VIB Vermoegen AG
LSE:0AC3
Balance Sheet
Balance Sheet Decomposition
VIB Vermoegen AG
VIB Vermoegen AG
Balance Sheet
VIB Vermoegen AG
| 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 |
1
|
6
|
21
|
2
|
10
|
6
|
5
|
6
|
27
|
29
|
26
|
38
|
33
|
39
|
38
|
31
|
37
|
39
|
68
|
68
|
238
|
127
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
38
|
33
|
39
|
38
|
31
|
37
|
39
|
68
|
68
|
238
|
127
|
|
| Cash Equivalents |
1
|
6
|
21
|
2
|
10
|
6
|
5
|
6
|
27
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
6
|
2
|
2
|
1
|
6
|
7
|
6
|
7
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
46
|
109
|
60
|
|
| Accounts Receivables |
0
|
0
|
1
|
1
|
2
|
3
|
4
|
7
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
12
|
42
|
|
| Other Receivables |
0
|
0
|
2
|
1
|
4
|
4
|
3
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
43
|
97
|
17
|
|
| Inventory |
0
|
0
|
3
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
2
|
3
|
4
|
5
|
4
|
20
|
19
|
255
|
115
|
0
|
|
| Total Current Assets |
8
|
8
|
26
|
3
|
16
|
15
|
13
|
14
|
30
|
36
|
32
|
44
|
36
|
43
|
43
|
38
|
41
|
61
|
90
|
369
|
462
|
187
|
|
| PP&E Net |
37
|
44
|
79
|
138
|
37
|
39
|
8
|
1
|
1
|
1
|
0
|
0
|
1
|
7
|
8
|
8
|
10
|
11
|
11
|
11
|
11
|
10
|
|
| PP&E Gross |
0
|
0
|
79
|
138
|
37
|
39
|
8
|
1
|
1
|
1
|
0
|
0
|
1
|
7
|
8
|
8
|
10
|
11
|
11
|
11
|
11
|
10
|
|
| Accumulated Depreciation |
0
|
0
|
16
|
16
|
24
|
30
|
32
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
38
|
33
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
3
|
3
|
0
|
20
|
462
|
566
|
641
|
643
|
656
|
752
|
832
|
897
|
972
|
1 066
|
1 102
|
1 189
|
1 308
|
1 382
|
1 317
|
1 164
|
1 136
|
1 404
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
254
|
263
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
48
N/A
|
55
+15%
|
105
+93%
|
161
+53%
|
516
+220%
|
621
+20%
|
663
+7%
|
657
-1%
|
687
+5%
|
788
+15%
|
865
+10%
|
942
+9%
|
1 009
+7%
|
1 117
+11%
|
1 154
+3%
|
1 235
+7%
|
1 360
+10%
|
1 454
+7%
|
1 418
-3%
|
1 586
+12%
|
1 901
+20%
|
1 897
0%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
1
|
0
|
7
|
3
|
1
|
5
|
4
|
2
|
1
|
1
|
2
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
7
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
27
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
8
|
21
|
30
|
103
|
73
|
67
|
76
|
28
|
0
|
0
|
0
|
42
|
21
|
33
|
28
|
30
|
60
|
152
|
40
|
67
|
|
| Other Current Liabilities |
2
|
2
|
1
|
3
|
10
|
7
|
6
|
5
|
3
|
5
|
6
|
7
|
8
|
9
|
8
|
7
|
8
|
9
|
7
|
44
|
18
|
32
|
|
| Total Current Liabilities |
2
|
2
|
10
|
26
|
40
|
117
|
83
|
73
|
85
|
37
|
50
|
35
|
31
|
53
|
30
|
42
|
38
|
41
|
68
|
196
|
59
|
106
|
|
| Long-Term Debt |
32
|
38
|
47
|
60
|
259
|
291
|
357
|
352
|
329
|
441
|
457
|
495
|
528
|
572
|
587
|
608
|
681
|
718
|
688
|
584
|
887
|
804
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
27
|
33
|
39
|
46
|
52
|
60
|
67
|
59
|
59
|
75
|
52
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
21
|
13
|
8
|
8
|
9
|
12
|
14
|
13
|
18
|
20
|
21
|
23
|
25
|
26
|
26
|
31
|
33
|
53
|
|
| Other Liabilities |
0
|
0
|
3
|
4
|
22
|
27
|
30
|
28
|
33
|
37
|
14
|
13
|
11
|
9
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
|
| Total Liabilities |
34
N/A
|
40
+17%
|
61
+50%
|
90
+49%
|
342
+280%
|
448
+31%
|
477
+6%
|
461
-3%
|
455
-1%
|
527
+16%
|
559
+6%
|
583
+4%
|
621
+6%
|
693
+12%
|
692
0%
|
730
+6%
|
808
+11%
|
855
+6%
|
844
-1%
|
873
+3%
|
1 056
+21%
|
1 019
-4%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
4
|
4
|
10
|
12
|
17
|
17
|
18
|
18
|
21
|
21
|
22
|
25
|
26
|
28
|
28
|
28
|
28
|
28
|
28
|
33
|
33
|
33
|
|
| Retained Earnings |
8
|
9
|
34
|
59
|
157
|
159
|
172
|
184
|
218
|
249
|
129
|
150
|
177
|
211
|
247
|
288
|
334
|
381
|
350
|
381
|
511
|
545
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
193
|
192
|
191
|
191
|
191
|
191
|
191
|
195
|
299
|
299
|
299
|
|
| Other Equity |
1
|
1
|
1
|
0
|
0
|
3
|
4
|
6
|
8
|
10
|
7
|
8
|
7
|
6
|
4
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Total Equity |
13
N/A
|
14
+9%
|
45
+211%
|
71
+59%
|
174
+144%
|
172
-1%
|
186
+8%
|
196
+6%
|
232
+18%
|
261
+13%
|
306
+17%
|
359
+17%
|
389
+8%
|
424
+9%
|
462
+9%
|
505
+9%
|
552
+9%
|
599
+9%
|
574
-4%
|
714
+24%
|
844
+18%
|
879
+4%
|
|
| Total Liabilities & Equity |
48
N/A
|
55
+15%
|
105
+93%
|
161
+53%
|
516
+220%
|
621
+20%
|
663
+7%
|
657
-1%
|
687
+5%
|
788
+15%
|
865
+10%
|
942
+9%
|
1 009
+7%
|
1 117
+11%
|
1 154
+3%
|
1 235
+7%
|
1 360
+10%
|
1 454
+7%
|
1 418
-3%
|
1 586
+12%
|
1 901
+20%
|
1 897
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
10
|
12
|
17
|
17
|
18
|
18
|
21
|
21
|
22
|
25
|
26
|
28
|
28
|
28
|
28
|
28
|
28
|
33
|
33
|
33
|
|