Edita Food Industries SAE
LSE:EFID
Balance Sheet
Balance Sheet Decomposition
Edita Food Industries SAE
Edita Food Industries SAE
Balance Sheet
Edita Food Industries SAE
| 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 |
237
|
301
|
233
|
313
|
91
|
36
|
64
|
154
|
215
|
160
|
494
|
1 010
|
518
|
|
| Cash |
19
|
0
|
22
|
53
|
31
|
36
|
63
|
154
|
77
|
84
|
291
|
670
|
308
|
|
| Cash Equivalents |
219
|
301
|
211
|
260
|
60
|
0
|
1
|
0
|
138
|
76
|
203
|
340
|
210
|
|
| Short-Term Investments |
0
|
0
|
106
|
150
|
192
|
181
|
290
|
548
|
499
|
846
|
895
|
346
|
806
|
|
| Total Receivables |
15
|
19
|
24
|
17
|
40
|
27
|
67
|
79
|
34
|
36
|
530
|
718
|
436
|
|
| Accounts Receivables |
8
|
13
|
10
|
6
|
31
|
16
|
45
|
52
|
19
|
26
|
71
|
102
|
175
|
|
| Other Receivables |
7
|
6
|
13
|
11
|
9
|
11
|
21
|
27
|
15
|
9
|
458
|
616
|
262
|
|
| Inventory |
81
|
84
|
113
|
140
|
318
|
296
|
289
|
295
|
315
|
527
|
981
|
1 867
|
3 034
|
|
| Other Current Assets |
28
|
48
|
43
|
51
|
157
|
70
|
62
|
125
|
73
|
183
|
15
|
46
|
411
|
|
| Total Current Assets |
361
|
451
|
518
|
671
|
798
|
609
|
771
|
1 201
|
1 136
|
1 751
|
2 916
|
3 986
|
5 205
|
|
| PP&E Net |
722
|
826
|
1 016
|
1 300
|
1 475
|
1 937
|
1 884
|
1 994
|
2 263
|
2 221
|
2 646
|
3 494
|
4 693
|
|
| PP&E Gross |
722
|
826
|
1 016
|
1 300
|
1 475
|
1 937
|
1 884
|
1 994
|
2 263
|
2 221
|
2 646
|
3 494
|
4 693
|
|
| Accumulated Depreciation |
190
|
227
|
287
|
333
|
422
|
525
|
651
|
808
|
972
|
1 134
|
1 313
|
1 558
|
1 887
|
|
| Intangible Assets |
0
|
69
|
69
|
162
|
163
|
163
|
170
|
168
|
167
|
181
|
187
|
182
|
216
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
81
|
127
|
|
| Long-Term Investments |
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
70
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
81
|
127
|
|
| Total Assets |
1 126
N/A
|
1 346
+20%
|
1 603
+19%
|
2 133
+33%
|
2 435
+14%
|
2 709
+11%
|
2 836
+5%
|
3 364
+19%
|
3 602
+7%
|
4 224
+17%
|
5 790
+37%
|
7 743
+34%
|
10 242
+32%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
63
|
73
|
109
|
152
|
126
|
189
|
162
|
204
|
260
|
338
|
528
|
801
|
924
|
|
| Accrued Liabilities |
24
|
39
|
28
|
37
|
72
|
33
|
71
|
94
|
129
|
80
|
160
|
169
|
289
|
|
| Short-Term Debt |
61
|
85
|
101
|
119
|
273
|
167
|
119
|
249
|
147
|
443
|
566
|
693
|
834
|
|
| Current Portion of Long-Term Debt |
89
|
129
|
125
|
145
|
146
|
179
|
211
|
186
|
195
|
200
|
250
|
286
|
274
|
|
| Other Current Liabilities |
59
|
89
|
121
|
61
|
72
|
98
|
131
|
160
|
156
|
169
|
479
|
772
|
854
|
|
| Total Current Liabilities |
296
|
415
|
484
|
515
|
691
|
666
|
694
|
893
|
887
|
1 229
|
1 983
|
2 721
|
3 174
|
|
| Long-Term Debt |
133
|
134
|
205
|
346
|
528
|
648
|
496
|
606
|
731
|
643
|
845
|
1 262
|
2 513
|
|
| Deferred Income Tax |
59
|
70
|
79
|
95
|
87
|
130
|
158
|
168
|
174
|
206
|
195
|
240
|
302
|
|
| Minority Interest |
6
|
2
|
2
|
6
|
15
|
22
|
24
|
36
|
1
|
1
|
41
|
74
|
102
|
|
| Other Liabilities |
24
|
17
|
9
|
3
|
2
|
5
|
7
|
12
|
29
|
34
|
50
|
72
|
95
|
|
| Total Liabilities |
518
N/A
|
639
+23%
|
779
+22%
|
963
+24%
|
1 322
+37%
|
1 471
+11%
|
1 378
-6%
|
1 714
+24%
|
1 823
+6%
|
2 113
+16%
|
3 114
+47%
|
4 370
+40%
|
6 186
+42%
|
|
| Equity | ||||||||||||||
| Common Stock |
73
|
73
|
73
|
73
|
145
|
145
|
145
|
145
|
145
|
145
|
145
|
140
|
140
|
|
| Retained Earnings |
530
|
635
|
751
|
1 097
|
969
|
1 094
|
1 313
|
1 537
|
1 687
|
1 997
|
2 767
|
3 317
|
4 158
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
51
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
0
|
161
|
0
|
0
|
|
| Other Equity |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
31
|
31
|
75
|
83
|
242
|
|
| Total Equity |
609
N/A
|
708
+16%
|
824
+16%
|
1 169
+42%
|
1 113
-5%
|
1 238
+11%
|
1 458
+18%
|
1 649
+13%
|
1 779
+8%
|
2 111
+19%
|
2 676
+27%
|
3 374
+26%
|
4 055
+20%
|
|
| Total Liabilities & Equity |
1 126
N/A
|
1 346
+20%
|
1 603
+19%
|
2 133
+33%
|
2 435
+14%
|
2 709
+11%
|
2 836
+5%
|
3 364
+19%
|
3 602
+7%
|
4 224
+17%
|
5 790
+37%
|
7 743
+34%
|
10 242
+32%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
1 451
|
1 451
|
1 451
|
1 451
|
1 451
|
1 451
|
1 451
|
1 451
|
1 446
|
1 446
|
1 414
|
1 400
|
1 400
|
|