Deneb Investments Ltd
JSE:DNB
Balance Sheet
Balance Sheet Decomposition
Deneb Investments Ltd
Deneb Investments Ltd
Balance Sheet
Deneb Investments Ltd
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
1
|
4
|
0
|
29
|
71
|
42
|
14
|
40
|
72
|
73
|
98
|
153
|
104
|
|
| Cash Equivalents |
1
|
4
|
0
|
29
|
71
|
42
|
14
|
40
|
72
|
73
|
98
|
153
|
104
|
|
| Total Receivables |
367
|
506
|
619
|
738
|
701
|
743
|
596
|
481
|
448
|
570
|
547
|
510
|
553
|
|
| Accounts Receivables |
304
|
402
|
498
|
654
|
700
|
608
|
472
|
327
|
357
|
563
|
450
|
451
|
502
|
|
| Other Receivables |
63
|
104
|
121
|
83
|
1
|
135
|
123
|
154
|
91
|
6
|
97
|
58
|
52
|
|
| Inventory |
490
|
537
|
610
|
684
|
707
|
681
|
617
|
524
|
431
|
596
|
645
|
582
|
674
|
|
| Other Current Assets |
15
|
77
|
58
|
2
|
2
|
47
|
438
|
150
|
28
|
0
|
29
|
38
|
42
|
|
| Total Current Assets |
873
|
1 123
|
1 310
|
1 453
|
1 481
|
1 513
|
1 664
|
1 194
|
979
|
1 240
|
1 319
|
1 283
|
1 373
|
|
| PP&E Net |
646
|
622
|
596
|
747
|
771
|
813
|
710
|
784
|
687
|
722
|
931
|
952
|
915
|
|
| PP&E Gross |
646
|
622
|
596
|
0
|
0
|
813
|
710
|
784
|
687
|
0
|
931
|
952
|
915
|
|
| Accumulated Depreciation |
318
|
336
|
0
|
0
|
0
|
366
|
266
|
296
|
322
|
0
|
362
|
407
|
454
|
|
| Intangible Assets |
7
|
9
|
24
|
22
|
48
|
76
|
60
|
27
|
30
|
27
|
21
|
20
|
37
|
|
| Goodwill |
0
|
14
|
17
|
15
|
24
|
31
|
31
|
23
|
23
|
23
|
22
|
22
|
26
|
|
| Note Receivable |
100
|
127
|
182
|
0
|
88
|
57
|
27
|
23
|
14
|
8
|
5
|
3
|
3
|
|
| Long-Term Investments |
578
|
713
|
770
|
741
|
762
|
912
|
1 060
|
1 091
|
1 183
|
1 130
|
1 070
|
1 047
|
990
|
|
| Other Long-Term Assets |
158
|
59
|
134
|
113
|
86
|
162
|
117
|
163
|
256
|
183
|
248
|
229
|
201
|
|
| Other Assets |
0
|
14
|
17
|
15
|
24
|
31
|
31
|
23
|
23
|
23
|
22
|
22
|
26
|
|
| Total Assets |
2 362
N/A
|
2 667
+13%
|
3 034
+14%
|
3 165
+4%
|
3 260
+3%
|
3 564
+9%
|
3 670
+3%
|
3 306
-10%
|
3 172
-4%
|
3 332
+5%
|
3 615
+9%
|
3 556
-2%
|
3 545
0%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
242
|
263
|
301
|
0
|
499
|
544
|
406
|
385
|
355
|
587
|
353
|
322
|
364
|
|
| Accrued Liabilities |
151
|
198
|
175
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
97
|
85
|
90
|
|
| Short-Term Debt |
464
|
538
|
530
|
548
|
78
|
144
|
324
|
109
|
30
|
14
|
67
|
63
|
65
|
|
| Current Portion of Long-Term Debt |
0
|
3
|
45
|
39
|
53
|
170
|
173
|
472
|
138
|
234
|
86
|
79
|
650
|
|
| Other Current Liabilities |
1
|
27
|
5
|
18
|
16
|
74
|
213
|
175
|
106
|
27
|
126
|
101
|
113
|
|
| Total Current Liabilities |
858
|
1 029
|
1 056
|
1 101
|
654
|
940
|
1 124
|
1 149
|
637
|
871
|
729
|
649
|
1 281
|
|
| Long-Term Debt |
1
|
17
|
3
|
4
|
707
|
689
|
728
|
524
|
756
|
615
|
924
|
867
|
142
|
|
| Deferred Income Tax |
8
|
6
|
3
|
5
|
12
|
15
|
14
|
5
|
5
|
11
|
17
|
26
|
30
|
|
| Minority Interest |
0
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Other Liabilities |
85
|
127
|
104
|
197
|
225
|
246
|
181
|
164
|
198
|
156
|
164
|
159
|
171
|
|
| Total Liabilities |
951
N/A
|
1 179
+24%
|
1 163
-1%
|
1 308
+12%
|
1 597
+22%
|
1 891
+18%
|
2 047
+8%
|
1 842
-10%
|
1 594
-13%
|
1 653
+4%
|
1 834
+11%
|
1 701
-7%
|
1 625
-4%
|
|
| Equity | ||||||||||||||
| Common Stock |
305
|
1 496
|
1 717
|
1 717
|
1 450
|
1 452
|
1 456
|
1 458
|
1 459
|
1 462
|
1 465
|
1 420
|
1 384
|
|
| Retained Earnings |
1 106
|
330
|
95
|
140
|
213
|
46
|
123
|
280
|
169
|
217
|
24
|
127
|
222
|
|
| Unrealized Security Profit/Loss |
0
|
337
|
0
|
0
|
0
|
289
|
310
|
301
|
307
|
0
|
306
|
320
|
326
|
|
| Other Equity |
0
|
16
|
0
|
0
|
0
|
23
|
20
|
15
|
19
|
0
|
14
|
12
|
12
|
|
| Total Equity |
1 411
N/A
|
1 488
+5%
|
1 871
+26%
|
1 857
-1%
|
1 663
-10%
|
1 673
+1%
|
1 623
-3%
|
1 464
-10%
|
1 578
+8%
|
1 679
+6%
|
1 782
+6%
|
1 856
+4%
|
1 920
+3%
|
|
| Total Liabilities & Equity |
2 362
N/A
|
2 667
+13%
|
3 034
+14%
|
3 165
+4%
|
3 260
+3%
|
3 564
+9%
|
3 670
+3%
|
3 306
-10%
|
3 172
-4%
|
3 332
+5%
|
3 615
+9%
|
3 556
-2%
|
3 545
0%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
540
|
540
|
561
|
561
|
429
|
431
|
434
|
435
|
435
|
436
|
438
|
438
|
442
|
|