Daeyoung Packaging Co Ltd
KRX:014160
Balance Sheet
Balance Sheet Decomposition
Daeyoung Packaging Co Ltd
Daeyoung Packaging Co Ltd
Balance Sheet
Daeyoung Packaging Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
820
|
2 078
|
384
|
436
|
782
|
7 944
|
1 237
|
1 072
|
1 110
|
884
|
2 046
|
831
|
1 079
|
589
|
516
|
1 339
|
2 583
|
669
|
2 009
|
3 242
|
1 072
|
4 236
|
5 323
|
5 246
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
6
|
5
|
41
|
58
|
|
| Cash Equivalents |
820
|
2 078
|
384
|
436
|
782
|
7 944
|
1 237
|
1 072
|
1 110
|
884
|
2 046
|
831
|
1 079
|
589
|
516
|
1 339
|
2 583
|
669
|
2 004
|
3 232
|
1 066
|
4 231
|
5 282
|
5 189
|
|
| Short-Term Investments |
30
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
730
|
80
|
5 000
|
0
|
2 501
|
2
|
0
|
0
|
3 700
|
4 000
|
29 000
|
41 237
|
20 608
|
0
|
|
| Total Receivables |
287
|
11 581
|
12 223
|
12 814
|
13 306
|
13 864
|
19 279
|
23 448
|
24 204
|
36 871
|
46 850
|
36 557
|
37 470
|
36 570
|
37 798
|
44 524
|
48 502
|
39 854
|
37 375
|
40 442
|
49 385
|
42 474
|
41 860
|
39 680
|
|
| Accounts Receivables |
190
|
11 544
|
12 028
|
12 646
|
13 078
|
13 444
|
19 071
|
22 429
|
23 968
|
34 910
|
46 356
|
35 903
|
37 102
|
35 654
|
37 445
|
44 130
|
48 054
|
39 301
|
36 837
|
39 506
|
48 663
|
42 184
|
41 642
|
38 275
|
|
| Other Receivables |
97
|
37
|
195
|
168
|
228
|
420
|
208
|
1 019
|
236
|
1 961
|
494
|
654
|
368
|
916
|
353
|
394
|
448
|
553
|
538
|
936
|
721
|
289
|
218
|
1 405
|
|
| Inventory |
2 889
|
3 245
|
4 846
|
3 260
|
4 279
|
3 494
|
3 947
|
6 284
|
5 025
|
8 503
|
13 919
|
10 901
|
12 076
|
9 575
|
11 020
|
13 341
|
14 061
|
13 886
|
11 683
|
10 254
|
15 627
|
11 345
|
9 023
|
12 325
|
|
| Other Current Assets |
10 175
|
276
|
298
|
287
|
510
|
1 759
|
1 583
|
550
|
688
|
2 166
|
1 177
|
910
|
1 618
|
517
|
929
|
1 012
|
725
|
1 151
|
584
|
625
|
1 284
|
972
|
432
|
756
|
|
| Total Current Assets |
14 202
|
17 210
|
17 750
|
16 797
|
18 877
|
27 062
|
26 046
|
31 353
|
31 027
|
48 424
|
64 721
|
49 279
|
57 244
|
47 252
|
52 764
|
60 218
|
65 871
|
55 560
|
55 351
|
58 564
|
96 366
|
100 264
|
77 246
|
58 006
|
|
| PP&E Net |
70 465
|
64 750
|
62 186
|
58 965
|
57 370
|
54 016
|
60 723
|
59 223
|
97 550
|
135 897
|
145 794
|
140 573
|
137 835
|
144 831
|
148 905
|
143 040
|
136 745
|
156 197
|
149 368
|
140 948
|
139 160
|
119 592
|
116 928
|
130 019
|
|
| PP&E Gross |
70 465
|
64 750
|
62 186
|
58 965
|
57 370
|
54 016
|
60 723
|
59 223
|
97 550
|
135 897
|
145 794
|
140 573
|
137 835
|
144 831
|
148 905
|
143 040
|
136 745
|
156 197
|
149 368
|
140 948
|
139 160
|
119 592
|
116 928
|
130 019
|
|
| Accumulated Depreciation |
21 363
|
27 309
|
31 384
|
35 502
|
39 227
|
42 330
|
45 398
|
49 155
|
51 189
|
52 420
|
57 995
|
61 993
|
67 276
|
71 505
|
79 890
|
88 426
|
97 065
|
102 488
|
109 438
|
120 914
|
126 550
|
128 514
|
135 062
|
140 513
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
398
|
538
|
535
|
774
|
771
|
398
|
751
|
748
|
1 172
|
1 244
|
242
|
242
|
242
|
|
| Long-Term Investments |
2 528
|
80
|
2 555
|
3 488
|
5 955
|
5 161
|
5 226
|
5 513
|
8 852
|
9 381
|
9 095
|
7 499
|
8 204
|
8 105
|
8 362
|
5 248
|
4 187
|
5 760
|
6 488
|
7 273
|
9 299
|
26 581
|
24 838
|
34 900
|
|
| Other Long-Term Assets |
27
|
22
|
671
|
748
|
772
|
790
|
123
|
1 500
|
836
|
522
|
5 774
|
357
|
336
|
386
|
0
|
448
|
468
|
462
|
293
|
0
|
0
|
678
|
1 883
|
1 912
|
|
| Total Assets |
87 222
N/A
|
82 062
-6%
|
83 162
+1%
|
79 998
-4%
|
82 974
+4%
|
87 028
+5%
|
92 118
+6%
|
97 589
+6%
|
138 265
+42%
|
194 223
+40%
|
225 413
+16%
|
198 106
-12%
|
204 157
+3%
|
201 109
-1%
|
210 806
+5%
|
209 726
-1%
|
207 669
-1%
|
218 730
+5%
|
212 247
-3%
|
207 957
-2%
|
246 069
+18%
|
247 357
+1%
|
221 138
-11%
|
225 081
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
222
|
4 998
|
7 223
|
7 138
|
5 697
|
3 409
|
5 873
|
7 372
|
6 923
|
11 750
|
16 645
|
10 193
|
13 312
|
12 912
|
13 228
|
17 249
|
22 177
|
14 334
|
12 948
|
15 937
|
21 562
|
25 568
|
21 501
|
14 505
|
|
| Accrued Liabilities |
10 527
|
2
|
3
|
63
|
621
|
1 217
|
1 326
|
1 608
|
2 008
|
2 769
|
4 499
|
3 983
|
4 204
|
5 202
|
5 944
|
5 950
|
5 530
|
5 310
|
5 924
|
6 284
|
7 161
|
7 175
|
6 989
|
7 973
|
|
| Short-Term Debt |
9 905
|
0
|
10 495
|
7 883
|
15 025
|
14 478
|
805
|
756
|
0
|
592
|
1 665
|
10 800
|
13 633
|
11 007
|
31 194
|
26 463
|
35 145
|
30 969
|
13 500
|
9 500
|
4 800
|
0
|
0
|
7 116
|
|
| Current Portion of Long-Term Debt |
1 668
|
2 032
|
237
|
283
|
321
|
4 472
|
14 616
|
17 788
|
17 823
|
31 383
|
40 938
|
1 768
|
7 393
|
17 937
|
3 850
|
1 667
|
1 667
|
3 129
|
8 681
|
5 613
|
779
|
29 669
|
2 780
|
672
|
|
| Other Current Liabilities |
3 171
|
2 945
|
3 259
|
3 338
|
2 397
|
515
|
6 284
|
982
|
1 217
|
3 441
|
4 662
|
4 034
|
3 451
|
3 555
|
18 573
|
9 649
|
5 972
|
3 449
|
4 896
|
4 246
|
6 255
|
7 107
|
4 411
|
4 075
|
|
| Total Current Liabilities |
25 492
|
9 977
|
21 217
|
18 705
|
24 060
|
24 091
|
28 904
|
28 506
|
27 971
|
49 934
|
68 410
|
30 777
|
41 992
|
50 613
|
72 789
|
60 978
|
70 490
|
57 191
|
45 948
|
41 580
|
40 557
|
69 519
|
35 682
|
34 341
|
|
| Long-Term Debt |
21 966
|
3 125
|
34
|
9
|
1 250
|
2 446
|
4 931
|
7 738
|
7 824
|
33 233
|
50 733
|
48 125
|
33 553
|
15 975
|
7 500
|
2 083
|
417
|
14 588
|
6 633
|
1 855
|
28 774
|
1 651
|
1 081
|
6 100
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 046
|
7 311
|
5 101
|
7 065
|
7 910
|
7 811
|
4 085
|
7 133
|
6 103
|
5 149
|
6 187
|
6 519
|
7 204
|
7 986
|
8 296
|
7 657
|
|
| Other Liabilities |
28 000
|
7 962
|
3 383
|
2 737
|
2 494
|
2 427
|
1 567
|
2 084
|
2 011
|
2 119
|
1 515
|
191
|
724
|
1 082
|
1 669
|
1 407
|
1 412
|
1 458
|
2 942
|
4 111
|
2 303
|
1 185
|
1 542
|
1 584
|
|
| Total Liabilities |
75 458
N/A
|
21 064
-72%
|
24 633
+17%
|
21 450
-13%
|
27 804
+30%
|
28 964
+4%
|
35 402
+22%
|
38 329
+8%
|
45 852
+20%
|
92 596
+102%
|
125 759
+36%
|
86 159
-31%
|
84 179
-2%
|
75 481
-10%
|
86 044
+14%
|
71 601
-17%
|
78 422
+10%
|
78 386
0%
|
61 711
-21%
|
54 065
-12%
|
78 837
+46%
|
80 341
+2%
|
46 601
-42%
|
49 683
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 064
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
47 495
|
51 711
|
53 292
|
53 292
|
54 197
|
54 197
|
54 197
|
54 197
|
54 197
|
54 197
|
54 197
|
|
| Retained Earnings |
36 063
|
35 387
|
37 894
|
56
|
3 322
|
2 894
|
1 348
|
2 544
|
4 626
|
37 506
|
29 180
|
41 616
|
42 283
|
47 936
|
40 828
|
50 571
|
47 040
|
57 278
|
67 534
|
70 777
|
80 515
|
94 214
|
101 483
|
100 656
|
|
| Additional Paid In Capital |
0
|
72 117
|
72 117
|
34 223
|
34 223
|
30 901
|
30 901
|
28 623
|
28 623
|
29 553
|
29 553
|
29 553
|
31 129
|
31 129
|
33 151
|
33 929
|
33 929
|
34 374
|
34 374
|
34 374
|
37 845
|
37 845
|
37 845
|
37 845
|
|
| Unrealized Security Profit/Loss |
2 508
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
28 528
|
235
|
144
|
0
|
1
|
1
|
2
|
332
|
184
|
306
|
370
|
257
|
126
|
209
|
44
|
1 731
|
|
| Treasury Stock |
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 199
|
5 199
|
5 199
|
5 199
|
5 199
|
19 030
|
19 031
|
19 031
|
|
| Other Equity |
45 300
|
23 226
|
23 226
|
23 226
|
23 226
|
23 226
|
20 332
|
19 402
|
16 858
|
13 162
|
6 717
|
6 717
|
930
|
930
|
930
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
11 764
N/A
|
60 999
+419%
|
58 529
-4%
|
58 548
+0%
|
55 170
-6%
|
58 064
+5%
|
56 716
-2%
|
59 260
+4%
|
92 414
+56%
|
101 627
+10%
|
99 655
-2%
|
111 946
+12%
|
119 978
+7%
|
125 628
+5%
|
124 762
-1%
|
138 125
+11%
|
129 247
-6%
|
140 345
+9%
|
150 537
+7%
|
153 892
+2%
|
167 232
+9%
|
167 016
0%
|
174 537
+5%
|
175 398
+0%
|
|
| Total Liabilities & Equity |
87 222
N/A
|
82 062
-6%
|
83 162
+1%
|
79 998
-4%
|
82 974
+4%
|
87 028
+5%
|
92 118
+6%
|
97 589
+6%
|
138 265
+42%
|
194 223
+40%
|
225 413
+16%
|
198 106
-12%
|
204 157
+3%
|
201 109
-1%
|
210 806
+5%
|
209 726
-1%
|
207 669
-1%
|
218 730
+5%
|
212 247
-3%
|
207 957
-2%
|
246 069
+18%
|
247 357
+1%
|
221 138
-11%
|
225 081
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
0
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
95
|
103
|
107
|
101
|
103
|
103
|
103
|
103
|
95
|
95
|
95
|
|