Union Community Co Ltd
KOSDAQ:203450
Balance Sheet
Balance Sheet Decomposition
Union Community Co Ltd
Union Community Co Ltd
Balance Sheet
Union Community 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 |
851
|
862
|
1 849
|
13 789
|
6 258
|
4 917
|
8 741
|
15 931
|
11 397
|
5 032
|
11 285
|
21 923
|
|
| Cash |
546
|
837
|
561
|
0
|
0
|
0
|
2 488
|
7 282
|
2 967
|
1 737
|
6 001
|
19 870
|
|
| Cash Equivalents |
305
|
25
|
1 288
|
13 789
|
6 258
|
4 917
|
6 253
|
8 649
|
8 430
|
3 295
|
5 284
|
2 053
|
|
| Short-Term Investments |
0
|
0
|
0
|
2
|
3 103
|
4 013
|
1 086
|
1 634
|
2 740
|
3 116
|
3 134
|
3 090
|
|
| Total Receivables |
7 854
|
9 276
|
14 402
|
13 634
|
12 105
|
13 188
|
15 997
|
13 132
|
11 055
|
11 299
|
9 444
|
11 862
|
|
| Accounts Receivables |
7 593
|
8 964
|
14 279
|
13 634
|
12 105
|
13 188
|
15 828
|
12 951
|
10 873
|
11 097
|
9 073
|
10 591
|
|
| Other Receivables |
261
|
312
|
123
|
0
|
0
|
0
|
169
|
181
|
182
|
202
|
370
|
1 270
|
|
| Inventory |
8 881
|
8 407
|
5 650
|
6 877
|
8 982
|
8 134
|
10 092
|
9 748
|
12 143
|
17 484
|
13 887
|
14 379
|
|
| Other Current Assets |
567
|
810
|
276
|
456
|
560
|
448
|
1 057
|
556
|
984
|
1 263
|
589
|
1 138
|
|
| Total Current Assets |
18 152
|
19 356
|
22 176
|
34 759
|
31 009
|
30 700
|
36 973
|
41 001
|
38 319
|
38 193
|
38 338
|
52 391
|
|
| PP&E Net |
3 336
|
4 997
|
6 446
|
9 643
|
9 604
|
9 666
|
10 081
|
9 997
|
9 377
|
9 154
|
9 032
|
8 911
|
|
| PP&E Gross |
0
|
4 997
|
6 446
|
0
|
0
|
0
|
10 081
|
9 997
|
9 377
|
9 154
|
9 032
|
8 911
|
|
| Accumulated Depreciation |
0
|
3 019
|
3 531
|
0
|
0
|
0
|
5 743
|
6 736
|
7 561
|
8 269
|
8 891
|
9 691
|
|
| Intangible Assets |
1 376
|
2 106
|
1 816
|
1 927
|
1 659
|
1 552
|
1 223
|
1 096
|
858
|
775
|
2 144
|
2 154
|
|
| Goodwill |
0
|
209
|
209
|
0
|
0
|
0
|
209
|
209
|
324
|
324
|
324
|
324
|
|
| Note Receivable |
29
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
154
|
218
|
295
|
3 257
|
4 208
|
4 049
|
3 710
|
3 686
|
3 852
|
4 380
|
6 525
|
3 374
|
|
| Other Long-Term Assets |
1 985
|
2 303
|
2 682
|
1 900
|
2 273
|
2 306
|
2 307
|
2 787
|
3 139
|
3 335
|
3 854
|
3 768
|
|
| Other Assets |
0
|
209
|
209
|
0
|
0
|
0
|
209
|
209
|
324
|
324
|
324
|
324
|
|
| Total Assets |
25 033
N/A
|
29 196
+17%
|
33 623
+15%
|
51 485
+53%
|
48 753
-5%
|
48 272
-1%
|
54 503
+13%
|
58 777
+8%
|
55 869
-5%
|
56 160
+1%
|
60 217
+7%
|
70 922
+18%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
4 310
|
4 020
|
3 454
|
3 988
|
3 458
|
2 572
|
5 279
|
5 328
|
4 163
|
4 430
|
4 829
|
12 537
|
|
| Accrued Liabilities |
219
|
256
|
457
|
0
|
0
|
0
|
473
|
542
|
678
|
673
|
569
|
1 226
|
|
| Short-Term Debt |
10 146
|
12 687
|
6 934
|
3 529
|
2 812
|
4 000
|
8 000
|
11 000
|
9 000
|
8 000
|
8 000
|
8 000
|
|
| Current Portion of Long-Term Debt |
125
|
1 094
|
2 416
|
1 700
|
3 000
|
4 000
|
110
|
1 161
|
161
|
178
|
203
|
160
|
|
| Other Current Liabilities |
2 794
|
3 032
|
1 958
|
1 206
|
1 107
|
949
|
1 106
|
538
|
786
|
893
|
1 281
|
1 272
|
|
| Total Current Liabilities |
17 594
|
21 089
|
15 219
|
10 423
|
10 377
|
11 521
|
14 967
|
18 569
|
14 789
|
14 174
|
14 882
|
23 195
|
|
| Long-Term Debt |
1 094
|
805
|
4 700
|
7 000
|
4 000
|
1 000
|
1 334
|
402
|
323
|
279
|
325
|
177
|
|
| Minority Interest |
11
|
48
|
30
|
56
|
57
|
59
|
60
|
60
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 323
|
1 859
|
2 095
|
2 378
|
2 981
|
3 352
|
3 626
|
4 244
|
5 056
|
4 764
|
5 172
|
5 568
|
|
| Total Liabilities |
20 021
N/A
|
23 706
+18%
|
21 984
-7%
|
19 746
-10%
|
17 300
-12%
|
15 814
-9%
|
19 868
+26%
|
23 154
+17%
|
20 168
-13%
|
19 216
-5%
|
20 380
+6%
|
28 941
+42%
|
|
| Equity | |||||||||||||
| Common Stock |
5 454
|
5 454
|
5 817
|
7 340
|
7 340
|
7 340
|
7 340
|
7 340
|
7 340
|
7 340
|
7 340
|
7 340
|
|
| Retained Earnings |
1 096
|
621
|
1 795
|
7 122
|
8 821
|
10 680
|
13 939
|
14 966
|
15 858
|
18 242
|
21 161
|
23 307
|
|
| Additional Paid In Capital |
654
|
654
|
4 018
|
17 145
|
17 145
|
17 145
|
17 270
|
17 270
|
17 270
|
17 270
|
17 270
|
17 270
|
|
| Unrealized Security Profit/Loss |
0
|
4
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
3 912
|
3 953
|
4 773
|
5 922
|
5 922
|
5 912
|
|
| Other Equity |
0
|
0
|
0
|
133
|
1 852
|
2 706
|
0
|
0
|
8
|
15
|
11
|
23
|
|
| Total Equity |
5 011
N/A
|
5 490
+10%
|
11 639
+112%
|
31 740
+173%
|
31 453
-1%
|
32 458
+3%
|
34 635
+7%
|
35 622
+3%
|
35 701
+0%
|
36 944
+3%
|
39 837
+8%
|
41 981
+5%
|
|
| Total Liabilities & Equity |
25 033
N/A
|
29 196
+17%
|
33 623
+15%
|
51 485
+53%
|
48 753
-5%
|
48 272
-1%
|
54 503
+13%
|
58 777
+8%
|
55 869
-5%
|
56 160
+1%
|
60 217
+7%
|
70 922
+18%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
11
|
11
|
12
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
|