Allgeier SE
LSE:0RUM
Balance Sheet
Balance Sheet Decomposition
Allgeier SE
Allgeier SE
Balance Sheet
Allgeier SE
| Dec-2000 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
19
|
18
|
8
|
1
|
11
|
14
|
16
|
12
|
69
|
49
|
61
|
32
|
39
|
47
|
98
|
84
|
72
|
53
|
77
|
97
|
61
|
69
|
87
|
83
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
84
|
72
|
53
|
77
|
97
|
61
|
69
|
0
|
0
|
|
| Cash Equivalents |
19
|
18
|
8
|
1
|
11
|
14
|
16
|
12
|
69
|
49
|
61
|
32
|
39
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
83
|
|
| Short-Term Investments |
2
|
1
|
1
|
6
|
1
|
0
|
1
|
0
|
6
|
5
|
5
|
1
|
14
|
8
|
2
|
3
|
3
|
2
|
4
|
3
|
1
|
1
|
1
|
2
|
|
| Total Receivables |
3
|
3
|
6
|
6
|
11
|
19
|
41
|
31
|
74
|
56
|
71
|
92
|
81
|
76
|
76
|
83
|
104
|
128
|
162
|
161
|
52
|
69
|
73
|
75
|
|
| Accounts Receivables |
3
|
3
|
6
|
6
|
9
|
19
|
39
|
31
|
50
|
53
|
66
|
82
|
76
|
73
|
70
|
70
|
96
|
117
|
147
|
148
|
50
|
65
|
70
|
70
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
25
|
3
|
4
|
10
|
4
|
3
|
7
|
13
|
8
|
12
|
15
|
13
|
2
|
4
|
3
|
6
|
|
| Inventory |
1
|
1
|
8
|
4
|
4
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
3
|
3
|
6
|
7
|
1
|
1
|
0
|
1
|
1
|
3
|
1
|
|
| Other Current Assets |
0
|
1
|
3
|
1
|
1
|
1
|
3
|
102
|
3
|
1
|
0
|
1
|
5
|
24
|
7
|
7
|
5
|
6
|
8
|
8
|
3
|
5
|
3
|
5
|
|
| Total Current Assets |
25
|
23
|
26
|
18
|
26
|
35
|
62
|
147
|
148
|
112
|
140
|
128
|
144
|
158
|
187
|
183
|
191
|
190
|
251
|
270
|
117
|
145
|
168
|
167
|
|
| PP&E Net |
2
|
2
|
2
|
2
|
2
|
3
|
6
|
3
|
3
|
5
|
5
|
9
|
11
|
11
|
11
|
13
|
14
|
13
|
78
|
106
|
34
|
49
|
49
|
54
|
|
| PP&E Gross |
2
|
2
|
2
|
2
|
2
|
3
|
6
|
3
|
3
|
5
|
5
|
9
|
0
|
0
|
11
|
13
|
14
|
13
|
78
|
106
|
34
|
49
|
49
|
54
|
|
| Accumulated Depreciation |
1
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
7
|
7
|
0
|
0
|
12
|
12
|
15
|
19
|
33
|
51
|
32
|
39
|
47
|
55
|
|
| Intangible Assets |
2
|
2
|
3
|
3
|
4
|
6
|
11
|
4
|
7
|
9
|
13
|
24
|
25
|
20
|
18
|
16
|
17
|
18
|
21
|
19
|
13
|
30
|
26
|
27
|
|
| Goodwill |
0
|
0
|
9
|
5
|
8
|
19
|
49
|
22
|
35
|
33
|
45
|
79
|
103
|
98
|
105
|
101
|
105
|
100
|
166
|
171
|
73
|
251
|
257
|
264
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
10
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
1
|
6
|
5
|
7
|
6
|
3
|
7
|
8
|
6
|
|
| Other Long-Term Assets |
1
|
2
|
2
|
4
|
3
|
6
|
8
|
1
|
0
|
1
|
1
|
2
|
3
|
2
|
4
|
6
|
8
|
8
|
12
|
15
|
4
|
3
|
5
|
7
|
|
| Other Assets |
0
|
0
|
9
|
5
|
8
|
19
|
49
|
22
|
35
|
33
|
45
|
79
|
103
|
98
|
105
|
101
|
105
|
100
|
166
|
171
|
73
|
251
|
257
|
264
|
|
| Total Assets |
30
N/A
|
29
-4%
|
42
+43%
|
32
-23%
|
43
+35%
|
69
+59%
|
135
+96%
|
177
+31%
|
193
+9%
|
160
-17%
|
204
+28%
|
242
+19%
|
290
+20%
|
289
0%
|
330
+14%
|
328
-1%
|
344
+5%
|
338
-2%
|
536
+59%
|
587
+10%
|
244
-58%
|
485
+99%
|
513
+6%
|
525
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
2
|
1
|
1
|
1
|
4
|
6
|
11
|
13
|
23
|
23
|
30
|
37
|
33
|
29
|
28
|
29
|
32
|
36
|
37
|
36
|
22
|
25
|
28
|
27
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
8
|
23
|
17
|
25
|
35
|
24
|
37
|
28
|
39
|
50
|
18
|
21
|
5
|
5
|
|
| Short-Term Debt |
0
|
0
|
2
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
6
|
2
|
1
|
5
|
10
|
2
|
13
|
8
|
17
|
33
|
2
|
5
|
16
|
14
|
26
|
15
|
47
|
34
|
18
|
24
|
29
|
26
|
|
| Other Current Liabilities |
2
|
2
|
1
|
2
|
6
|
14
|
41
|
108
|
50
|
20
|
32
|
25
|
37
|
42
|
24
|
29
|
33
|
31
|
43
|
49
|
30
|
42
|
68
|
77
|
|
| Total Current Liabilities |
3
|
3
|
9
|
5
|
12
|
25
|
62
|
132
|
88
|
57
|
87
|
117
|
89
|
102
|
103
|
96
|
129
|
110
|
166
|
169
|
88
|
112
|
130
|
134
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
4
|
13
|
26
|
7
|
2
|
0
|
16
|
3
|
73
|
71
|
111
|
99
|
85
|
96
|
204
|
228
|
42
|
159
|
164
|
174
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
2
|
8
|
1
|
5
|
6
|
6
|
9
|
10
|
8
|
8
|
8
|
6
|
3
|
6
|
5
|
4
|
8
|
9
|
9
|
|
| Minority Interest |
0
|
0
|
5
|
3
|
2
|
1
|
2
|
3
|
2
|
2
|
4
|
4
|
5
|
2
|
4
|
5
|
13
|
16
|
21
|
23
|
3
|
48
|
49
|
51
|
|
| Other Liabilities |
0
|
0
|
3
|
3
|
7
|
10
|
17
|
14
|
16
|
18
|
10
|
24
|
24
|
14
|
8
|
9
|
7
|
6
|
32
|
19
|
4
|
43
|
29
|
18
|
|
| Total Liabilities |
3
N/A
|
3
-16%
|
17
+501%
|
11
-37%
|
26
+137%
|
49
+86%
|
116
+136%
|
158
+36%
|
114
-28%
|
82
-28%
|
122
+49%
|
158
+29%
|
201
+27%
|
197
-2%
|
233
+18%
|
218
-7%
|
241
+11%
|
231
-4%
|
429
+86%
|
444
+4%
|
142
-68%
|
370
+161%
|
381
+3%
|
386
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
3
|
3
|
3
|
3
|
3
|
4
|
5
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
|
| Retained Earnings |
24
|
23
|
21
|
18
|
14
|
17
|
16
|
12
|
73
|
73
|
77
|
78
|
84
|
87
|
84
|
92
|
90
|
104
|
105
|
140
|
91
|
103
|
116
|
122
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
4
|
5
|
5
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
4
|
11
|
5
|
5
|
6
|
7
|
0
|
0
|
5
|
5
|
|
| Total Equity |
27
N/A
|
26
-3%
|
24
-8%
|
21
-12%
|
17
-19%
|
20
+18%
|
19
-3%
|
20
+0%
|
80
+308%
|
78
-2%
|
82
+5%
|
84
+2%
|
89
+6%
|
92
+4%
|
97
+5%
|
110
+14%
|
103
-6%
|
107
+4%
|
107
+0%
|
143
+33%
|
102
-29%
|
115
+13%
|
132
+15%
|
139
+5%
|
|
| Total Liabilities & Equity |
30
N/A
|
29
-4%
|
42
+43%
|
32
-23%
|
43
+35%
|
69
+59%
|
135
+96%
|
177
+31%
|
193
+9%
|
160
-17%
|
204
+28%
|
242
+19%
|
290
+20%
|
289
0%
|
330
+14%
|
328
-1%
|
344
+5%
|
338
-2%
|
536
+59%
|
587
+10%
|
244
-58%
|
485
+99%
|
513
+6%
|
525
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
7
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
|