Belvoir Group PLC
LSE:BLV
Balance Sheet
Balance Sheet Decomposition
Belvoir Group PLC
Current Assets | 7.1m |
Cash & Short-Term Investments | 387k |
Receivables | 6.7m |
Non-Current Assets | 41.4m |
PP&E | 1.2m |
Intangibles | 37.4m |
Other Non-Current Assets | 2.8m |
Current Liabilities | 5.8m |
Accounts Payable | 4.9m |
Other Current Liabilities | 841k |
Non-Current Liabilities | 2.8m |
Long-Term Debt | 324k |
Other Non-Current Liabilities | 2.4m |
Balance Sheet
Belvoir Group PLC
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
5
|
1
|
3
|
2
|
1
|
2
|
4
|
6
|
7
|
3
|
|
Cash |
5
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
0
|
0
|
3
|
2
|
1
|
2
|
4
|
6
|
7
|
3
|
|
Total Receivables |
1
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
|
Accounts Receivables |
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
|
Other Receivables |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
|
Other Current Assets |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Total Current Assets |
7
|
3
|
5
|
4
|
4
|
6
|
8
|
12
|
13
|
10
|
|
PP&E Net |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
PP&E Gross |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Accumulated Depreciation |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Intangible Assets |
2
|
1
|
6
|
11
|
10
|
10
|
9
|
10
|
12
|
10
|
|
Goodwill |
1
|
0
|
6
|
14
|
16
|
19
|
20
|
20
|
23
|
27
|
|
Note Receivable |
2
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
2
|
2
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
1
|
0
|
6
|
14
|
16
|
19
|
20
|
20
|
23
|
27
|
|
Total Assets |
12
N/A
|
10
-21%
|
21
+119%
|
34
+61%
|
35
+2%
|
39
+11%
|
41
+6%
|
44
+9%
|
51
+14%
|
50
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
Accrued Liabilities |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
|
Other Current Liabilities |
0
|
0
|
4
|
2
|
6
|
2
|
2
|
2
|
2
|
4
|
|
Total Current Liabilities |
4
|
1
|
5
|
4
|
8
|
4
|
5
|
6
|
6
|
9
|
|
Long-Term Debt |
0
|
2
|
1
|
6
|
6
|
10
|
10
|
9
|
8
|
0
|
|
Deferred Income Tax |
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
3
|
3
|
|
Other Liabilities |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
5
N/A
|
3
-47%
|
7
+156%
|
16
+153%
|
15
-8%
|
17
+9%
|
16
-1%
|
16
-1%
|
17
+6%
|
12
-30%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
5
|
7
|
7
|
6
|
7
|
9
|
12
|
16
|
20
|
24
|
|
Additional Paid In Capital |
12
|
0
|
7
|
11
|
12
|
12
|
12
|
12
|
13
|
13
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
7
N/A
|
7
-4%
|
14
+106%
|
17
+20%
|
19
+12%
|
22
+13%
|
24
+11%
|
28
+17%
|
34
+19%
|
38
+13%
|
|
Total Liabilities & Equity |
12
N/A
|
10
-21%
|
21
+119%
|
34
+61%
|
35
+2%
|
39
+11%
|
41
+6%
|
44
+9%
|
51
+14%
|
50
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
24
|
24
|
31
|
34
|
35
|
35
|
35
|
35
|
37
|
37
|