Joongang DNM Co Ltd
KOSDAQ:051980
Balance Sheet
Balance Sheet Decomposition
Joongang DNM Co Ltd
Joongang DNM Co Ltd
Balance Sheet
Joongang DNM Co Ltd
| Dec-1999 | Dec-2000 | Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
390
|
625
|
1 537
|
3 833
|
507
|
113
|
10 621
|
14 139
|
19 270
|
23 596
|
13 325
|
7 031
|
1 019
|
4 894
|
4 584
|
5 969
|
10 300
|
4 600
|
567
|
1 616
|
1 915
|
37 082
|
13 328
|
2 194
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
390
|
625
|
1 537
|
3 833
|
507
|
113
|
10 621
|
14 139
|
19 270
|
23 596
|
13 325
|
7 031
|
1 019
|
4 893
|
4 583
|
5 968
|
10 300
|
4 599
|
567
|
1 616
|
1 915
|
37 082
|
13 328
|
2 194
|
|
| Short-Term Investments |
150
|
1 985
|
3 076
|
735
|
274
|
614
|
155
|
2 100
|
12 000
|
21
|
1 500
|
3 023
|
23
|
164
|
409
|
212
|
127
|
1 702
|
2 120
|
339
|
13 195
|
2 722
|
1 505
|
515
|
|
| Total Receivables |
982
|
2 222
|
5 251
|
4 010
|
2 950
|
6 995
|
6 539
|
2 462
|
8 752
|
2 446
|
6 000
|
1 592
|
29 663
|
19 411
|
21 653
|
4 368
|
4 662
|
2 244
|
7 247
|
3 460
|
2 833
|
3 201
|
4 682
|
8 343
|
|
| Accounts Receivables |
859
|
2 220
|
4 935
|
3 367
|
1 264
|
6 975
|
6 252
|
2 044
|
8 458
|
2 146
|
5 438
|
1 265
|
26 195
|
18 196
|
20 534
|
3 356
|
4 659
|
2 115
|
7 199
|
3 454
|
2 592
|
3 083
|
4 363
|
6 934
|
|
| Other Receivables |
123
|
2
|
316
|
643
|
1 686
|
20
|
287
|
418
|
294
|
300
|
562
|
327
|
3 468
|
1 215
|
1 119
|
1 012
|
3
|
129
|
48
|
6
|
241
|
118
|
319
|
1 409
|
|
| Inventory |
454
|
633
|
2 756
|
1 774
|
1 284
|
3 419
|
3 681
|
2 973
|
5 319
|
5 997
|
7 562
|
4 758
|
11 343
|
13 739
|
7 457
|
5 436
|
4 401
|
131
|
2 949
|
4 614
|
3 880
|
2 202
|
5 283
|
5 801
|
|
| Other Current Assets |
0
|
45
|
588
|
1 303
|
108
|
25
|
248
|
552
|
1 294
|
789
|
727
|
112
|
190
|
190
|
128
|
504
|
3
|
2 515
|
35
|
572
|
472
|
94
|
263
|
268
|
|
| Total Current Assets |
1 976
|
5 510
|
13 208
|
11 655
|
5 123
|
11 166
|
21 244
|
22 225
|
46 636
|
32 849
|
29 114
|
16 515
|
42 237
|
38 398
|
34 231
|
16 490
|
19 493
|
11 193
|
12 919
|
10 601
|
22 295
|
45 301
|
25 061
|
17 122
|
|
| PP&E Net |
67
|
985
|
1 096
|
1 006
|
234
|
1 834
|
2 206
|
13 185
|
12 639
|
13 263
|
13 896
|
10 937
|
10 723
|
4 267
|
3 916
|
3 538
|
3 395
|
772
|
9 503
|
9 856
|
11 265
|
9 626
|
7 659
|
6 670
|
|
| PP&E Gross |
67
|
985
|
1 096
|
1 006
|
234
|
1 834
|
2 206
|
13 185
|
12 639
|
13 263
|
13 896
|
10 937
|
10 723
|
4 267
|
3 916
|
3 538
|
0
|
772
|
0
|
0
|
11 265
|
9 626
|
7 659
|
6 670
|
|
| Accumulated Depreciation |
22
|
126
|
342
|
539
|
383
|
1 358
|
2 115
|
2 739
|
3 704
|
4 003
|
4 914
|
4 955
|
5 272
|
4 857
|
4 700
|
5 079
|
0
|
245
|
0
|
0
|
1 666
|
4 983
|
9 149
|
9 176
|
|
| Intangible Assets |
175
|
502
|
1 288
|
1 222
|
765
|
3 074
|
2 601
|
502
|
88
|
80
|
1 040
|
6 234
|
7 966
|
16 348
|
14 146
|
12 698
|
1 867
|
8
|
657
|
577
|
84
|
35
|
1 599
|
609
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
0
|
2 781
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
265
|
46
|
70
|
144
|
229
|
4 066
|
319
|
501
|
216
|
243
|
206
|
188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
60
|
208
|
413
|
6 645
|
2 966
|
624
|
129
|
925
|
3 824
|
4 237
|
3 037
|
4 059
|
6 770
|
5 642
|
5 241
|
5 114
|
4 052
|
6 423
|
1 140
|
1 210
|
1 174
|
50
|
13 975
|
9 457
|
|
| Other Long-Term Assets |
506
|
461
|
1 764
|
1 318
|
1 738
|
1 385
|
1 413
|
2 863
|
3 440
|
4 599
|
5 681
|
15 236
|
3 220
|
4 099
|
3 290
|
1 695
|
0
|
995
|
0
|
0
|
0
|
634
|
651
|
993
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
0
|
2 781
|
0
|
|
| Total Assets |
2 783
N/A
|
7 666
+175%
|
17 769
+132%
|
21 846
+23%
|
11 091
-49%
|
18 129
+63%
|
27 662
+53%
|
39 845
+44%
|
66 856
+68%
|
59 093
-12%
|
53 088
-10%
|
53 482
+1%
|
71 132
+33%
|
68 997
-3%
|
61 029
-12%
|
39 723
-35%
|
28 808
-27%
|
19 390
-33%
|
24 219
+25%
|
22 243
-8%
|
34 960
+57%
|
55 646
+59%
|
51 726
-7%
|
34 851
-33%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
336
|
583
|
1 366
|
1 005
|
236
|
2 856
|
910
|
467
|
2 784
|
772
|
2 413
|
881
|
19 035
|
3 498
|
7 780
|
1 761
|
3 837
|
79
|
362
|
967
|
778
|
1 416
|
5 193
|
2 455
|
|
| Accrued Liabilities |
75
|
83
|
114
|
389
|
205
|
78
|
92
|
156
|
1 068
|
131
|
341
|
414
|
398
|
491
|
298
|
374
|
0
|
51
|
0
|
0
|
638
|
517
|
505
|
296
|
|
| Short-Term Debt |
700
|
860
|
260
|
0
|
0
|
1 500
|
1 000
|
4 000
|
2 000
|
0
|
0
|
6 152
|
5 152
|
10 687
|
4 632
|
1 571
|
11 127
|
3 551
|
8 630
|
4 490
|
7 385
|
22 023
|
2 685
|
2 130
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
11
|
54
|
49
|
0
|
0
|
1 013
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
244
|
385
|
2 301
|
|
| Other Current Liabilities |
420
|
468
|
618
|
863
|
513
|
811
|
1 210
|
1 865
|
5 591
|
778
|
733
|
905
|
5 507
|
2 392
|
1 922
|
705
|
1 080
|
3 341
|
776
|
1 159
|
633
|
5 452
|
3 766
|
4 068
|
|
| Total Current Liabilities |
1 533
|
1 994
|
2 369
|
2 311
|
1 004
|
5 245
|
3 213
|
7 501
|
11 443
|
1 681
|
3 487
|
8 352
|
30 092
|
17 068
|
14 631
|
4 411
|
16 044
|
7 022
|
9 768
|
6 616
|
9 487
|
29 653
|
12 535
|
11 250
|
|
| Long-Term Debt |
80
|
179
|
180
|
8 825
|
7 721
|
1 161
|
2 070
|
0
|
0
|
0
|
0
|
0
|
0
|
3 107
|
1 536
|
714
|
143
|
0
|
1 109
|
1 191
|
618
|
473
|
820
|
577
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
194
|
451
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 503
|
8 051
|
4 555
|
3 063
|
1 974
|
749
|
612
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
12
|
282
|
313
|
283
|
552
|
1 340
|
1 601
|
1 299
|
1 332
|
7 302
|
2 914
|
2 781
|
2 728
|
2 847
|
1 876
|
29
|
362
|
327
|
399
|
577
|
1 425
|
1 463
|
|
| Total Liabilities |
1 613
N/A
|
2 173
+35%
|
2 561
+18%
|
11 418
+346%
|
9 038
-21%
|
6 689
-26%
|
5 835
-13%
|
8 841
+52%
|
13 044
+48%
|
2 980
-77%
|
4 819
+62%
|
11 151
+131%
|
24 955
+124%
|
18 401
-26%
|
21 958
+19%
|
9 946
-55%
|
18 812
+89%
|
7 663
-59%
|
11 239
+47%
|
8 133
-28%
|
10 504
+29%
|
30 703
+192%
|
14 974
-51%
|
13 742
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 000
|
1 689
|
2 414
|
2 414
|
3 164
|
2 240
|
8 265
|
8 698
|
8 698
|
8 698
|
8 698
|
8 698
|
8 698
|
9 006
|
9 475
|
9 475
|
9 475
|
10 047
|
10 493
|
12 603
|
23 402
|
30 192
|
52 248
|
18 583
|
|
| Retained Earnings |
178
|
714
|
1 718
|
2 921
|
10 592
|
6 368
|
11 825
|
19 420
|
43 266
|
48 409
|
38 615
|
34 092
|
37 949
|
41 311
|
26 931
|
18 478
|
1 942
|
5 439
|
5 112
|
7 814
|
15 773
|
27 921
|
49 041
|
67 183
|
|
| Additional Paid In Capital |
0
|
3 091
|
10 936
|
10 936
|
9 789
|
2 748
|
2 266
|
2 595
|
2 086
|
2 086
|
2 086
|
2 164
|
2 164
|
2 840
|
3 789
|
3 789
|
3 862
|
9 157
|
9 450
|
11 359
|
18 842
|
29 294
|
35 469
|
70 369
|
|
| Unrealized Security Profit/Loss |
8
|
0
|
141
|
0
|
308
|
0
|
8
|
0
|
99
|
102
|
157
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4 636
|
0
|
1 161
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
608
|
367
|
1 010
|
3 855
|
1 960
|
3 307
|
3 307
|
3 307
|
206
|
1 046
|
0
|
1 046
|
0
|
0
|
1 046
|
1 046
|
920
|
927
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
84
|
72
|
659
|
674
|
674
|
674
|
674
|
674
|
747
|
919
|
919
|
1 399
|
992
|
1 851
|
2 038
|
967
|
941
|
1 004
|
894
|
|
| Total Equity |
1 170
N/A
|
5 493
+369%
|
15 208
+177%
|
10 428
-31%
|
2 053
-80%
|
11 440
+457%
|
21 827
+91%
|
31 005
+42%
|
53 812
+74%
|
56 113
+4%
|
48 269
-14%
|
42 331
-12%
|
46 177
+9%
|
50 596
+10%
|
39 071
-23%
|
29 778
-24%
|
9 996
-66%
|
11 727
+17%
|
12 980
+11%
|
14 110
+9%
|
24 456
+73%
|
24 943
+2%
|
36 752
+47%
|
21 109
-43%
|
|
| Total Liabilities & Equity |
2 783
N/A
|
7 666
+175%
|
17 769
+132%
|
21 846
+23%
|
11 091
-49%
|
18 129
+63%
|
27 662
+53%
|
39 845
+44%
|
66 856
+68%
|
59 093
-12%
|
53 088
-10%
|
53 482
+1%
|
71 132
+33%
|
68 997
-3%
|
61 029
-12%
|
39 723
-35%
|
28 808
-27%
|
19 390
-33%
|
24 219
+25%
|
22 243
-8%
|
34 960
+57%
|
55 646
+59%
|
51 726
-7%
|
34 851
-33%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
0
|
1
|
1
|
1
|
0
|
16
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
18
|
18
|
18
|
19
|
20
|
24
|
46
|
20
|
34
|
36
|
|