N/A
|
58
-2%
|
53
-8%
|
55
+4%
|
57
+4%
|
61
+6%
|
64
+5%
|
65
+1%
|
63
-3%
|
62
-1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
17
|
15
|
11
|
10
|
10
|
12
|
12
|
11
|
10
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
2
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
|
| Total Current Liabilities |
21
|
20
|
12
|
11
|
10
|
13
|
12
|
12
|
11
|
11
|
|
| Long-Term Debt |
6
|
6
|
5
|
5
|
6
|
5
|
5
|
3
|
4
|
4
|
|
| Minority Interest |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
12
|
12
|
13
|
15
|
14
|
15
|
16
|
17
|
16
|
17
|
|
| Total Liabilities |
39
N/A
|
39
-2%
|
31
-19%
|
31
-1%
|
31
+0%
|
33
+7%
|
34
+2%
|
32
-3%
|
32
-1%
|
33
+2%
|
|
| Equity | |||||||||||
| Common Stock |
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Retained Earnings |
18
|
18
|
20
|
22
|
25
|
26
|
29
|
30
|
29
|
28
|
|
| Treasury Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Total Equity |
20
N/A
|
19
-1%
|
22
+13%
|
24
+10%
|
26
+9%
|
28
+6%
|
30
+8%
|
32
+6%
|
31
-4%
|
29
-4%
|
|
| Total Liabilities & Equity |
59
N/A
|
58
-2%
|
53
-8%
|
55
+4%
|
57
+4%
|
61
+6%
|
64
+5%
|
65
+1%
|
63
-3%
|
62
-1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|