Rebosis Property Fund Ltd
JSE:REB
Balance Sheet
Balance Sheet Decomposition
Rebosis Property Fund Ltd
Rebosis Property Fund Ltd
Balance Sheet
Rebosis Property Fund Ltd
| Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
17
|
40
|
49
|
175
|
229
|
105
|
180
|
72
|
59
|
126
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
59
|
126
|
|
| Cash Equivalents |
17
|
40
|
49
|
175
|
229
|
105
|
180
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
286
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
17
|
55
|
88
|
159
|
306
|
376
|
422
|
216
|
248
|
180
|
|
| Accounts Receivables |
12
|
30
|
25
|
55
|
166
|
376
|
229
|
167
|
191
|
127
|
|
| Other Receivables |
5
|
25
|
63
|
104
|
140
|
0
|
194
|
49
|
57
|
53
|
|
| Other Current Assets |
1
|
0
|
1
|
3
|
1 183
|
49
|
29
|
4
|
14
|
10
|
|
| Total Current Assets |
35
|
95
|
138
|
337
|
1 718
|
816
|
631
|
292
|
321
|
316
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
1
|
6
|
9
|
6
|
12
|
51
|
|
| PP&E Gross |
0
|
0
|
1
|
1
|
1
|
0
|
9
|
6
|
12
|
51
|
|
| Accumulated Depreciation |
0
|
1
|
1
|
1
|
2
|
0
|
8
|
11
|
16
|
19
|
|
| Intangible Assets |
0
|
0
|
150
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
96
|
96
|
96
|
332
|
316
|
676
|
499
|
312
|
239
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
71
|
1 427
|
0
|
0
|
0
|
|
| Long-Term Investments |
4 540
|
5 284
|
7 468
|
14 573
|
16 996
|
19 653
|
17 675
|
11 695
|
12 010
|
7 126
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
71
|
1 423
|
1 413
|
1 600
|
1 150
|
6 019
|
|
| Other Assets |
96
|
96
|
96
|
332
|
316
|
676
|
499
|
312
|
239
|
0
|
|
| Total Assets |
4 671
N/A
|
5 475
+17%
|
7 852
+43%
|
15 243
+94%
|
19 102
+25%
|
22 646
+19%
|
21 655
-4%
|
13 906
-36%
|
13 731
-1%
|
13 512
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
0
|
0
|
0
|
191
|
244
|
294
|
225
|
89
|
127
|
123
|
|
| Accrued Liabilities |
9
|
12
|
29
|
0
|
0
|
0
|
72
|
65
|
105
|
100
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
|
| Current Portion of Long-Term Debt |
0
|
872
|
643
|
1 894
|
1 223
|
5 208
|
5 982
|
10 255
|
9 735
|
9 793
|
|
| Other Current Liabilities |
130
|
185
|
232
|
8
|
1
|
2
|
120
|
126
|
184
|
301
|
|
| Total Current Liabilities |
139
|
1 069
|
904
|
2 093
|
1 469
|
5 504
|
6 399
|
10 535
|
10 151
|
10 324
|
|
| Long-Term Debt |
3 488
|
3 016
|
5 107
|
5 371
|
8 052
|
5 335
|
4 899
|
0
|
0
|
0
|
|
| Deferred Income Tax |
242
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
1 577
|
1 766
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
55
|
7
|
8
|
1
|
118
|
91
|
27
|
0
|
100
|
0
|
|
| Total Liabilities |
3 925
N/A
|
4 092
+4%
|
6 020
+47%
|
9 043
+50%
|
11 406
+26%
|
10 931
-4%
|
11 325
+4%
|
10 535
-7%
|
10 251
-3%
|
10 324
+1%
|
|
| Equity | |||||||||||
| Common Stock |
550
|
910
|
1 054
|
5 220
|
5 590
|
8 465
|
9 015
|
9 015
|
9 015
|
9 015
|
|
| Retained Earnings |
196
|
472
|
779
|
870
|
2 180
|
3 251
|
1 314
|
5 645
|
5 536
|
5 827
|
|
| Other Equity |
0
|
0
|
0
|
110
|
74
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
746
N/A
|
1 383
+85%
|
1 833
+33%
|
6 200
+238%
|
7 696
+24%
|
11 716
+52%
|
10 329
-12%
|
3 371
-67%
|
3 479
+3%
|
3 188
-8%
|
|
| Total Liabilities & Equity |
4 671
N/A
|
5 475
+17%
|
7 852
+43%
|
15 243
+94%
|
19 102
+25%
|
22 646
+19%
|
21 655
-4%
|
13 906
-36%
|
13 731
-1%
|
13 512
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
250
|
349
|
388
|
495
|
532
|
703
|
760
|
760
|
760
|
760
|
|