Daesang Holdings Co Ltd
KRX:084690
Balance Sheet
Balance Sheet Decomposition
Daesang Holdings Co Ltd
Daesang Holdings Co Ltd
Balance Sheet
Daesang Holdings 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
133 084
|
60 359
|
82 318
|
146 749
|
107 386
|
77 459
|
38 857
|
266 721
|
265 259
|
233 306
|
308 888
|
262 100
|
216 509
|
231 088
|
280 837
|
601 082
|
669 421
|
630 001
|
806 555
|
749 766
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
44
|
678
|
564
|
1 419
|
1 104
|
2 228
|
274
|
327
|
419
|
433
|
343
|
294
|
|
| Cash Equivalents |
133 084
|
60 359
|
82 318
|
146 749
|
107 386
|
77 459
|
38 857
|
266 678
|
265 215
|
232 628
|
308 324
|
260 681
|
215 405
|
228 860
|
280 563
|
600 755
|
669 002
|
629 568
|
806 212
|
749 472
|
|
| Short-Term Investments |
18 323
|
21 895
|
25 006
|
76 282
|
61 679
|
38 979
|
68 975
|
80 885
|
190 851
|
230 217
|
228 407
|
298 811
|
228 287
|
138 150
|
208 301
|
57 977
|
47 512
|
60 663
|
33 991
|
61 511
|
|
| Total Receivables |
204 477
|
230 087
|
142 123
|
65 932
|
175 938
|
36 863
|
41 835
|
254 178
|
277 005
|
285 078
|
300 073
|
350 546
|
342 751
|
323 049
|
368 109
|
364 441
|
452 935
|
507 995
|
524 418
|
557 725
|
|
| Accounts Receivables |
189 257
|
218 787
|
130 983
|
52 631
|
172 230
|
27 121
|
32 155
|
232 051
|
252 931
|
255 741
|
266 018
|
316 066
|
311 154
|
281 163
|
320 360
|
325 786
|
417 984
|
481 076
|
491 790
|
518 466
|
|
| Other Receivables |
15 220
|
11 300
|
11 140
|
13 301
|
3 708
|
9 742
|
9 680
|
22 127
|
24 074
|
29 337
|
34 055
|
34 480
|
31 597
|
41 886
|
47 749
|
38 655
|
34 950
|
26 919
|
32 628
|
39 259
|
|
| Inventory |
160 753
|
169 064
|
159 517
|
216 455
|
166 333
|
10 172
|
5 343
|
282 716
|
244 655
|
257 785
|
305 832
|
313 629
|
349 769
|
352 837
|
376 947
|
413 320
|
597 200
|
841 511
|
700 040
|
764 114
|
|
| Other Current Assets |
23 299
|
27 301
|
22 818
|
28 427
|
16 859
|
6 232
|
5 204
|
14 164
|
14 906
|
21 594
|
30 965
|
52 864
|
47 945
|
36 028
|
37 112
|
118 142
|
55 543
|
59 625
|
72 140
|
58 807
|
|
| Total Current Assets |
539 936
|
508 706
|
431 781
|
533 845
|
528 194
|
169 704
|
160 214
|
898 664
|
992 676
|
1 027 980
|
1 174 164
|
1 277 950
|
1 185 261
|
1 081 153
|
1 271 306
|
1 554 962
|
1 822 610
|
2 099 794
|
2 137 143
|
2 191 924
|
|
| PP&E Net |
714 373
|
652 010
|
616 857
|
529 694
|
673 939
|
33 186
|
36 104
|
663 343
|
665 823
|
708 173
|
832 252
|
883 374
|
939 238
|
1 007 139
|
1 102 478
|
1 045 843
|
1 213 848
|
1 298 087
|
1 344 107
|
1 483 501
|
|
| PP&E Gross |
714 373
|
652 010
|
616 857
|
529 694
|
673 939
|
33 186
|
36 104
|
0
|
0
|
708 173
|
832 252
|
883 374
|
939 238
|
1 007 139
|
0
|
1 045 843
|
1 213 848
|
1 298 087
|
1 344 107
|
1 483 501
|
|
| Accumulated Depreciation |
471 529
|
505 681
|
495 813
|
535 670
|
594 698
|
7 474
|
9 671
|
0
|
0
|
825 237
|
879 362
|
944 174
|
991 290
|
1 048 051
|
0
|
1 165 245
|
1 216 415
|
1 309 075
|
1 410 400
|
1 542 575
|
|
| Intangible Assets |
11 624
|
16 711
|
11 884
|
10 056
|
8 544
|
12 001
|
14 473
|
30 189
|
35 193
|
37 663
|
38 469
|
42 008
|
41 706
|
41 983
|
39 393
|
36 349
|
90 060
|
86 833
|
96 342
|
101 413
|
|
| Goodwill |
31 488
|
106 765
|
98 160
|
90 783
|
75 323
|
5 698
|
5 698
|
93 667
|
104 123
|
104 093
|
104 093
|
125 855
|
126 767
|
125 559
|
112 897
|
103 236
|
132 418
|
147 445
|
173 020
|
209 395
|
|
| Note Receivable |
62 034
|
32 464
|
36 785
|
19 930
|
17 340
|
0
|
2 307
|
10 588
|
9 565
|
5 738
|
4 671
|
4 110
|
3 290
|
1 823
|
2 499
|
1 130
|
2 147
|
7 952
|
10 055
|
9 200
|
|
| Long-Term Investments |
96 509
|
109 750
|
88 890
|
144 000
|
137 711
|
324 896
|
346 022
|
239 649
|
235 582
|
232 758
|
252 230
|
252 594
|
249 819
|
275 489
|
249 862
|
208 364
|
233 040
|
270 572
|
282 081
|
301 090
|
|
| Other Long-Term Assets |
54 764
|
46 871
|
47 877
|
37 161
|
16 744
|
8 476
|
12 170
|
42 139
|
46 510
|
63 715
|
74 548
|
103 404
|
105 054
|
96 443
|
110 410
|
110 274
|
131 970
|
104 644
|
116 737
|
122 031
|
|
| Other Assets |
31 488
|
106 765
|
98 160
|
90 783
|
75 323
|
5 698
|
5 698
|
93 667
|
104 123
|
104 093
|
104 093
|
125 855
|
126 767
|
125 559
|
112 897
|
103 236
|
132 418
|
147 445
|
173 020
|
209 395
|
|
| Total Assets |
1 510 729
N/A
|
1 473 278
-2%
|
1 332 235
-10%
|
1 365 468
+2%
|
1 457 796
+7%
|
553 961
-62%
|
576 989
+4%
|
1 978 239
+243%
|
2 089 473
+6%
|
2 180 120
+4%
|
2 480 427
+14%
|
2 689 294
+8%
|
2 651 135
-1%
|
2 629 589
-1%
|
2 888 845
+10%
|
3 060 158
+6%
|
3 626 092
+18%
|
4 015 327
+11%
|
4 159 485
+4%
|
4 418 554
+6%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
109 799
|
114 413
|
77 019
|
51 346
|
81 420
|
23 015
|
21 098
|
140 695
|
158 749
|
162 685
|
208 151
|
202 302
|
221 668
|
142 170
|
183 929
|
173 867
|
254 196
|
229 861
|
259 744
|
277 976
|
|
| Accrued Liabilities |
15 312
|
17 516
|
16 181
|
14 016
|
14 076
|
2 043
|
2 464
|
28 592
|
29 670
|
33 071
|
27 177
|
24 582
|
25 527
|
34 998
|
50 709
|
35 753
|
37 737
|
42 616
|
45 820
|
48 878
|
|
| Short-Term Debt |
209 285
|
247 468
|
246 643
|
428 334
|
229 589
|
23 683
|
20 899
|
408 685
|
311 248
|
279 141
|
291 653
|
324 406
|
212 837
|
253 285
|
215 951
|
295 673
|
402 051
|
606 082
|
486 815
|
514 728
|
|
| Current Portion of Long-Term Debt |
98 031
|
120 998
|
139 319
|
54 541
|
137 192
|
0
|
0
|
59 840
|
245 309
|
8 713
|
196 395
|
64 640
|
113 693
|
192 211
|
248 469
|
156 442
|
229 831
|
145 517
|
271 792
|
346 002
|
|
| Other Current Liabilities |
208 835
|
119 057
|
112 038
|
101 628
|
121 156
|
23 716
|
24 745
|
131 391
|
133 847
|
159 139
|
164 996
|
186 048
|
203 267
|
216 979
|
233 054
|
280 543
|
283 245
|
288 674
|
266 979
|
296 657
|
|
| Total Current Liabilities |
641 262
|
619 452
|
591 201
|
649 866
|
583 432
|
72 457
|
69 206
|
769 203
|
878 823
|
642 748
|
888 372
|
801 977
|
776 992
|
839 643
|
932 112
|
942 278
|
1 207 060
|
1 312 750
|
1 331 151
|
1 484 242
|
|
| Long-Term Debt |
320 952
|
259 040
|
130 205
|
146 812
|
183 300
|
67 343
|
71 898
|
265 914
|
180 012
|
416 907
|
420 033
|
649 216
|
607 002
|
482 807
|
506 406
|
555 461
|
694 273
|
977 732
|
1 049 155
|
1 094 552
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
16 011
|
3 178
|
6 942
|
26 917
|
37 893
|
28 017
|
30 197
|
35 180
|
37 754
|
38 371
|
25 599
|
3 018
|
15 593
|
21 865
|
24 316
|
23 145
|
|
| Minority Interest |
237 322
|
264 850
|
269 920
|
208 989
|
276 286
|
25 027
|
24 403
|
423 328
|
464 404
|
511 003
|
526 108
|
553 927
|
564 460
|
572 111
|
626 323
|
672 956
|
783 690
|
819 446
|
840 785
|
903 359
|
|
| Other Liabilities |
29 726
|
34 437
|
27 628
|
36 897
|
42 186
|
13 684
|
13 823
|
82 429
|
96 538
|
123 491
|
143 782
|
152 691
|
156 125
|
173 988
|
222 883
|
233 419
|
218 031
|
147 878
|
171 550
|
145 652
|
|
| Total Liabilities |
1 229 261
N/A
|
1 177 779
-4%
|
1 018 953
-13%
|
1 042 564
+2%
|
1 101 215
+6%
|
181 689
-84%
|
186 271
+3%
|
1 567 791
+742%
|
1 657 672
+6%
|
1 722 165
+4%
|
2 008 492
+17%
|
2 192 991
+9%
|
2 142 334
-2%
|
2 106 920
-2%
|
2 313 323
+10%
|
2 407 133
+4%
|
2 918 646
+21%
|
3 279 672
+12%
|
3 416 957
+4%
|
3 650 950
+7%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
34 547
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
37 126
|
|
| Retained Earnings |
8 138
|
15 650
|
32 240
|
48 703
|
38 762
|
82 433
|
99 469
|
116 273
|
139 526
|
164 969
|
178 069
|
199 249
|
220 594
|
239 019
|
292 896
|
379 020
|
421 508
|
449 463
|
449 713
|
457 444
|
|
| Additional Paid In Capital |
241 978
|
245 517
|
250 423
|
262 603
|
262 291
|
272 814
|
272 814
|
272 921
|
279 528
|
278 733
|
279 048
|
279 048
|
279 818
|
279 818
|
280 015
|
280 015
|
280 015
|
280 082
|
286 011
|
287 474
|
|
| Unrealized Security Profit/Loss |
7 008
|
7 811
|
585
|
3 618
|
3 339
|
7 810
|
6 206
|
479
|
4 022
|
3 540
|
3 425
|
3 594
|
3 759
|
7 947
|
8 520
|
9 059
|
8 929
|
9 175
|
9 965
|
10 714
|
|
| Treasury Stock |
6 723
|
7 261
|
3 144
|
1 196
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
3 481
|
3 344
|
2 778
|
20 713
|
21 741
|
12 292
|
12 486
|
15 393
|
20 356
|
19 333
|
18 882
|
15 526
|
24 978
|
25 347
|
25 994
|
34 076
|
22 274
|
21 841
|
20 357
|
3 725
|
|
| Total Equity |
281 467
N/A
|
295 499
+5%
|
313 282
+6%
|
322 904
+3%
|
356 580
+10%
|
372 271
+4%
|
390 717
+5%
|
410 448
+5%
|
431 801
+5%
|
457 955
+6%
|
471 935
+3%
|
496 303
+5%
|
508 802
+3%
|
522 669
+3%
|
575 522
+10%
|
653 026
+13%
|
707 446
+8%
|
735 655
+4%
|
742 529
+1%
|
767 605
+3%
|
|
| Total Liabilities & Equity |
1 510 729
N/A
|
1 473 278
-2%
|
1 332 235
-10%
|
1 365 468
+2%
|
1 457 796
+7%
|
553 961
-62%
|
576 989
+4%
|
1 978 239
+243%
|
2 089 473
+6%
|
2 180 120
+4%
|
2 480 427
+14%
|
2 689 294
+8%
|
2 651 135
-1%
|
2 629 589
-1%
|
2 888 845
+10%
|
3 060 158
+6%
|
3 626 092
+18%
|
4 015 327
+11%
|
4 159 485
+4%
|
4 418 554
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
35
|
35
|
36
|
35
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
36
|
|
| Preferred Shares Outstanding |
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|