Joong Ang Enervis Co Ltd
KOSDAQ:000440
Balance Sheet
Balance Sheet Decomposition
Joong Ang Enervis Co Ltd
Joong Ang Enervis Co Ltd
Balance Sheet
Joong Ang Enervis Co Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
822
|
645
|
2 313
|
109
|
77
|
165
|
6 186
|
216
|
33
|
36
|
21
|
|
| Cash Equivalents |
822
|
645
|
2 313
|
109
|
77
|
165
|
6 186
|
216
|
33
|
36
|
21
|
|
| Short-Term Investments |
0
|
453
|
48
|
48
|
48
|
0
|
13 012
|
11 183
|
7 634
|
10 613
|
7 217
|
|
| Total Receivables |
7 196
|
7 319
|
7 173
|
3 178
|
2 938
|
2 445
|
1 848
|
2 292
|
2 412
|
1 560
|
1 393
|
|
| Accounts Receivables |
6 947
|
6 877
|
6 984
|
2 899
|
2 650
|
2 186
|
1 589
|
2 009
|
2 226
|
1 185
|
1 179
|
|
| Other Receivables |
249
|
442
|
189
|
279
|
288
|
259
|
259
|
283
|
186
|
376
|
214
|
|
| Inventory |
3 884
|
4 570
|
5 016
|
1 588
|
934
|
1 958
|
1 384
|
1 681
|
1 874
|
1 740
|
1 903
|
|
| Other Current Assets |
1 820
|
398
|
358
|
176
|
176
|
108
|
183
|
320
|
132
|
140
|
222
|
|
| Total Current Assets |
13 722
|
13 385
|
14 909
|
5 100
|
4 174
|
4 676
|
22 614
|
15 692
|
12 085
|
14 090
|
10 756
|
|
| PP&E Net |
48 504
|
53 919
|
52 686
|
45 745
|
44 980
|
47 062
|
45 261
|
45 178
|
44 199
|
32 344
|
31 592
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32 344
|
31 592
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 708
|
12 562
|
|
| Intangible Assets |
2 357
|
2 315
|
2 171
|
2 078
|
2 065
|
2 059
|
2 043
|
2 033
|
2 110
|
1 977
|
1 975
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
324
|
157
|
|
| Long-Term Investments |
8 670
|
6 765
|
6 752
|
6 713
|
6 728
|
6 554
|
211
|
211
|
3 207
|
11 087
|
10 970
|
|
| Other Long-Term Assets |
592
|
987
|
1 018
|
858
|
797
|
1 224
|
1 198
|
1 351
|
1 821
|
1 712
|
3 025
|
|
| Total Assets |
73 845
N/A
|
77 371
+5%
|
77 535
+0%
|
60 494
-22%
|
58 744
-3%
|
61 575
+5%
|
71 326
+16%
|
64 464
-10%
|
63 422
-2%
|
61 533
-3%
|
58 476
-5%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
2 179
|
3 139
|
3 757
|
731
|
297
|
195
|
13
|
185
|
473
|
165
|
109
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
581
|
817
|
792
|
573
|
444
|
|
| Short-Term Debt |
14 678
|
14 238
|
14 258
|
9 700
|
10 263
|
10 861
|
0
|
0
|
0
|
0
|
494
|
|
| Current Portion of Long-Term Debt |
275
|
231
|
158
|
1 784
|
18
|
5
|
618
|
594
|
634
|
677
|
679
|
|
| Other Current Liabilities |
2 251
|
3 562
|
3 717
|
2 931
|
2 814
|
3 290
|
5 604
|
1 886
|
515
|
601
|
619
|
|
| Total Current Liabilities |
19 382
|
21 170
|
21 890
|
15 145
|
13 392
|
14 350
|
6 816
|
3 483
|
2 415
|
2 015
|
2 346
|
|
| Long-Term Debt |
4 092
|
5 045
|
4 585
|
23
|
5
|
2 102
|
1 080
|
1 153
|
519
|
710
|
31
|
|
| Minority Interest |
4 307
|
4 478
|
4 668
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
588
|
457
|
276
|
132
|
84
|
0
|
1 823
|
172
|
1 669
|
1 779
|
1 539
|
|
| Total Liabilities |
28 369
N/A
|
31 150
+10%
|
31 418
+1%
|
15 299
-51%
|
13 480
-12%
|
16 451
+22%
|
9 719
-41%
|
4 807
-51%
|
4 602
-4%
|
4 504
-2%
|
3 916
-13%
|
|
| Equity | ||||||||||||
| Common Stock |
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
3 114
|
|
| Retained Earnings |
21 562
|
22 307
|
22 609
|
21 686
|
21 723
|
21 574
|
39 993
|
38 086
|
37 248
|
35 457
|
32 988
|
|
| Additional Paid In Capital |
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
27 719
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
7 324
|
9 219
|
9 260
|
9 260
|
9 260
|
9 260
|
|
| Other Equity |
6 918
|
6 918
|
7 324
|
7 324
|
7 291
|
42
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
45 476
N/A
|
46 221
+2%
|
46 117
0%
|
45 194
-2%
|
45 264
+0%
|
45 124
0%
|
61 607
+37%
|
59 658
-3%
|
58 820
-1%
|
57 029
-3%
|
54 560
-4%
|
|
| Total Liabilities & Equity |
73 845
N/A
|
77 371
+5%
|
77 535
+0%
|
60 494
-22%
|
58 744
-3%
|
61 575
+5%
|
71 326
+16%
|
64 464
-10%
|
63 422
-2%
|
61 533
-3%
|
58 476
-5%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
|