Daehan Flour Mill Co Ltd
KRX:001130
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Daehan Flour Mill Co Ltd
KRX:001130
|
KR |
Balance Sheet
Balance Sheet Decomposition
Daehan Flour Mill Co Ltd
Daehan Flour Mill Co Ltd
Balance Sheet
Daehan Flour Mill 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 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
14 178
|
19 213
|
27 032
|
55 851
|
50 859
|
85 002
|
99 365
|
74 820
|
117 152
|
104 918
|
80 604
|
91 884
|
49 731
|
88 999
|
87 384
|
108 174
|
95 627
|
86 793
|
185 384
|
100 582
|
84 668
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62
|
76
|
256
|
192
|
590
|
80
|
107
|
29
|
50
|
49
|
47
|
31
|
36
|
|
| Cash Equivalents |
14 178
|
19 213
|
27 032
|
55 851
|
50 859
|
85 002
|
99 365
|
74 820
|
117 090
|
104 842
|
80 348
|
91 692
|
49 141
|
88 919
|
87 277
|
108 145
|
95 577
|
86 744
|
185 337
|
100 551
|
84 633
|
|
| Short-Term Investments |
148 087
|
134 365
|
114 165
|
55 157
|
107 516
|
101 966
|
101 373
|
97 770
|
80 565
|
111 202
|
120 266
|
129 824
|
110 358
|
115 390
|
25 367
|
10 524
|
190 960
|
22 978
|
76 568
|
186 252
|
141 240
|
|
| Total Receivables |
80 664
|
82 569
|
92 003
|
107 195
|
108 509
|
105 943
|
95 588
|
109 312
|
117 373
|
91 759
|
85 170
|
94 558
|
84 083
|
119 519
|
143 683
|
151 991
|
153 150
|
196 792
|
215 545
|
196 685
|
176 383
|
|
| Accounts Receivables |
79 180
|
80 795
|
89 642
|
99 742
|
102 160
|
101 857
|
90 291
|
105 105
|
114 620
|
88 118
|
79 528
|
77 018
|
75 885
|
89 493
|
114 975
|
123 344
|
128 233
|
166 220
|
180 586
|
178 237
|
157 478
|
|
| Other Receivables |
1 484
|
1 774
|
2 361
|
7 453
|
6 349
|
4 086
|
5 297
|
4 207
|
2 753
|
3 641
|
5 642
|
17 540
|
8 198
|
30 026
|
28 708
|
28 647
|
24 917
|
30 572
|
34 959
|
18 448
|
18 904
|
|
| Inventory |
42 054
|
54 444
|
76 633
|
123 971
|
82 293
|
102 605
|
133 963
|
148 163
|
114 712
|
131 950
|
123 802
|
89 450
|
108 545
|
117 103
|
119 287
|
119 547
|
161 433
|
247 123
|
182 827
|
194 565
|
177 685
|
|
| Other Current Assets |
3 002
|
3 424
|
5 717
|
6 939
|
1 427
|
1 330
|
1 606
|
2 321
|
3 557
|
18 740
|
10 427
|
14 481
|
57 630
|
26 947
|
55 268
|
83 651
|
82 680
|
61 744
|
53 910
|
120 349
|
147 315
|
|
| Total Current Assets |
287 987
|
294 015
|
315 550
|
349 113
|
350 604
|
396 846
|
431 894
|
432 386
|
433 359
|
458 568
|
420 269
|
420 196
|
410 348
|
467 958
|
430 989
|
473 888
|
683 850
|
615 431
|
714 235
|
798 434
|
727 292
|
|
| PP&E Net |
224 940
|
240 634
|
252 297
|
262 747
|
270 132
|
264 539
|
266 171
|
270 787
|
264 040
|
263 130
|
257 563
|
247 035
|
233 509
|
236 066
|
321 302
|
346 121
|
335 126
|
334 988
|
336 535
|
326 895
|
350 263
|
|
| PP&E Gross |
224 940
|
240 634
|
252 297
|
262 747
|
270 132
|
264 539
|
266 171
|
270 787
|
264 040
|
263 130
|
257 563
|
247 035
|
233 509
|
236 066
|
321 302
|
346 121
|
335 126
|
334 988
|
336 535
|
326 895
|
350 263
|
|
| Accumulated Depreciation |
77 188
|
91 139
|
103 324
|
115 718
|
133 466
|
132 902
|
147 418
|
169 874
|
189 835
|
209 840
|
229 278
|
244 979
|
258 444
|
274 179
|
303 593
|
335 149
|
359 628
|
377 303
|
398 784
|
417 530
|
427 142
|
|
| Intangible Assets |
0
|
0
|
438
|
339
|
241
|
5 555
|
3 771
|
9 865
|
9 530
|
8 707
|
7 869
|
6 792
|
7 669
|
10 538
|
18 101
|
17 488
|
18 977
|
27 982
|
22 423
|
20 396
|
18 001
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
2 276
|
12 453
|
12 453
|
12 235
|
12 235
|
12 235
|
12 235
|
7 363
|
8 223
|
5 199
|
5 249
|
34 897
|
32 057
|
32 064
|
32 063
|
|
| Note Receivable |
1 490
|
1 453
|
2 103
|
2 340
|
2 220
|
1 320
|
1 238
|
1 169
|
1 230
|
1 230
|
1 177
|
3 852
|
21 501
|
26 604
|
25 825
|
35 189
|
27 137
|
23 816
|
24 703
|
41 399
|
27 162
|
|
| Long-Term Investments |
130 708
|
127 301
|
157 578
|
100 823
|
123 470
|
121 070
|
135 598
|
158 915
|
160 044
|
136 363
|
173 560
|
143 737
|
163 216
|
144 434
|
173 446
|
176 457
|
218 031
|
244 185
|
235 910
|
319 785
|
355 785
|
|
| Other Long-Term Assets |
7 337
|
6 616
|
5 580
|
4 456
|
4 419
|
3 542
|
4 201
|
14 115
|
16 609
|
20 149
|
22 753
|
33 649
|
24 985
|
26 728
|
27 224
|
30 540
|
33 226
|
37 132
|
35 492
|
21 490
|
24 251
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2 276
|
12 453
|
12 453
|
12 235
|
12 235
|
12 235
|
12 235
|
7 363
|
8 223
|
5 199
|
5 249
|
34 897
|
32 057
|
32 064
|
32 063
|
|
| Total Assets |
652 462
N/A
|
670 019
+3%
|
733 545
+9%
|
719 817
-2%
|
751 085
+4%
|
792 871
+6%
|
845 150
+7%
|
899 690
+6%
|
897 265
0%
|
900 382
+0%
|
895 426
-1%
|
867 495
-3%
|
873 462
+1%
|
919 690
+5%
|
1 005 108
+9%
|
1 084 881
+8%
|
1 321 597
+22%
|
1 318 432
0%
|
1 401 354
+6%
|
1 560 462
+11%
|
1 534 816
-2%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
8 586
|
13 816
|
17 790
|
14 794
|
25 717
|
23 365
|
39 767
|
25 698
|
31 299
|
28 736
|
19 323
|
22 421
|
27 820
|
35 096
|
32 001
|
27 321
|
41 930
|
59 762
|
67 586
|
64 859
|
42 677
|
|
| Accrued Liabilities |
16 954
|
5 125
|
5 958
|
6 543
|
5 298
|
6 971
|
7 468
|
8 074
|
9 732
|
11 410
|
10 292
|
16 476
|
12 312
|
15 157
|
4 102
|
4 567
|
9 252
|
10 217
|
11 621
|
9 058
|
9 903
|
|
| Short-Term Debt |
104 997
|
110 308
|
124 062
|
200 883
|
143 664
|
131 277
|
160 793
|
153 195
|
151 165
|
155 319
|
136 469
|
97 073
|
51 052
|
51 281
|
74 540
|
116 352
|
201 890
|
176 883
|
177 908
|
313 360
|
230 022
|
|
| Current Portion of Long-Term Debt |
78
|
6 290
|
328
|
363
|
608
|
820
|
8 707
|
7 732
|
318
|
633
|
351
|
242
|
253
|
957
|
15 217
|
16 435
|
24 243
|
23 327
|
25 432
|
23 537
|
25 070
|
|
| Other Current Liabilities |
29 354
|
29 143
|
29 646
|
28 217
|
30 466
|
33 790
|
23 190
|
35 760
|
32 134
|
37 412
|
32 429
|
30 893
|
44 256
|
51 823
|
52 434
|
65 979
|
102 815
|
74 513
|
77 551
|
66 133
|
167 137
|
|
| Total Current Liabilities |
159 968
|
164 683
|
177 784
|
250 798
|
205 754
|
196 223
|
239 924
|
230 459
|
224 648
|
233 510
|
198 864
|
167 103
|
135 693
|
154 315
|
178 294
|
230 655
|
380 129
|
344 701
|
360 098
|
476 946
|
474 809
|
|
| Long-Term Debt |
11 465
|
4 172
|
3 844
|
3 749
|
3 141
|
14 396
|
7 979
|
18 641
|
25 028
|
5 817
|
1 170
|
5 674
|
5 421
|
4 463
|
55 904
|
62 184
|
49 402
|
45 937
|
40 924
|
37 003
|
36 903
|
|
| Deferred Income Tax |
42 464
|
38 694
|
45 601
|
19 328
|
29 547
|
24 434
|
26 094
|
33 141
|
28 199
|
23 722
|
25 688
|
23 003
|
11 020
|
2 573
|
4 814
|
5 161
|
4 840
|
1 674
|
7
|
2 918
|
8 163
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
2 366
|
1 870
|
1 905
|
1 718
|
2 451
|
2 574
|
0
|
0
|
0
|
0
|
589
|
1 070
|
1 013
|
1 053
|
1 126
|
1 255
|
|
| Other Liabilities |
14 877
|
15 618
|
16 690
|
17 231
|
13 291
|
10 741
|
12 331
|
13 957
|
12 038
|
12 636
|
12 787
|
9 818
|
10 920
|
9 334
|
6 248
|
6 081
|
6 609
|
6 766
|
6 362
|
6 263
|
5 742
|
|
| Total Liabilities |
228 773
N/A
|
223 166
-2%
|
243 919
+9%
|
291 106
+19%
|
251 731
-14%
|
248 160
-1%
|
288 199
+16%
|
298 103
+3%
|
291 631
-2%
|
278 136
-5%
|
241 083
-13%
|
205 598
-15%
|
163 054
-21%
|
170 685
+5%
|
245 260
+44%
|
304 670
+24%
|
442 050
+45%
|
400 092
-9%
|
408 445
+2%
|
524 256
+28%
|
526 872
+0%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
8 450
|
|
| Retained Earnings |
269 033
|
304 496
|
330 262
|
311 907
|
362 765
|
468 663
|
469 026
|
495 637
|
511 253
|
541 645
|
568 978
|
592 244
|
640 173
|
688 700
|
699 875
|
720 636
|
834 870
|
875 224
|
971 613
|
991 001
|
959 496
|
|
| Additional Paid In Capital |
90 498
|
90 498
|
90 498
|
81 335
|
81 347
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 755
|
35 757
|
35 757
|
35 770
|
35 770
|
|
| Unrealized Security Profit/Loss |
56 054
|
43 864
|
61 596
|
27 968
|
47 781
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
23 274
|
928
|
2 756
|
|
| Treasury Stock |
340
|
531
|
1 703
|
819
|
989
|
1 306
|
1 219
|
1 003
|
1 108
|
1 122
|
1 328
|
4 419
|
3 873
|
4 094
|
3 431
|
3 861
|
3 594
|
3 082
|
2 973
|
3 363
|
3 363
|
|
| Other Equity |
6
|
76
|
522
|
130
|
0
|
33 149
|
44 940
|
62 748
|
51 283
|
37 518
|
42 487
|
29 867
|
29 903
|
20 194
|
19 199
|
19 231
|
4 066
|
1 991
|
3 336
|
5 276
|
4 834
|
|
| Total Equity |
423 688
N/A
|
446 854
+5%
|
489 626
+10%
|
428 711
-12%
|
499 354
+16%
|
544 711
+9%
|
556 952
+2%
|
601 587
+8%
|
605 634
+1%
|
622 246
+3%
|
654 343
+5%
|
661 897
+1%
|
710 408
+7%
|
749 005
+5%
|
759 848
+1%
|
780 210
+3%
|
879 547
+13%
|
918 340
+4%
|
992 908
+8%
|
1 036 206
+4%
|
1 007 944
-3%
|
|
| Total Liabilities & Equity |
652 462
N/A
|
670 019
+3%
|
733 545
+9%
|
719 817
-2%
|
751 085
+4%
|
792 871
+6%
|
845 150
+7%
|
899 690
+6%
|
897 265
0%
|
900 382
+0%
|
895 426
-1%
|
867 495
-3%
|
873 462
+1%
|
919 690
+5%
|
1 005 108
+9%
|
1 084 881
+8%
|
1 321 597
+22%
|
1 318 432
0%
|
1 401 354
+6%
|
1 560 462
+11%
|
1 534 816
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|