Bonne Co Ltd
KOSDAQ:226340
Balance Sheet
Balance Sheet Decomposition
Bonne Co Ltd
Bonne Co Ltd
Balance Sheet
Bonne Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
58
|
58
|
83
|
146
|
4 077
|
25 642
|
9 754
|
4 837
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
2
|
11
|
26
|
|
| Cash Equivalents |
58
|
58
|
83
|
146
|
4 077
|
25 640
|
9 743
|
4 810
|
|
| Short-Term Investments |
13 200
|
13 369
|
13 505
|
6 604
|
11 103
|
5 964
|
6 666
|
5 599
|
|
| Total Receivables |
41
|
59
|
48
|
11 389
|
8 660
|
5 608
|
5 429
|
9 652
|
|
| Accounts Receivables |
41
|
30
|
31
|
11 073
|
8 377
|
5 316
|
4 591
|
9 056
|
|
| Other Receivables |
0
|
29
|
17
|
316
|
283
|
292
|
839
|
596
|
|
| Inventory |
0
|
0
|
0
|
6 177
|
3 541
|
2 741
|
2 121
|
3 088
|
|
| Other Current Assets |
0
|
0
|
0
|
185
|
1 176
|
1 196
|
794
|
3 147
|
|
| Total Current Assets |
13 299
|
13 487
|
13 635
|
24 501
|
28 558
|
41 151
|
24 764
|
26 322
|
|
| PP&E Net |
0
|
0
|
0
|
7 223
|
7 284
|
7 408
|
9 195
|
8 967
|
|
| PP&E Gross |
0
|
0
|
0
|
7 223
|
7 284
|
7 408
|
9 195
|
8 967
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
380
|
477
|
675
|
686
|
788
|
|
| Intangible Assets |
0
|
0
|
0
|
576
|
699
|
499
|
8 771
|
7 741
|
|
| Goodwill |
0
|
0
|
0
|
365
|
365
|
0
|
18 998
|
18 345
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1 392
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
833
|
1 177
|
2 624
|
19 785
|
20 247
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
838
|
2 987
|
1 390
|
2 033
|
1 963
|
|
| Other Assets |
0
|
0
|
0
|
365
|
365
|
0
|
18 998
|
18 345
|
|
| Total Assets |
13 299
N/A
|
13 487
+1%
|
13 635
+1%
|
34 336
+152%
|
41 069
+20%
|
54 464
+33%
|
83 546
+53%
|
83 585
+0%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
0
|
4 525
|
2 589
|
2 232
|
3 723
|
4 744
|
|
| Accrued Liabilities |
0
|
1
|
0
|
370
|
170
|
472
|
506
|
524
|
|
| Short-Term Debt |
0
|
0
|
0
|
2 079
|
912
|
2 742
|
1 533
|
4 274
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
955
|
81
|
9 371
|
16 435
|
13 177
|
|
| Other Current Liabilities |
0
|
5
|
9
|
1 209
|
2 325
|
6 512
|
13 500
|
12 888
|
|
| Total Current Liabilities |
0
|
6
|
9
|
9 138
|
6 077
|
21 329
|
35 697
|
35 607
|
|
| Long-Term Debt |
896
|
924
|
952
|
0
|
142
|
95
|
18 272
|
17 945
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
449
|
1 317
|
182
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
4
|
466
|
4 696
|
5 024
|
|
| Other Liabilities |
0
|
0
|
0
|
394
|
898
|
532
|
1 158
|
210
|
|
| Total Liabilities |
896
N/A
|
930
+4%
|
961
+3%
|
9 533
+892%
|
7 113
-25%
|
21 939
+208%
|
61 141
+179%
|
58 968
-4%
|
|
| Equity | |||||||||
| Common Stock |
650
|
650
|
650
|
2 910
|
3 070
|
3 070
|
3 070
|
3 070
|
|
| Retained Earnings |
182
|
28
|
89
|
6 155
|
11 029
|
9 361
|
4 279
|
5 616
|
|
| Additional Paid In Capital |
11 936
|
11 936
|
11 936
|
16 593
|
20 699
|
20 922
|
16 175
|
17 007
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
3
|
2
|
6
|
160
|
154
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
851
|
840
|
822
|
958
|
920
|
|
| Total Equity |
12 403
N/A
|
12 557
+1%
|
12 674
+1%
|
24 804
+96%
|
33 956
+37%
|
32 525
-4%
|
22 406
-31%
|
24 617
+10%
|
|
| Total Liabilities & Equity |
13 299
N/A
|
13 487
+1%
|
13 635
+1%
|
34 336
+152%
|
41 069
+20%
|
54 464
+33%
|
83 546
+53%
|
83 585
+0%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
29
|
31
|
31
|
31
|
31
|
|