Dongkuk Structures & Construction Co Ltd
KOSDAQ:100130
Balance Sheet
Balance Sheet Decomposition
Dongkuk Structures & Construction Co Ltd
Dongkuk Structures & Construction Co Ltd
Balance Sheet
Dongkuk Structures & Construction Co Ltd
| 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 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
3 665
|
13 004
|
14 183
|
17 211
|
7 720
|
23 468
|
20 346
|
15 368
|
21 898
|
25 568
|
5 860
|
18 055
|
42 692
|
16 473
|
27 049
|
39 589
|
33 255
|
14 293
|
7 571
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash Equivalents |
3 665
|
13 004
|
14 183
|
17 211
|
7 720
|
23 468
|
20 346
|
15 368
|
21 898
|
25 568
|
5 860
|
18 055
|
42 692
|
16 472
|
27 048
|
39 588
|
33 254
|
14 292
|
7 570
|
|
| Short-Term Investments |
736
|
1 338
|
3 810
|
3 790
|
143 861
|
89 187
|
61 865
|
53 248
|
30 704
|
25 524
|
30 864
|
22 411
|
52 196
|
26 056
|
30 034
|
82 577
|
48 759
|
953
|
15 501
|
|
| Total Receivables |
21 526
|
21 508
|
11 978
|
32 382
|
24 912
|
14 630
|
27 236
|
18 323
|
54 010
|
36 231
|
55 023
|
62 546
|
36 365
|
64 006
|
67 406
|
41 454
|
57 093
|
85 427
|
102 899
|
|
| Accounts Receivables |
10 876
|
10 503
|
5 115
|
26 784
|
23 845
|
13 183
|
25 963
|
14 013
|
26 434
|
26 383
|
48 406
|
59 169
|
29 937
|
58 554
|
62 368
|
34 277
|
44 892
|
51 255
|
88 580
|
|
| Other Receivables |
10 650
|
11 005
|
6 863
|
5 598
|
1 067
|
1 447
|
1 273
|
4 310
|
27 576
|
9 848
|
6 617
|
3 377
|
6 428
|
5 452
|
5 038
|
7 177
|
12 201
|
34 173
|
14 318
|
|
| Inventory |
22 667
|
26 823
|
66 502
|
136 528
|
65 274
|
33 881
|
49 679
|
24 338
|
56 841
|
35 478
|
70 488
|
87 325
|
71 714
|
73 568
|
80 675
|
53 453
|
129 111
|
102 024
|
67 851
|
|
| Other Current Assets |
1 720
|
1 067
|
5 907
|
14 727
|
5 013
|
1 484
|
5 027
|
1 721
|
2 201
|
2 064
|
21 613
|
32 116
|
34 487
|
17 034
|
22 172
|
10 058
|
15 220
|
16 906
|
19 976
|
|
| Total Current Assets |
50 314
|
63 740
|
102 381
|
204 639
|
246 781
|
162 650
|
164 153
|
112 998
|
165 655
|
124 865
|
183 848
|
222 453
|
237 454
|
197 137
|
227 336
|
227 131
|
283 437
|
219 603
|
213 798
|
|
| PP&E Net |
29 033
|
35 603
|
42 322
|
49 161
|
60 167
|
74 557
|
86 450
|
93 237
|
83 176
|
85 846
|
131 636
|
143 749
|
147 853
|
147 835
|
139 816
|
134 919
|
131 308
|
153 718
|
131 095
|
|
| PP&E Gross |
29 033
|
35 603
|
42 322
|
49 161
|
60 167
|
74 557
|
86 450
|
93 237
|
83 176
|
85 846
|
131 636
|
143 749
|
147 853
|
147 835
|
139 816
|
134 919
|
131 308
|
153 718
|
131 095
|
|
| Accumulated Depreciation |
5 954
|
7 570
|
9 552
|
12 026
|
15 545
|
20 734
|
22 523
|
22 717
|
25 563
|
27 735
|
42 105
|
49 732
|
55 428
|
63 013
|
68 336
|
74 358
|
79 388
|
82 867
|
83 410
|
|
| Intangible Assets |
18
|
23
|
79
|
69
|
328
|
306
|
299
|
258
|
240
|
230
|
836
|
1 243
|
659
|
118
|
197
|
153
|
265
|
318
|
434
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 666
|
5 673
|
2 202
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
128
|
0
|
0
|
25
|
0
|
771
|
10
|
7 924
|
4 995
|
22 178
|
18 997
|
15 219
|
15 560
|
15 560
|
1 900
|
2 900
|
2 900
|
92 254
|
81 178
|
|
| Long-Term Investments |
3 195
|
4 547
|
31 807
|
38 017
|
43 063
|
49 782
|
49 269
|
65 444
|
45 011
|
68 794
|
52 414
|
37 198
|
25 783
|
31 924
|
28 980
|
28 669
|
27 405
|
30 513
|
29 976
|
|
| Other Long-Term Assets |
66
|
135
|
335
|
121
|
120
|
410
|
3 966
|
2 227
|
1 289
|
3 848
|
8 501
|
9 071
|
9 062
|
6 711
|
2 659
|
3 219
|
5 800
|
6 616
|
16 122
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 666
|
5 673
|
2 202
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
82 755
N/A
|
104 047
+26%
|
176 925
+70%
|
292 031
+65%
|
350 458
+20%
|
288 477
-18%
|
304 147
+5%
|
282 088
-7%
|
300 366
+6%
|
305 760
+2%
|
401 898
+31%
|
434 606
+8%
|
438 572
+1%
|
399 284
-9%
|
400 888
+0%
|
396 991
-1%
|
451 115
+14%
|
503 023
+12%
|
472 602
-6%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
18 585
|
20 172
|
22 680
|
34 486
|
4 472
|
4 401
|
11 786
|
7 949
|
17 203
|
18 009
|
38 202
|
49 952
|
46 967
|
37 470
|
35 775
|
50 456
|
73 389
|
46 142
|
43 172
|
|
| Accrued Liabilities |
4 606
|
5 069
|
246
|
2 269
|
155
|
110
|
73
|
63
|
67
|
53
|
582
|
795
|
705
|
601
|
418
|
569
|
752
|
808
|
1 085
|
|
| Short-Term Debt |
23 243
|
0
|
10 115
|
16 979
|
0
|
0
|
0
|
3 094
|
1 688
|
0
|
38 919
|
46 740
|
44 566
|
57 514
|
42 304
|
38 336
|
39 762
|
139 719
|
126 592
|
|
| Current Portion of Long-Term Debt |
164
|
15 156
|
188
|
33 164
|
10 145
|
133
|
133
|
173
|
179
|
137
|
10 133
|
133
|
345
|
1 133
|
1 287
|
1 015
|
196
|
214
|
3 943
|
|
| Other Current Liabilities |
14 159
|
20 148
|
58 198
|
142 743
|
71 196
|
33 046
|
35 364
|
6 985
|
21 698
|
21 743
|
22 392
|
31 264
|
38 334
|
10 011
|
32 998
|
22 582
|
36 981
|
30 012
|
39 086
|
|
| Total Current Liabilities |
60 758
|
60 545
|
91 427
|
229 643
|
85 968
|
37 691
|
47 357
|
18 264
|
40 835
|
39 943
|
110 229
|
128 885
|
130 917
|
106 730
|
112 782
|
112 957
|
151 081
|
216 895
|
213 878
|
|
| Long-Term Debt |
1 467
|
16 467
|
44 502
|
11 458
|
1 467
|
5 856
|
4 889
|
1 517
|
1 471
|
1 467
|
1 333
|
1 200
|
4 030
|
4 600
|
3 498
|
1 911
|
180
|
2 915
|
9 385
|
|
| Deferred Income Tax |
250
|
683
|
689
|
55
|
3 632
|
498
|
0
|
0
|
0
|
0
|
7 084
|
5 653
|
5 842
|
6 324
|
6 069
|
6 255
|
6 261
|
3 181
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 809
|
20 711
|
19 526
|
14 827
|
14 372
|
14 673
|
21 944
|
21 600
|
21 542
|
|
| Other Liabilities |
1 532
|
2 220
|
2 545
|
579
|
0
|
5 605
|
29 306
|
33 374
|
29 414
|
29 038
|
7 452
|
11 741
|
12 481
|
10 467
|
2 352
|
1 002
|
127
|
0
|
0
|
|
| Total Liabilities |
64 007
N/A
|
79 914
+25%
|
139 163
+74%
|
241 736
+74%
|
91 066
-62%
|
49 649
-45%
|
81 552
+64%
|
53 154
-35%
|
71 719
+35%
|
70 448
-2%
|
146 907
+109%
|
168 189
+14%
|
172 796
+3%
|
142 948
-17%
|
139 074
-3%
|
136 798
-2%
|
179 593
+31%
|
244 591
+36%
|
244 805
+0%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
12 000
|
12 000
|
12 000
|
20 000
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
28 572
|
|
| Retained Earnings |
5 283
|
10 489
|
21 627
|
26 959
|
38 344
|
37 968
|
22 181
|
28 986
|
27 595
|
34 364
|
54 048
|
64 619
|
65 231
|
56 160
|
61 467
|
59 732
|
70 997
|
57 945
|
27 390
|
|
| Additional Paid In Capital |
1 465
|
1 465
|
3 994
|
4 162
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
178 934
|
|
| Unrealized Security Profit/Loss |
0
|
178
|
0
|
769
|
16 870
|
0
|
0
|
5 575
|
6 678
|
6 574
|
6 569
|
7 376
|
6 302
|
5 963
|
5 973
|
6 087
|
6 151
|
6 113
|
6 033
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 132
|
13 132
|
13 132
|
13 132
|
13 132
|
13 132
|
13 132
|
13 132
|
13 132
|
|
| Other Equity |
0
|
0
|
140
|
57
|
3 329
|
6 646
|
7 092
|
13 132
|
13 132
|
13 132
|
0
|
48
|
130
|
161
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
18 748
N/A
|
24 133
+29%
|
37 761
+56%
|
50 296
+33%
|
259 392
+416%
|
238 828
-8%
|
222 595
-7%
|
228 934
+3%
|
228 647
0%
|
235 312
+3%
|
254 991
+8%
|
266 416
+4%
|
265 777
0%
|
256 336
-4%
|
261 814
+2%
|
260 192
-1%
|
271 522
+4%
|
258 431
-5%
|
227 797
-12%
|
|
| Total Liabilities & Equity |
82 755
N/A
|
104 047
+26%
|
176 925
+70%
|
292 031
+65%
|
350 458
+20%
|
288 477
-18%
|
304 147
+5%
|
282 088
-7%
|
300 366
+6%
|
305 760
+2%
|
401 898
+31%
|
434 606
+8%
|
438 572
+1%
|
399 284
-9%
|
400 888
+0%
|
396 991
-1%
|
451 115
+14%
|
503 023
+12%
|
472 602
-6%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
24
|
24
|
24
|
40
|
57
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
56
|
|