Tallinna Kaubamaja Grupp AS
F:UE8
Balance Sheet
Balance Sheet Decomposition
Tallinna Kaubamaja Grupp AS
Tallinna Kaubamaja Grupp AS
Balance Sheet
Tallinna Kaubamaja Grupp AS
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
2
|
5
|
5
|
1
|
24
|
18
|
7
|
14
|
16
|
12
|
14
|
15
|
25
|
14
|
32
|
34
|
37
|
41
|
33
|
30
|
22
|
42
|
45
|
30
|
|
| Cash |
2
|
5
|
5
|
1
|
24
|
18
|
7
|
14
|
16
|
12
|
14
|
15
|
25
|
14
|
32
|
34
|
37
|
41
|
33
|
30
|
22
|
42
|
45
|
30
|
|
| Total Receivables |
1
|
1
|
1
|
3
|
6
|
7
|
11
|
10
|
12
|
19
|
17
|
13
|
16
|
18
|
11
|
12
|
13
|
14
|
14
|
18
|
20
|
23
|
26
|
24
|
|
| Accounts Receivables |
1
|
1
|
1
|
2
|
3
|
3
|
6
|
5
|
6
|
9
|
7
|
9
|
8
|
8
|
9
|
10
|
10
|
11
|
12
|
14
|
17
|
20
|
22
|
24
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
3
|
3
|
5
|
5
|
6
|
11
|
10
|
4
|
8
|
10
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
0
|
|
| Inventory |
10
|
11
|
14
|
19
|
20
|
33
|
50
|
39
|
39
|
42
|
48
|
52
|
57
|
61
|
70
|
76
|
78
|
78
|
77
|
68
|
89
|
98
|
97
|
101
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
2
|
2
|
4
|
2
|
2
|
1
|
2
|
3
|
2
|
2
|
4
|
4
|
3
|
3
|
2
|
3
|
7
|
3
|
5
|
0
|
|
| Total Current Assets |
14
|
17
|
22
|
23
|
51
|
59
|
71
|
65
|
68
|
74
|
80
|
83
|
99
|
95
|
118
|
126
|
132
|
136
|
126
|
119
|
139
|
166
|
173
|
154
|
|
| PP&E Net |
35
|
34
|
43
|
81
|
107
|
147
|
192
|
172
|
176
|
172
|
190
|
229
|
228
|
197
|
212
|
214
|
213
|
319
|
389
|
431
|
421
|
433
|
425
|
439
|
|
| PP&E Gross |
35
|
34
|
43
|
81
|
107
|
147
|
192
|
172
|
176
|
172
|
190
|
229
|
228
|
197
|
212
|
214
|
213
|
319
|
389
|
431
|
421
|
433
|
425
|
0
|
|
| Accumulated Depreciation |
13
|
16
|
13
|
15
|
20
|
23
|
41
|
63
|
55
|
63
|
67
|
57
|
63
|
70
|
66
|
73
|
67
|
90
|
107
|
129
|
161
|
183
|
222
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
5
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
5
|
6
|
7
|
26
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
5
|
3
|
3
|
3
|
17
|
17
|
17
|
19
|
19
|
0
|
|
| Note Receivable |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
5
|
5
|
5
|
5
|
5
|
47
|
50
|
52
|
62
|
62
|
62
|
64
|
65
|
67
|
83
|
78
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
5
|
5
|
3
|
3
|
3
|
17
|
17
|
17
|
19
|
19
|
0
|
|
| Total Assets |
50
N/A
|
52
+4%
|
66
+28%
|
109
+64%
|
162
+49%
|
213
+31%
|
277
+30%
|
254
-8%
|
260
+2%
|
263
+1%
|
288
+10%
|
328
+14%
|
343
+5%
|
348
+1%
|
389
+12%
|
397
+2%
|
411
+3%
|
522
+27%
|
597
+14%
|
635
+6%
|
647
+2%
|
692
+7%
|
707
+2%
|
698
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
10
|
11
|
12
|
22
|
27
|
39
|
51
|
46
|
40
|
46
|
54
|
56
|
58
|
62
|
68
|
66
|
71
|
70
|
79
|
83
|
83
|
196
|
189
|
105
|
|
| Accrued Liabilities |
1
|
1
|
1
|
2
|
5
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
10
|
10
|
11
|
13
|
12
|
0
|
|
| Short-Term Debt |
2
|
2
|
1
|
3
|
13
|
0
|
0
|
0
|
0
|
1
|
17
|
14
|
0
|
0
|
3
|
8
|
7
|
17
|
13
|
7
|
15
|
7
|
5
|
4
|
|
| Current Portion of Long-Term Debt |
3
|
1
|
1
|
2
|
2
|
8
|
20
|
16
|
18
|
11
|
0
|
0
|
20
|
33
|
24
|
47
|
19
|
29
|
37
|
33
|
82
|
41
|
40
|
59
|
|
| Other Current Liabilities |
1
|
2
|
3
|
3
|
5
|
11
|
10
|
8
|
10
|
6
|
7
|
8
|
9
|
10
|
10
|
13
|
12
|
12
|
14
|
18
|
17
|
20
|
21
|
0
|
|
| Total Current Liabilities |
16
|
16
|
18
|
32
|
52
|
58
|
82
|
70
|
68
|
67
|
81
|
82
|
91
|
110
|
111
|
140
|
117
|
136
|
152
|
152
|
209
|
163
|
155
|
168
|
|
| Long-Term Debt |
9
|
8
|
7
|
14
|
31
|
33
|
78
|
81
|
64
|
56
|
60
|
77
|
78
|
57
|
74
|
49
|
68
|
158
|
217
|
239
|
191
|
259
|
280
|
257
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
4
|
5
|
5
|
8
|
7
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
|
| Total Liabilities |
26
N/A
|
24
-7%
|
25
+4%
|
45
+83%
|
83
+82%
|
92
+11%
|
160
+74%
|
151
-5%
|
131
-13%
|
123
-6%
|
142
+15%
|
160
+13%
|
169
+6%
|
168
0%
|
185
+10%
|
189
+3%
|
185
-2%
|
300
+62%
|
374
+25%
|
395
+6%
|
405
+2%
|
428
+6%
|
445
+4%
|
434
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4
|
4
|
4
|
4
|
26
|
26
|
26
|
26
|
26
|
24
|
24
|
24
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|
| Retained Earnings |
10
|
14
|
20
|
27
|
22
|
47
|
48
|
35
|
50
|
63
|
71
|
75
|
91
|
98
|
104
|
110
|
114
|
112
|
104
|
114
|
118
|
131
|
133
|
127
|
|
| Unrealized Security Profit/Loss |
10
|
10
|
17
|
32
|
31
|
49
|
44
|
43
|
53
|
52
|
51
|
69
|
67
|
66
|
84
|
82
|
96
|
93
|
103
|
110
|
107
|
117
|
112
|
121
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
24
N/A
|
28
+16%
|
41
+49%
|
63
+53%
|
80
+26%
|
121
+52%
|
117
-3%
|
103
-12%
|
129
+25%
|
140
+8%
|
146
+5%
|
168
+15%
|
174
+4%
|
180
+3%
|
204
+13%
|
208
+2%
|
226
+8%
|
222
-2%
|
223
+0%
|
240
+8%
|
242
+1%
|
263
+9%
|
262
-1%
|
264
+1%
|
|
| Total Liabilities & Equity |
50
N/A
|
52
+4%
|
66
+28%
|
109
+64%
|
162
+49%
|
213
+31%
|
277
+30%
|
254
-8%
|
260
+2%
|
263
+1%
|
288
+10%
|
328
+14%
|
343
+5%
|
348
+1%
|
389
+12%
|
397
+2%
|
411
+3%
|
522
+27%
|
597
+14%
|
635
+6%
|
647
+2%
|
692
+7%
|
707
+2%
|
698
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
41
|
|