Dongwoo Farm To Table Co Ltd
KOSDAQ:088910
Balance Sheet
Balance Sheet Decomposition
Dongwoo Farm To Table Co Ltd
Dongwoo Farm To Table Co Ltd
Balance Sheet
Dongwoo Farm To Table 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 |
28
|
62
|
126
|
160
|
218
|
597
|
778
|
9 192
|
7 519
|
9 186
|
3 311
|
4 030
|
2 168
|
7 774
|
22 556
|
10 100
|
7 281
|
15 090
|
15 595
|
14 390
|
16 162
|
6 060
|
6 306
|
9 929
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
3
|
3
|
5
|
1
|
1
|
1
|
2
|
0
|
0
|
|
| Cash Equivalents |
28
|
62
|
126
|
160
|
218
|
597
|
778
|
9 192
|
7 519
|
9 186
|
3 311
|
4 030
|
2 168
|
7 774
|
22 550
|
10 097
|
7 278
|
15 085
|
15 594
|
14 389
|
16 161
|
6 058
|
6 306
|
9 929
|
|
| Short-Term Investments |
597
|
1 071
|
679
|
492
|
1 750
|
1 495
|
1 188
|
13 456
|
13 528
|
17 259
|
34 491
|
42 601
|
49 549
|
49 036
|
14 772
|
34 450
|
32 283
|
24 319
|
48 874
|
67 620
|
57 235
|
53 751
|
64 968
|
73 510
|
|
| Total Receivables |
6 105
|
7 852
|
7 827
|
7 677
|
7 882
|
6 595
|
3 774
|
3 660
|
5 833
|
9 440
|
9 846
|
9 961
|
12 603
|
12 687
|
14 654
|
22 549
|
25 686
|
19 898
|
16 355
|
16 017
|
18 463
|
19 626
|
19 586
|
20 920
|
|
| Accounts Receivables |
6 104
|
7 746
|
7 818
|
7 669
|
7 354
|
6 593
|
3 757
|
3 563
|
5 823
|
9 346
|
9 846
|
9 835
|
12 456
|
11 931
|
14 442
|
22 364
|
25 221
|
19 711
|
16 075
|
15 836
|
17 296
|
18 750
|
18 953
|
20 323
|
|
| Other Receivables |
1
|
106
|
9
|
8
|
528
|
2
|
17
|
97
|
10
|
94
|
0
|
126
|
147
|
756
|
212
|
185
|
465
|
187
|
280
|
181
|
1 167
|
876
|
633
|
597
|
|
| Inventory |
7 360
|
6 883
|
6 405
|
7 094
|
8 120
|
8 032
|
5 190
|
6 227
|
9 060
|
12 286
|
12 007
|
16 088
|
16 785
|
21 741
|
14 863
|
18 014
|
22 641
|
18 476
|
15 371
|
2 524
|
4 958
|
5 809
|
3 474
|
2 879
|
|
| Other Current Assets |
4 282
|
4 927
|
4 882
|
5 606
|
5 235
|
2 260
|
1 950
|
2 733
|
2 618
|
2 282
|
2 681
|
4 320
|
5 906
|
5 650
|
4 877
|
5 730
|
5 347
|
20 659
|
21 226
|
23 264
|
20 290
|
21 756
|
21 123
|
35 074
|
|
| Total Current Assets |
18 372
|
20 795
|
19 919
|
21 029
|
23 206
|
18 979
|
12 881
|
35 269
|
38 558
|
50 452
|
62 336
|
76 999
|
87 011
|
96 889
|
71 723
|
90 842
|
93 237
|
98 442
|
117 420
|
123 817
|
117 108
|
107 003
|
115 457
|
142 313
|
|
| PP&E Net |
10 989
|
18 610
|
18 398
|
20 174
|
22 465
|
24 374
|
25 705
|
26 618
|
25 419
|
24 071
|
23 307
|
24 020
|
24 768
|
24 296
|
23 738
|
22 470
|
21 870
|
20 708
|
20 215
|
21 973
|
29 057
|
39 264
|
37 395
|
34 561
|
|
| PP&E Gross |
10 989
|
18 610
|
18 398
|
20 174
|
22 465
|
24 374
|
25 705
|
26 618
|
25 419
|
24 071
|
23 307
|
24 020
|
24 768
|
24 296
|
23 738
|
22 470
|
21 870
|
20 708
|
20 215
|
21 973
|
29 057
|
39 264
|
37 395
|
34 561
|
|
| Accumulated Depreciation |
3 677
|
1 400
|
2 873
|
4 424
|
6 057
|
7 945
|
10 184
|
12 662
|
15 593
|
18 786
|
22 136
|
24 548
|
26 654
|
21 732
|
31 353
|
33 490
|
35 328
|
36 499
|
37 817
|
39 087
|
40 722
|
41 051
|
44 522
|
47 903
|
|
| Intangible Assets |
29
|
19
|
9
|
5
|
3
|
1
|
2
|
8
|
36
|
29
|
20
|
12
|
4
|
2
|
1
|
1
|
4
|
3
|
319
|
307
|
303
|
286
|
597
|
712
|
|
| Note Receivable |
599
|
324
|
223
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
126
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
867
|
4 296
|
4 913
|
6 362
|
4 941
|
4 823
|
6 911
|
7 018
|
8 408
|
9 423
|
12 851
|
18 281
|
18 304
|
28 373
|
56 843
|
44 754
|
47 587
|
54 466
|
62 544
|
74 386
|
77 977
|
109 922
|
109 605
|
104 391
|
|
| Other Long-Term Assets |
184
|
167
|
57
|
59
|
51
|
604
|
11
|
11
|
23
|
67
|
37
|
2 138
|
4 719
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
283
|
204
|
2 097
|
5 201
|
|
| Total Assets |
31 039
N/A
|
44 212
+42%
|
43 520
-2%
|
47 866
+10%
|
50 667
+6%
|
48 781
-4%
|
45 509
-7%
|
68 923
+51%
|
72 445
+5%
|
84 043
+16%
|
98 551
+17%
|
121 576
+23%
|
134 811
+11%
|
149 560
+11%
|
152 311
+2%
|
158 072
+4%
|
162 703
+3%
|
173 624
+7%
|
200 503
+15%
|
220 489
+10%
|
224 728
+2%
|
256 679
+14%
|
265 151
+3%
|
287 177
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 850
|
7 422
|
4 293
|
3 175
|
5 287
|
2 194
|
1 273
|
6 766
|
12 397
|
7 648
|
3 152
|
2 738
|
11 436
|
17 730
|
3 360
|
4 837
|
6 057
|
3 397
|
3 003
|
5 315
|
6 177
|
5 583
|
5 728
|
6 558
|
|
| Accrued Liabilities |
174
|
180
|
64
|
112
|
121
|
194
|
140
|
49
|
46
|
48
|
49
|
223
|
465
|
600
|
507
|
577
|
679
|
642
|
731
|
868
|
1 209
|
1 416
|
1 366
|
1 291
|
|
| Short-Term Debt |
6 570
|
13 790
|
16 863
|
20 573
|
24 739
|
19 983
|
8 610
|
4 279
|
1 545
|
1 495
|
1 175
|
6 154
|
3 473
|
10 725
|
604
|
563
|
1 800
|
1 200
|
500
|
0
|
1 087
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
909
|
1 056
|
1 614
|
1 658
|
1 532
|
1 271
|
1 961
|
1 501
|
1 103
|
1 099
|
1 345
|
0
|
0
|
506
|
572
|
7 193
|
0
|
1 001
|
4 013
|
1 013
|
553
|
639
|
3 659
|
38 124
|
|
| Other Current Liabilities |
820
|
1 570
|
1 141
|
2 024
|
2 422
|
2 381
|
3 867
|
3 344
|
3 794
|
7 411
|
8 358
|
7 630
|
6 446
|
6 359
|
12 959
|
15 265
|
17 093
|
15 035
|
15 903
|
18 697
|
20 481
|
18 348
|
39 026
|
29 994
|
|
| Total Current Liabilities |
16 323
|
24 018
|
23 975
|
27 542
|
34 101
|
26 022
|
15 851
|
15 940
|
18 885
|
17 701
|
14 078
|
16 746
|
21 820
|
35 920
|
18 002
|
28 435
|
25 629
|
21 275
|
24 149
|
25 892
|
29 507
|
25 987
|
49 778
|
75 967
|
|
| Long-Term Debt |
7 288
|
9 902
|
8 665
|
7 291
|
8 703
|
7 201
|
6 428
|
6 554
|
5 451
|
7 604
|
6 260
|
2 985
|
2 479
|
1 972
|
7 900
|
3 967
|
3 130
|
5 129
|
1 116
|
104
|
58
|
40 761
|
36 771
|
12 152
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
210
|
645
|
1 080
|
969
|
1 246
|
1 921
|
1 879
|
1 955
|
2 318
|
2 590
|
2 559
|
3 274
|
3 857
|
5 906
|
4 160
|
2 248
|
1 343
|
463
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
63
|
190
|
210
|
|
| Other Liabilities |
317
|
441
|
508
|
578
|
587
|
669
|
518
|
508
|
659
|
744
|
444
|
0
|
0
|
0
|
2 615
|
0
|
0
|
0
|
0
|
0
|
953
|
0
|
0
|
4 836
|
|
| Total Liabilities |
23 927
N/A
|
34 361
+44%
|
33 148
-4%
|
35 411
+7%
|
43 391
+23%
|
33 893
-22%
|
23 007
-32%
|
23 647
+3%
|
26 075
+10%
|
27 019
+4%
|
22 028
-18%
|
21 652
-2%
|
26 177
+21%
|
39 848
+52%
|
30 835
-23%
|
34 992
+13%
|
31 319
-10%
|
29 678
-5%
|
29 122
-2%
|
31 901
+10%
|
34 692
+9%
|
69 060
+99%
|
88 082
+28%
|
93 628
+6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 000
|
7 000
|
7 000
|
8 000
|
8 000
|
8 000
|
8 000
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 430
|
11 481
|
12 916
|
12 916
|
12 916
|
12 916
|
12 916
|
12 916
|
|
| Retained Earnings |
112
|
468
|
963
|
1 345
|
3 824
|
6 848
|
14 542
|
17 434
|
18 382
|
29 258
|
48 605
|
70 591
|
79 830
|
82 218
|
92 698
|
94 361
|
102 676
|
114 488
|
131 994
|
150 068
|
151 414
|
149 048
|
138 001
|
154 147
|
|
| Additional Paid In Capital |
0
|
2 383
|
2 410
|
3 110
|
3 110
|
0
|
0
|
16 507
|
16 507
|
16 507
|
16 507
|
16 507
|
16 507
|
16 507
|
17 776
|
17 776
|
17 776
|
18 065
|
26 276
|
26 276
|
26 276
|
26 276
|
26 276
|
26 276
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
95
|
16
|
40
|
105
|
116
|
36
|
328
|
96
|
125
|
32
|
26
|
22
|
38
|
231
|
653
|
552
|
587
|
69
|
265
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
10
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 123
|
825
|
513
|
406
|
406
|
421
|
5
|
18
|
35
|
36
|
21
|
0
|
0
|
|
| Total Equity |
7 112
N/A
|
9 851
+39%
|
10 373
+5%
|
12 455
+20%
|
7 276
-42%
|
14 888
+105%
|
22 503
+51%
|
45 276
+101%
|
46 370
+2%
|
57 024
+23%
|
76 523
+34%
|
99 924
+31%
|
108 633
+9%
|
109 713
+1%
|
121 476
+11%
|
123 080
+1%
|
131 385
+7%
|
143 945
+10%
|
171 381
+19%
|
188 587
+10%
|
190 035
+1%
|
187 619
-1%
|
177 069
-6%
|
193 549
+9%
|
|
| Total Liabilities & Equity |
31 039
N/A
|
44 212
+42%
|
43 520
-2%
|
47 866
+10%
|
50 667
+6%
|
48 781
-4%
|
45 509
-7%
|
68 923
+51%
|
72 445
+5%
|
84 043
+16%
|
98 551
+17%
|
121 576
+23%
|
134 811
+11%
|
149 560
+11%
|
152 311
+2%
|
158 072
+4%
|
162 703
+3%
|
173 624
+7%
|
200 503
+15%
|
220 489
+10%
|
224 728
+2%
|
256 679
+14%
|
265 151
+3%
|
287 177
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
1
|
1
|
1
|
16
|
16
|
16
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
26
|
26
|
26
|
26
|
26
|
26
|
|