Duckshin Housing Co Ltd
KOSDAQ:090410
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
D
|
Duckshin Housing Co Ltd
KOSDAQ:090410
|
KR |
|
G
|
Garin SA
WSE:GAR
|
PL |
Balance Sheet
Balance Sheet Decomposition
Duckshin Housing Co Ltd
Duckshin Housing Co Ltd
Balance Sheet
Duckshin Housing Co Ltd
| 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 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
1 783
|
1 466
|
586
|
715
|
5 762
|
2 101
|
4 635
|
2 309
|
2 992
|
8 928
|
7 256
|
9 431
|
4 886
|
12 068
|
16 649
|
27 334
|
|
| Cash |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
|
| Cash Equivalents |
1 783
|
1 466
|
585
|
715
|
5 762
|
2 101
|
4 635
|
2 309
|
2 992
|
8 928
|
7 254
|
9 430
|
4 885
|
12 066
|
16 648
|
27 333
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
1 297
|
1 294
|
0
|
10 000
|
500
|
15 115
|
11 686
|
6 872
|
38 315
|
10 760
|
|
| Total Receivables |
19 436
|
33 791
|
36 508
|
30 892
|
27 175
|
29 870
|
32 689
|
32 428
|
32 997
|
25 850
|
23 864
|
21 087
|
33 740
|
35 093
|
34 134
|
18 046
|
|
| Accounts Receivables |
19 429
|
33 247
|
33 440
|
28 092
|
27 146
|
29 805
|
30 268
|
32 290
|
32 950
|
25 776
|
23 701
|
20 991
|
33 626
|
35 052
|
34 003
|
17 201
|
|
| Other Receivables |
7
|
544
|
3 068
|
2 800
|
29
|
65
|
2 421
|
138
|
47
|
74
|
163
|
96
|
115
|
41
|
131
|
845
|
|
| Inventory |
17 856
|
21 135
|
11 583
|
9 010
|
10 582
|
10 411
|
13 492
|
17 835
|
15 668
|
15 814
|
18 327
|
9 393
|
33 560
|
18 507
|
18 391
|
13 587
|
|
| Other Current Assets |
1 017
|
2 684
|
106
|
58
|
153
|
205
|
214
|
1 566
|
235
|
780
|
195
|
165
|
615
|
335
|
246
|
535
|
|
| Total Current Assets |
40 091
|
59 076
|
48 783
|
40 676
|
43 671
|
42 587
|
52 326
|
55 432
|
51 892
|
61 373
|
50 142
|
55 190
|
84 488
|
72 874
|
107 735
|
70 262
|
|
| PP&E Net |
15 432
|
21 935
|
17 395
|
15 911
|
28 050
|
33 091
|
38 918
|
48 911
|
47 476
|
46 452
|
59 182
|
61 242
|
58 714
|
58 853
|
62 961
|
55 784
|
|
| PP&E Gross |
15 432
|
21 935
|
0
|
15 911
|
28 050
|
33 091
|
38 918
|
48 911
|
47 476
|
46 452
|
59 182
|
61 242
|
58 714
|
58 853
|
62 961
|
55 784
|
|
| Accumulated Depreciation |
12 193
|
13 646
|
0
|
14 589
|
16 368
|
18 450
|
19 735
|
21 331
|
23 092
|
24 707
|
27 432
|
29 498
|
32 610
|
36 474
|
39 866
|
38 250
|
|
| Intangible Assets |
65
|
100
|
1 474
|
1 064
|
1 375
|
1 280
|
3 607
|
3 266
|
3 374
|
4 453
|
3 015
|
2 835
|
3 503
|
2 188
|
2 526
|
1 735
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1 743
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
302
|
410
|
853
|
876
|
1 737
|
1 750
|
1 742
|
1 739
|
1 833
|
4 308
|
4 011
|
3 911
|
4 109
|
4 000
|
4 215
|
30 987
|
|
| Other Long-Term Assets |
2 409
|
2 606
|
1 331
|
572
|
604
|
769
|
1 582
|
1 886
|
2 047
|
1 187
|
1 187
|
1 220
|
496
|
1 197
|
852
|
1 282
|
|
| Total Assets |
58 300
N/A
|
84 128
+44%
|
69 836
-17%
|
59 099
-15%
|
75 437
+28%
|
81 220
+8%
|
98 177
+21%
|
111 234
+13%
|
106 623
-4%
|
117 772
+10%
|
117 537
0%
|
124 399
+6%
|
151 310
+22%
|
139 113
-8%
|
178 289
+28%
|
160 050
-10%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
3 909
|
9 985
|
8 281
|
2 546
|
6 468
|
3 974
|
2 131
|
4 337
|
4 316
|
5 596
|
8 504
|
6 322
|
10 152
|
1 823
|
4 795
|
2 226
|
|
| Accrued Liabilities |
369
|
796
|
109
|
54
|
26
|
0
|
19
|
574
|
600
|
551
|
65
|
24
|
47
|
87
|
6 032
|
37
|
|
| Short-Term Debt |
23 351
|
37 961
|
34 731
|
22 170
|
14 379
|
0
|
15 306
|
37 523
|
25 107
|
19 115
|
13 515
|
21 663
|
41 351
|
24 460
|
30 000
|
14 333
|
|
| Current Portion of Long-Term Debt |
633
|
272
|
333
|
333
|
1 175
|
0
|
0
|
1 540
|
1 540
|
0
|
8 947
|
117
|
2 608
|
3 453
|
3 447
|
869
|
|
| Other Current Liabilities |
5 361
|
5 782
|
4 400
|
6 525
|
7 653
|
5 922
|
8 711
|
9 245
|
10 288
|
9 067
|
7 886
|
7 930
|
5 782
|
11 587
|
16 868
|
16 430
|
|
| Total Current Liabilities |
33 623
|
54 795
|
47 855
|
31 628
|
29 702
|
9 896
|
26 168
|
53 220
|
41 852
|
34 330
|
38 917
|
36 056
|
59 940
|
41 410
|
61 141
|
33 895
|
|
| Long-Term Debt |
1 125
|
4 387
|
458
|
125
|
6 525
|
0
|
2 000
|
1 540
|
0
|
8 376
|
1 701
|
11 685
|
9 091
|
5 768
|
2 387
|
176
|
|
| Deferred Income Tax |
0
|
0
|
566
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
|
| Other Liabilities |
275
|
477
|
325
|
600
|
1 210
|
1 827
|
1 747
|
2 046
|
2 437
|
2 977
|
4 259
|
4 822
|
1 227
|
1 069
|
808
|
872
|
|
| Total Liabilities |
35 023
N/A
|
59 659
+70%
|
49 204
-18%
|
32 465
-34%
|
37 437
+15%
|
11 723
-69%
|
29 915
+155%
|
56 805
+90%
|
44 288
-22%
|
45 682
+3%
|
44 877
-2%
|
52 564
+17%
|
70 258
+34%
|
48 247
-31%
|
64 337
+33%
|
34 917
-46%
|
|
| Equity | |||||||||||||||||
| Common Stock |
3 400
|
3 400
|
1 860
|
1 860
|
2 976
|
4 006
|
4 006
|
4 006
|
4 006
|
4 006
|
4 006
|
4 608
|
4 608
|
4 608
|
4 608
|
4 608
|
|
| Retained Earnings |
17 477
|
18 668
|
25 344
|
31 563
|
42 946
|
49 465
|
49 636
|
37 447
|
46 161
|
54 742
|
55 076
|
47 188
|
50 709
|
60 865
|
84 031
|
93 918
|
|
| Additional Paid In Capital |
2 400
|
2 400
|
2 400
|
2 400
|
1 284
|
25 724
|
25 724
|
25 724
|
25 724
|
25 724
|
25 724
|
33 504
|
33 504
|
33 504
|
33 504
|
33 504
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
217
|
235
|
726
|
1 171
|
1 771
|
1 511
|
2 007
|
2 188
|
1 328
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1 203
|
2 496
|
2 496
|
2 496
|
2 496
|
2 915
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
8 971
|
8 971
|
8 971
|
8 971
|
8 730
|
8 482
|
9 550
|
7 881
|
7 463
|
9 223
|
7 769
|
8 111
|
8 191
|
6 896
|
|
| Total Equity |
23 277
N/A
|
24 468
+5%
|
20 632
-16%
|
26 634
+29%
|
38 000
+43%
|
69 497
+83%
|
68 262
-2%
|
54 428
-20%
|
62 334
+15%
|
72 089
+16%
|
72 660
+1%
|
71 835
-1%
|
81 052
+13%
|
90 866
+12%
|
113 953
+25%
|
125 134
+10%
|
|
| Total Liabilities & Equity |
58 300
N/A
|
84 128
+44%
|
69 836
-17%
|
59 099
-15%
|
75 437
+28%
|
81 220
+8%
|
98 177
+21%
|
111 234
+13%
|
106 623
-4%
|
117 772
+10%
|
117 537
0%
|
124 399
+6%
|
151 310
+22%
|
139 113
-8%
|
178 289
+28%
|
160 050
-10%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
31
|
31
|
19
|
19
|
30
|
40
|
39
|
38
|
38
|
38
|
38
|
44
|
46
|
46
|
46
|
46
|
|