Han Kook Capital Co Ltd
KOSDAQ:023760
Balance Sheet
Balance Sheet Decomposition
Han Kook Capital Co Ltd
Han Kook Capital Co Ltd
Balance Sheet
Han Kook Capital Co Ltd
| Dec-2013 | 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 |
41 012
|
59 973
|
61 646
|
78 565
|
64 947
|
108 302
|
195 095
|
293 146
|
307 955
|
297 369
|
309 018
|
146 616
|
|
| Cash Equivalents |
41 012
|
59 973
|
61 646
|
78 565
|
64 947
|
108 302
|
195 095
|
293 146
|
307 955
|
297 369
|
309 018
|
146 616
|
|
| Total Receivables |
8 572
|
8 121
|
0
|
6 602
|
6 351
|
12 092
|
11 992
|
13 560
|
16 085
|
19 498
|
35 955
|
48 715
|
|
| Accounts Receivables |
5 498
|
5 229
|
0
|
5 099
|
5 774
|
9 042
|
9 866
|
11 575
|
13 748
|
16 952
|
32 895
|
44 110
|
|
| Other Receivables |
3 074
|
2 892
|
0
|
1 503
|
577
|
3 050
|
2 126
|
1 985
|
2 337
|
2 546
|
3 060
|
4 604
|
|
| Other Current Assets |
133
|
1 852
|
0
|
10 192
|
6 787
|
717
|
572
|
1 377
|
2 116
|
4 841
|
864
|
3 205
|
|
| Total Current Assets |
49 717
|
69 946
|
61 646
|
95 359
|
78 085
|
121 111
|
207 659
|
308 083
|
326 156
|
321 708
|
345 837
|
198 535
|
|
| PP&E Net |
1 146
|
881
|
764
|
2 246
|
2 679
|
2 654
|
4 404
|
11 229
|
11 226
|
8 638
|
7 044
|
5 054
|
|
| PP&E Gross |
1 146
|
881
|
0
|
2 246
|
2 679
|
2 654
|
4 404
|
11 229
|
11 226
|
8 638
|
7 044
|
5 054
|
|
| Accumulated Depreciation |
1 216
|
1 561
|
0
|
1 955
|
2 193
|
2 641
|
4 569
|
3 995
|
6 067
|
7 883
|
10 639
|
12 519
|
|
| Intangible Assets |
2 273
|
2 092
|
2 098
|
1 871
|
1 790
|
8 049
|
6 758
|
6 972
|
5 205
|
3 508
|
2 570
|
2 099
|
|
| Note Receivable |
381 956
|
1 141 783
|
463 672
|
1 257 022
|
1 350 892
|
1 675 596
|
1 919 929
|
2 197 695
|
2 696 549
|
2 841 279
|
3 233 397
|
3 713 839
|
|
| Long-Term Investments |
12 421
|
7 650
|
47 539
|
83 217
|
119 030
|
104 196
|
104 165
|
132 968
|
237 575
|
269 112
|
301 830
|
529 771
|
|
| Other Long-Term Assets |
3 793
|
2 283
|
2 136
|
27 378
|
22 080
|
14 393
|
15 866
|
19 656
|
18 904
|
9 994
|
6 325
|
8 609
|
|
| Other Assets |
713 487
|
4 362
|
790 238
|
6 215
|
7 330
|
8 233
|
4 622
|
1 351
|
3 635
|
14 089
|
3 205
|
2 392
|
|
| Total Assets |
1 164 792
N/A
|
1 228 997
+6%
|
1 368 092
+11%
|
1 473 306
+8%
|
1 581 884
+7%
|
1 934 233
+22%
|
2 263 403
+17%
|
2 677 953
+18%
|
3 299 248
+23%
|
3 468 328
+5%
|
3 900 208
+12%
|
4 460 298
+14%
|
|
| Liabilities | |||||||||||||
| Accrued Liabilities |
3 838
|
3 600
|
0
|
3 769
|
4 829
|
7 218
|
7 788
|
7 492
|
7 873
|
11 733
|
16 754
|
20 924
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
715
|
1 965
|
0
|
1 866
|
2 307
|
2 784
|
8 816
|
13 566
|
16 199
|
15 064
|
14 150
|
18 724
|
|
| Total Current Liabilities |
4 553
|
5 565
|
0
|
5 635
|
7 136
|
10 002
|
16 604
|
21 058
|
24 072
|
26 797
|
30 904
|
39 647
|
|
| Long-Term Debt |
824 437
|
866 156
|
954 729
|
1 050 474
|
1 175 782
|
1 512 421
|
1 835 146
|
2 245 155
|
2 748 004
|
2 836 271
|
3 084 615
|
3 562 456
|
|
| Other Liabilities |
185 968
|
201 161
|
222 552
|
218 922
|
198 036
|
156 121
|
128 553
|
105 020
|
122 944
|
148 611
|
172 655
|
184 510
|
|
| Total Liabilities |
1 014 958
N/A
|
1 072 881
+6%
|
1 177 281
+10%
|
1 275 030
+8%
|
1 380 953
+8%
|
1 678 543
+22%
|
1 980 304
+18%
|
2 371 233
+20%
|
2 895 020
+22%
|
3 011 680
+4%
|
3 288 174
+9%
|
3 786 613
+15%
|
|
| Equity | |||||||||||||
| Common Stock |
60 999
|
60 999
|
84 105
|
84 105
|
84 105
|
84 105
|
157 805
|
157 805
|
157 805
|
157 805
|
157 805
|
157 805
|
|
| Retained Earnings |
91 631
|
97 454
|
107 220
|
113 299
|
116 208
|
120 523
|
137 520
|
163 047
|
209 137
|
260 793
|
314 392
|
376 796
|
|
| Additional Paid In Capital |
0
|
0
|
1 770
|
1 770
|
1 770
|
1 770
|
596
|
596
|
641
|
596
|
596
|
596
|
|
| Unrealized Security Profit/Loss |
815
|
356
|
0
|
893
|
830
|
8 695
|
9 040
|
10 083
|
9 367
|
9 854
|
7 453
|
7 453
|
|
| Treasury Stock |
1 982
|
1 982
|
0
|
1 982
|
1 982
|
1 982
|
1 982
|
1 982
|
1 769
|
1 690
|
1 662
|
1 589
|
|
| Other Equity |
0
|
0
|
2 284
|
192
|
0
|
59 969
|
1 800
|
2 662
|
47 782
|
48 999
|
148 357
|
147 532
|
|
| Total Equity |
149 833
N/A
|
156 116
+4%
|
190 811
+22%
|
198 276
+4%
|
200 931
+1%
|
255 690
+27%
|
283 099
+11%
|
306 720
+8%
|
404 229
+32%
|
456 648
+13%
|
612 034
+34%
|
673 685
+10%
|
|
| Total Liabilities & Equity |
1 164 792
N/A
|
1 228 997
+6%
|
1 368 092
+11%
|
1 473 306
+8%
|
1 581 884
+7%
|
1 934 233
+22%
|
2 263 403
+17%
|
2 677 953
+18%
|
3 299 248
+23%
|
3 468 328
+5%
|
3 900 208
+12%
|
4 460 298
+14%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
133
|
133
|
185
|
185
|
185
|
185
|
312
|
312
|
312
|
313
|
313
|
313
|
|