Taekyung BK Co Ltd
KRX:014580
Balance Sheet
Balance Sheet Decomposition
Taekyung BK Co Ltd
Taekyung BK Co Ltd
Balance Sheet
Taekyung BK 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 |
2 279
|
250
|
2 680
|
4 616
|
3 533
|
10 028
|
7 819
|
8 856
|
20 496
|
6 505
|
6 756
|
5 605
|
9 367
|
10 003
|
3 646
|
17 036
|
12 050
|
6 949
|
16 559
|
17 417
|
17 323
|
42 295
|
27 183
|
54 338
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 307
|
1 948
|
1 345
|
4 839
|
5 516
|
3 011
|
9 185
|
5 409
|
4 862
|
22 748
|
11 313
|
20 219
|
|
| Cash Equivalents |
2 279
|
250
|
2 680
|
4 616
|
3 533
|
10 028
|
7 819
|
8 856
|
20 496
|
6 505
|
6 756
|
5 605
|
7 060
|
8 055
|
2 301
|
12 197
|
6 534
|
3 938
|
7 374
|
12 008
|
12 461
|
19 548
|
15 869
|
34 119
|
|
| Short-Term Investments |
700
|
2 771
|
4 662
|
9 327
|
4 481
|
9
|
409
|
3
|
3 004
|
6 033
|
8 000
|
9 012
|
0
|
0
|
0
|
22
|
25
|
1 143
|
27 662
|
35 062
|
50 006
|
28 241
|
42 597
|
16 063
|
|
| Total Receivables |
18 031
|
18 878
|
22 526
|
24 806
|
24 857
|
22 535
|
22 815
|
29 493
|
31 246
|
23 760
|
30 534
|
24 529
|
30 053
|
25 226
|
25 499
|
44 188
|
38 133
|
38 855
|
35 391
|
29 766
|
32 307
|
49 704
|
46 906
|
40 947
|
|
| Accounts Receivables |
17 452
|
18 811
|
22 387
|
24 689
|
21 684
|
22 323
|
22 592
|
28 969
|
31 193
|
23 740
|
30 494
|
24 505
|
30 032
|
25 199
|
24 951
|
43 994
|
37 516
|
38 219
|
33 224
|
58 953
|
32 147
|
49 529
|
46 466
|
39 640
|
|
| Other Receivables |
579
|
67
|
139
|
117
|
3 173
|
212
|
223
|
524
|
53
|
20
|
40
|
24
|
21
|
27
|
548
|
194
|
617
|
636
|
2 167
|
29 187
|
161
|
176
|
440
|
1 307
|
|
| Inventory |
2 467
|
3 643
|
3 463
|
3 469
|
5 528
|
4 677
|
5 272
|
6 470
|
4 816
|
5 002
|
6 672
|
6 835
|
5 480
|
5 289
|
6 691
|
16 470
|
16 034
|
27 999
|
22 168
|
18 417
|
22 390
|
23 560
|
28 760
|
26 516
|
|
| Other Current Assets |
149
|
702
|
236
|
228
|
602
|
590
|
722
|
1 103
|
725
|
767
|
604
|
716
|
460
|
1 073
|
545
|
1 093
|
1 168
|
3 466
|
1 318
|
1 962
|
1 815
|
2 383
|
3 509
|
8 561
|
|
| Total Current Assets |
23 626
|
26 244
|
33 567
|
42 447
|
39 001
|
37 839
|
37 036
|
45 926
|
60 287
|
42 066
|
52 566
|
46 698
|
45 360
|
41 590
|
36 381
|
78 810
|
67 409
|
78 413
|
103 098
|
102 623
|
123 841
|
146 185
|
148 955
|
146 426
|
|
| PP&E Net |
57 876
|
71 963
|
69 376
|
63 117
|
59 193
|
53 653
|
51 416
|
49 085
|
47 631
|
43 232
|
51 048
|
55 774
|
62 334
|
63 943
|
69 551
|
120 961
|
115 851
|
130 048
|
110 062
|
105 456
|
108 239
|
110 443
|
124 822
|
147 264
|
|
| PP&E Gross |
57 876
|
71 963
|
69 376
|
63 117
|
59 193
|
53 653
|
51 416
|
49 085
|
47 631
|
43 232
|
51 048
|
55 774
|
62 334
|
63 943
|
69 551
|
120 961
|
115 851
|
130 048
|
110 062
|
105 456
|
108 239
|
110 443
|
124 822
|
147 264
|
|
| Accumulated Depreciation |
12 775
|
19 210
|
27 696
|
36 624
|
46 092
|
53 628
|
60 917
|
66 759
|
71 339
|
53 123
|
58 306
|
64 207
|
71 333
|
79 290
|
86 581
|
129 007
|
138 800
|
149 589
|
159 048
|
168 191
|
176 794
|
184 996
|
193 154
|
198 426
|
|
| Intangible Assets |
10 436
|
10 364
|
10 265
|
10 146
|
10 027
|
9 991
|
9 893
|
9 796
|
9 709
|
10 000
|
9 886
|
13 640
|
13 293
|
14 760
|
13 531
|
13 136
|
13 894
|
13 591
|
13 320
|
13 476
|
13 737
|
13 826
|
14 536
|
15 603
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
424
|
424
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
1 123
|
789
|
672
|
88
|
52
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
551
|
450
|
921
|
650
|
416
|
706
|
584
|
362
|
264
|
258
|
|
| Long-Term Investments |
20 434
|
19 518
|
18 692
|
19 040
|
31 049
|
26 181
|
38 699
|
40 484
|
51 306
|
43 772
|
42 208
|
44 928
|
49 058
|
50 884
|
55 261
|
56 476
|
57 400
|
65 587
|
70 349
|
71 753
|
84 253
|
83 511
|
83 651
|
71 891
|
|
| Other Long-Term Assets |
1 968
|
2 196
|
2 172
|
2 249
|
14 700
|
13 909
|
13 276
|
12 645
|
11 848
|
9 898
|
9 416
|
8 745
|
8 944
|
7 296
|
7 199
|
8 586
|
7 648
|
5 462
|
4 122
|
1 863
|
1 728
|
6 913
|
5 813
|
4 168
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
424
|
424
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
115 463
N/A
|
131 074
+14%
|
134 743
+3%
|
137 087
+2%
|
154 022
+12%
|
141 632
-8%
|
150 321
+6%
|
157 935
+5%
|
180 781
+14%
|
148 967
-18%
|
165 125
+11%
|
169 785
+3%
|
178 992
+5%
|
178 477
0%
|
182 474
+2%
|
278 844
+53%
|
263 547
-5%
|
293 751
+11%
|
301 367
+3%
|
295 877
-2%
|
332 382
+12%
|
361 240
+9%
|
378 041
+5%
|
385 609
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14 017
|
14 420
|
7 459
|
9 838
|
11 811
|
8 779
|
11 371
|
12 906
|
13 562
|
19 277
|
7 967
|
18 336
|
6 595
|
6 228
|
5 368
|
13 776
|
10 490
|
10 594
|
8 768
|
6 095
|
19 340
|
6 545
|
19 905
|
7 960
|
|
| Accrued Liabilities |
4 117
|
4 681
|
5 453
|
4 495
|
4 206
|
5 267
|
4 525
|
4 375
|
4 286
|
5 833
|
5 818
|
5 531
|
6 671
|
5 945
|
5 824
|
7 435
|
8 713
|
9 550
|
7 780
|
7 358
|
6 954
|
10 350
|
12 474
|
11 027
|
|
| Short-Term Debt |
2 387
|
5 966
|
5 001
|
5 114
|
5 280
|
4 033
|
0
|
4 287
|
3 894
|
8 449
|
16 109
|
12 515
|
11 788
|
16 214
|
27 230
|
43 491
|
22 000
|
28 153
|
31 000
|
30 000
|
25 000
|
40 000
|
15 000
|
16 856
|
|
| Current Portion of Long-Term Debt |
4 061
|
4 929
|
5 513
|
5 750
|
6 471
|
2 726
|
3 507
|
3 654
|
3 677
|
3 262
|
3 283
|
3 783
|
6 283
|
6 150
|
4 200
|
3 783
|
4 105
|
14 300
|
12 101
|
178
|
164
|
162
|
171
|
217
|
|
| Other Current Liabilities |
3 084
|
1 159
|
801
|
1 801
|
1 042
|
1 482
|
1 221
|
1 641
|
3 346
|
1 553
|
15 950
|
642
|
13 269
|
8 502
|
10 160
|
9 738
|
11 288
|
10 049
|
10 265
|
9 539
|
14 536
|
18 617
|
16 341
|
20 180
|
|
| Total Current Liabilities |
27 666
|
31 155
|
24 227
|
26 998
|
28 811
|
22 286
|
20 624
|
26 863
|
28 765
|
38 374
|
49 128
|
40 807
|
44 607
|
43 040
|
52 782
|
78 223
|
56 596
|
72 646
|
69 915
|
53 171
|
65 993
|
75 675
|
63 891
|
56 241
|
|
| Long-Term Debt |
9 434
|
12 388
|
11 875
|
8 036
|
3 189
|
3 463
|
6 956
|
6 302
|
5 624
|
3 962
|
6 567
|
11 783
|
8 500
|
5 950
|
1 663
|
15 880
|
16 675
|
2 375
|
709
|
7 216
|
161
|
184
|
252
|
310
|
|
| Deferred Income Tax |
485
|
1 603
|
1 890
|
2 144
|
7 302
|
4 993
|
6 246
|
5 173
|
7 410
|
5 409
|
4 518
|
5 052
|
6 858
|
7 172
|
7 319
|
9 103
|
9 221
|
15 824
|
16 697
|
18 091
|
24 086
|
12 025
|
12 588
|
9 238
|
|
| Minority Interest |
9 540
|
12 848
|
24 270
|
25 798
|
27 687
|
25 588
|
29 853
|
32 238
|
42 518
|
0
|
0
|
0
|
0
|
0
|
0
|
54 969
|
56 153
|
62 283
|
69 173
|
72 207
|
83 088
|
87 189
|
95 662
|
96 711
|
|
| Other Liabilities |
7 751
|
7 345
|
6 383
|
6 634
|
7 132
|
7 303
|
7 067
|
6 956
|
6 715
|
7 404
|
7 063
|
8 824
|
6 835
|
7 887
|
5 555
|
9 149
|
10 088
|
10 032
|
11 211
|
8 663
|
7 300
|
8 409
|
8 408
|
7 914
|
|
| Total Liabilities |
54 876
N/A
|
65 340
+19%
|
68 646
+5%
|
69 610
+1%
|
74 122
+6%
|
63 634
-14%
|
70 746
+11%
|
77 533
+10%
|
91 032
+17%
|
55 150
-39%
|
67 276
+22%
|
66 467
-1%
|
66 799
+0%
|
64 049
-4%
|
67 319
+5%
|
167 324
+149%
|
148 733
-11%
|
163 159
+10%
|
167 704
+3%
|
159 348
-5%
|
180 627
+13%
|
183 482
+2%
|
180 801
-1%
|
170 414
-6%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
9 015
|
9 015
|
9 015
|
9 015
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
13 792
|
|
| Retained Earnings |
25 256
|
30 047
|
29 530
|
30 576
|
31 956
|
32 664
|
31 651
|
32 729
|
38 698
|
45 079
|
52 420
|
57 616
|
62 898
|
63 000
|
64 655
|
62 988
|
65 427
|
68 216
|
69 212
|
71 833
|
79 289
|
101 557
|
120 800
|
143 597
|
|
| Additional Paid In Capital |
25 823
|
26 672
|
27 552
|
27 885
|
35 153
|
15 865
|
15 929
|
15 929
|
15 929
|
15 929
|
15 929
|
15 929
|
26 693
|
26 693
|
15 929
|
16 311
|
16 311
|
16 474
|
16 596
|
16 827
|
16 847
|
16 847
|
16 847
|
16 805
|
|
| Unrealized Security Profit/Loss |
493
|
0
|
0
|
0
|
0
|
16 034
|
18 561
|
18 377
|
21 754
|
12 955
|
11 762
|
11 899
|
2 348
|
3 073
|
13 822
|
12 255
|
13 119
|
23 128
|
23 430
|
23 605
|
28 738
|
29 970
|
30 300
|
25 739
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
1 000
|
357
|
357
|
424
|
424
|
0
|
0
|
0
|
0
|
0
|
0
|
636
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 063
|
3 947
|
4 083
|
6 462
|
7 870
|
6 959
|
6 810
|
6 165
|
8 983
|
10 635
|
10 474
|
13 090
|
15 592
|
15 501
|
15 263
|
|
| Total Equity |
60 587
N/A
|
65 734
+8%
|
66 098
+1%
|
67 477
+2%
|
79 900
+18%
|
77 998
-2%
|
79 575
+2%
|
80 402
+1%
|
89 749
+12%
|
93 817
+5%
|
97 848
+4%
|
103 319
+6%
|
112 193
+9%
|
114 427
+2%
|
115 156
+1%
|
111 520
-3%
|
114 814
+3%
|
130 592
+14%
|
133 663
+2%
|
136 530
+2%
|
151 755
+11%
|
177 758
+17%
|
197 240
+11%
|
215 195
+9%
|
|
| Total Liabilities & Equity |
115 463
N/A
|
131 074
+14%
|
134 743
+3%
|
137 087
+2%
|
154 022
+12%
|
141 632
-8%
|
150 321
+6%
|
157 935
+5%
|
180 781
+14%
|
148 967
-18%
|
165 125
+11%
|
169 785
+3%
|
178 992
+5%
|
178 477
0%
|
182 474
+2%
|
278 844
+53%
|
263 547
-5%
|
293 751
+11%
|
301 367
+3%
|
295 877
-2%
|
332 382
+12%
|
361 240
+9%
|
378 041
+5%
|
385 609
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
17
|
18
|
18
|
18
|
28
|
26
|
26
|
26
|
26
|
28
|
28
|
28
|
28
|
28
|
28
|
26
|
26
|
26
|
28
|
28
|
28
|
28
|
28
|
28
|
|