Olgerdin Egill Skallagrims hf
ICEX:OLGERD
Balance Sheet
Balance Sheet Decomposition
Olgerdin Egill Skallagrims hf
Olgerdin Egill Skallagrims hf
Balance Sheet
Olgerdin Egill Skallagrims hf
| Feb-2019 | Feb-2020 | Feb-2021 | Feb-2022 | Feb-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
183
|
180
|
691
|
659
|
1 172
|
1 524
|
1 273
|
|
| Cash Equivalents |
183
|
180
|
691
|
659
|
1 172
|
1 524
|
1 273
|
|
| Total Receivables |
2 369
|
1 987
|
1 971
|
2 289
|
2 758
|
3 318
|
3 494
|
|
| Accounts Receivables |
2 043
|
1 918
|
1 832
|
2 257
|
2 743
|
3 227
|
3 450
|
|
| Other Receivables |
327
|
70
|
139
|
32
|
15
|
91
|
44
|
|
| Inventory |
1 534
|
1 753
|
1 729
|
2 365
|
2 718
|
3 419
|
3 600
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
4 087
|
3 921
|
4 391
|
5 313
|
6 648
|
8 261
|
8 367
|
|
| PP&E Net |
8 185
|
8 248
|
8 311
|
9 677
|
10 156
|
14 227
|
16 143
|
|
| PP&E Gross |
0
|
0
|
8 311
|
9 677
|
10 156
|
14 227
|
16 143
|
|
| Accumulated Depreciation |
0
|
0
|
4 966
|
5 548
|
6 388
|
7 335
|
8 384
|
|
| Intangible Assets |
6 849
|
6 849
|
6 849
|
7 341
|
7 359
|
7 359
|
7 362
|
|
| Note Receivable |
68
|
36
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
978
|
1 110
|
1 088
|
1 223
|
1 514
|
819
|
1 311
|
|
| Other Long-Term Assets |
323
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
20 490
N/A
|
20 162
-2%
|
20 638
+2%
|
23 554
+14%
|
25 676
+9%
|
30 665
+19%
|
33 184
+8%
|
|
| Liabilities | ||||||||
| Accounts Payable |
1 435
|
1 478
|
1 863
|
2 306
|
2 492
|
2 822
|
2 445
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
682
|
|
| Short-Term Debt |
231
|
55
|
0
|
208
|
0
|
2 150
|
3 033
|
|
| Current Portion of Long-Term Debt |
483
|
1 004
|
451
|
471
|
439
|
567
|
367
|
|
| Other Current Liabilities |
1 526
|
1 426
|
1 821
|
2 862
|
2 539
|
2 948
|
2 191
|
|
| Total Current Liabilities |
3 675
|
3 964
|
4 136
|
5 847
|
5 470
|
8 487
|
8 718
|
|
| Long-Term Debt |
9 924
|
9 015
|
8 753
|
8 346
|
8 056
|
4 562
|
5 319
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
2 771
|
|
| Minority Interest |
5
|
0
|
0
|
0
|
0
|
1 616
|
1 754
|
|
| Other Liabilities |
2 037
|
1 775
|
1 815
|
1 942
|
2 068
|
2 569
|
0
|
|
| Total Liabilities |
15 641
N/A
|
14 755
-6%
|
14 704
0%
|
16 135
+10%
|
15 595
-3%
|
17 235
+11%
|
18 562
+8%
|
|
| Equity | ||||||||
| Common Stock |
2 807
|
2 797
|
2 807
|
2 807
|
2 807
|
2 807
|
2 843
|
|
| Retained Earnings |
0
|
0
|
0
|
0
|
0
|
0
|
6 344
|
|
| Additional Paid In Capital |
1 114
|
1 085
|
1 105
|
1 105
|
1 103
|
1 103
|
1 292
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
4 142
|
|
| Other Equity |
928
|
1 526
|
2 022
|
3 507
|
6 172
|
9 522
|
0
|
|
| Total Equity |
4 849
N/A
|
5 408
+12%
|
5 934
+10%
|
7 419
+25%
|
10 081
+36%
|
13 431
+33%
|
14 622
+9%
|
|
| Total Liabilities & Equity |
20 490
N/A
|
20 162
-2%
|
20 638
+2%
|
23 554
+14%
|
25 676
+9%
|
30 665
+19%
|
33 184
+8%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
2 807
|
2 807
|
2 807
|
2 807
|
2 807
|
2 807
|
2 843
|
|